[SPSETIA] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Announcement Date
09-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -68.51%
YoY- -14.08%
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 3,928,874 4,176,940 4,401,274 3,459,628 3,593,589 3,432,632 3,162,944 15.50%
PBT 598,230 678,460 659,472 504,312 990,548 1,048,558 1,258,848 -39.02%
Tax -176,199 -188,713 -203,928 -193,584 -192,253 -155,061 -115,486 32.42%
NP 422,031 489,746 455,544 310,728 798,295 893,497 1,143,362 -48.44%
-
NP to SH 343,720 400,640 383,108 211,312 670,959 759,217 1,008,452 -51.11%
-
Tax Rate 29.45% 27.81% 30.92% 38.39% 19.41% 14.79% 9.17% -
Total Cost 3,506,843 3,687,193 3,945,730 3,148,900 2,795,294 2,539,134 2,019,582 44.32%
-
Net Worth 12,208,294 12,083,774 12,062,102 12,113,204 11,920,759 11,972,437 11,760,839 2.51%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 40,424 - - - 336,377 207,990 308,481 -74.10%
Div Payout % 11.76% - - - 50.13% 27.40% 30.59% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 12,208,294 12,083,774 12,062,102 12,113,204 11,920,759 11,972,437 11,760,839 2.51%
NOSH 4,042,481 4,042,481 4,032,499 3,958,563 3,958,563 3,901,120 3,890,345 2.58%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.74% 11.73% 10.35% 8.98% 22.21% 26.03% 36.15% -
ROE 2.82% 3.32% 3.18% 1.74% 5.63% 6.34% 8.57% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 97.19 103.35 109.83 87.40 91.34 88.02 82.03 11.93%
EPS 5.27 5.60 6.28 5.32 14.82 18.76 27.02 -66.26%
DPS 1.00 0.00 0.00 0.00 8.55 5.33 8.00 -74.90%
NAPS 3.02 2.99 3.01 3.06 3.03 3.07 3.05 -0.65%
Adjusted Per Share Value based on latest NOSH - 3,958,563
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 80.86 85.96 90.58 71.20 73.96 70.65 65.10 15.50%
EPS 7.07 8.25 7.88 4.35 13.81 15.63 20.75 -51.12%
DPS 0.83 0.00 0.00 0.00 6.92 4.28 6.35 -74.14%
NAPS 2.5125 2.4869 2.4825 2.493 2.4534 2.464 2.4205 2.51%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.60 1.36 2.16 2.27 2.33 2.70 3.10 -
P/RPS 1.65 1.32 1.97 2.60 2.55 3.07 3.78 -42.36%
P/EPS 18.82 13.72 22.59 42.52 13.66 13.87 11.85 36.00%
EY 5.31 7.29 4.43 2.35 7.32 7.21 8.44 -26.51%
DY 0.62 0.00 0.00 0.00 3.67 1.98 2.58 -61.24%
P/NAPS 0.53 0.45 0.72 0.74 0.77 0.88 1.02 -35.29%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 13/11/19 14/08/19 09/05/19 27/02/19 14/11/18 23/08/18 -
Price 1.27 1.34 1.79 2.10 2.52 2.01 2.94 -
P/RPS 1.31 1.30 1.63 2.40 2.76 2.28 3.58 -48.74%
P/EPS 14.94 13.52 18.72 39.34 14.78 10.32 11.24 20.82%
EY 6.70 7.40 5.34 2.54 6.77 9.69 8.90 -17.20%
DY 0.79 0.00 0.00 0.00 3.39 2.65 2.72 -56.04%
P/NAPS 0.42 0.45 0.59 0.69 0.83 0.65 0.96 -42.28%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment