[SPSETIA] QoQ Cumulative Quarter Result on 31-Dec-2016

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016
Profit Trend
QoQ- 110.84%
YoY- -12.0%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 2,577,394 1,734,904 1,026,587 4,957,165 3,185,366 1,921,759 908,461 100.28%
PBT 667,672 358,250 184,470 1,184,669 657,435 396,995 194,301 127.54%
Tax -114,011 -83,890 -57,220 -285,390 -220,827 -114,133 -54,932 62.63%
NP 553,661 274,360 127,250 899,279 436,608 282,862 139,369 150.62%
-
NP to SH 494,720 241,503 112,115 808,030 383,235 249,170 123,391 152.16%
-
Tax Rate 17.08% 23.42% 31.02% 24.09% 33.59% 28.75% 28.27% -
Total Cost 2,023,733 1,460,544 899,337 4,057,886 2,748,758 1,638,897 769,092 90.48%
-
Net Worth 9,078,301 8,364,111 5,700,975 7,668,426 7,152,297 7,412,019 7,340,317 15.20%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 126,526 114,185 - 541,938 106,750 105,135 - -
Div Payout % 25.58% 47.28% - 67.07% 27.86% 42.19% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 9,078,301 8,364,111 5,700,975 7,668,426 7,152,297 7,412,019 7,340,317 15.20%
NOSH 3,163,171 2,854,645 2,850,487 2,709,691 2,668,767 2,628,375 2,630,938 13.05%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 21.48% 15.81% 12.40% 18.14% 13.71% 14.72% 15.34% -
ROE 5.45% 2.89% 1.97% 10.54% 5.36% 3.36% 1.68% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 81.48 60.77 36.01 182.94 119.36 73.12 34.53 77.15%
EPS 15.64 8.46 3.44 29.82 14.36 9.48 4.69 123.04%
DPS 4.00 4.00 0.00 20.00 4.00 4.00 0.00 -
NAPS 2.87 2.93 2.00 2.83 2.68 2.82 2.79 1.90%
Adjusted Per Share Value based on latest NOSH - 2,831,966
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 51.52 34.68 20.52 99.09 63.68 38.42 18.16 100.27%
EPS 9.89 4.83 2.24 16.15 7.66 4.98 2.47 151.94%
DPS 2.53 2.28 0.00 10.83 2.13 2.10 0.00 -
NAPS 1.8148 1.672 1.1396 1.5329 1.4297 1.4817 1.4673 15.20%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.64 3.49 3.55 3.13 3.49 2.90 3.13 -
P/RPS 4.47 5.74 9.86 1.71 2.92 3.97 9.06 -37.53%
P/EPS 23.27 41.25 90.26 10.50 24.30 30.59 66.74 -50.43%
EY 4.30 2.42 1.11 9.53 4.11 3.27 1.50 101.66%
DY 1.10 1.15 0.00 6.39 1.15 1.38 0.00 -
P/NAPS 1.27 1.19 1.78 1.11 1.30 1.03 1.12 8.73%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 09/11/17 17/08/17 11/05/17 23/02/17 15/11/16 23/08/16 12/05/16 -
Price 3.30 3.31 3.68 3.39 3.20 3.25 3.20 -
P/RPS 4.05 5.45 10.22 1.85 2.68 4.45 9.27 -42.39%
P/EPS 21.10 39.13 93.56 11.37 22.28 34.28 68.23 -54.23%
EY 4.74 2.56 1.07 8.80 4.49 2.92 1.47 118.10%
DY 1.21 1.21 0.00 5.90 1.25 1.23 0.00 -
P/NAPS 1.15 1.13 1.84 1.20 1.19 1.15 1.15 0.00%

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