[SPSETIA] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 53.8%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,734,904 1,026,587 4,957,165 3,185,366 1,921,759 908,461 6,746,343 -59.59%
PBT 358,250 184,470 1,184,669 657,435 396,995 194,301 1,426,441 -60.22%
Tax -83,890 -57,220 -285,390 -220,827 -114,133 -54,932 -415,433 -65.61%
NP 274,360 127,250 899,279 436,608 282,862 139,369 1,011,008 -58.11%
-
NP to SH 241,503 112,115 808,030 383,235 249,170 123,391 918,258 -58.98%
-
Tax Rate 23.42% 31.02% 24.09% 33.59% 28.75% 28.27% 29.12% -
Total Cost 1,460,544 899,337 4,057,886 2,748,758 1,638,897 769,092 5,735,335 -59.85%
-
Net Worth 8,364,111 5,700,975 7,668,426 7,152,297 7,412,019 7,340,317 7,235,852 10.15%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 114,185 - 541,938 106,750 105,135 - 592,258 -66.66%
Div Payout % 47.28% - 67.07% 27.86% 42.19% - 64.50% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 8,364,111 5,700,975 7,668,426 7,152,297 7,412,019 7,340,317 7,235,852 10.15%
NOSH 2,854,645 2,850,487 2,709,691 2,668,767 2,628,375 2,630,938 2,575,036 7.12%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 15.81% 12.40% 18.14% 13.71% 14.72% 15.34% 14.99% -
ROE 2.89% 1.97% 10.54% 5.36% 3.36% 1.68% 12.69% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 60.77 36.01 182.94 119.36 73.12 34.53 261.99 -62.28%
EPS 8.46 3.44 29.82 14.36 9.48 4.69 35.66 -61.71%
DPS 4.00 0.00 20.00 4.00 4.00 0.00 23.00 -68.87%
NAPS 2.93 2.00 2.83 2.68 2.82 2.79 2.81 2.82%
Adjusted Per Share Value based on latest NOSH - 2,747,233
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 37.52 22.20 107.22 68.90 41.57 19.65 145.92 -59.59%
EPS 5.22 2.42 17.48 8.29 5.39 2.67 19.86 -59.00%
DPS 2.47 0.00 11.72 2.31 2.27 0.00 12.81 -66.65%
NAPS 1.8091 1.2331 1.6586 1.547 1.6032 1.5876 1.565 10.15%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.49 3.55 3.13 3.49 2.90 3.13 3.20 -
P/RPS 5.74 9.86 1.71 2.92 3.97 9.06 0.00 -
P/EPS 41.25 90.26 10.50 24.30 30.59 66.74 0.00 -
EY 2.42 1.11 9.53 4.11 3.27 1.50 0.00 -
DY 1.15 0.00 6.39 1.15 1.38 0.00 0.00 -
P/NAPS 1.19 1.78 1.11 1.30 1.03 1.12 1.14 2.90%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 11/05/17 23/02/17 15/11/16 23/08/16 12/05/16 25/02/16 -
Price 3.31 3.68 3.39 3.20 3.25 3.20 2.89 -
P/RPS 5.45 10.22 1.85 2.68 4.45 9.27 0.00 -
P/EPS 39.13 93.56 11.37 22.28 34.28 68.23 0.00 -
EY 2.56 1.07 8.80 4.49 2.92 1.47 0.00 -
DY 1.21 0.00 5.90 1.25 1.23 0.00 0.00 -
P/NAPS 1.13 1.84 1.20 1.19 1.15 1.15 1.03 6.37%

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