[SPSETIA] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 88.56%
YoY- 15.45%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 2,574,474 1,581,472 655,502 4,520,112 2,577,394 1,734,904 1,026,587 84.48%
PBT 786,419 629,424 94,396 1,271,417 667,672 358,250 184,470 162.68%
Tax -116,296 -57,743 -13,952 -202,385 -114,011 -83,890 -57,220 60.38%
NP 670,123 571,681 80,444 1,069,032 553,661 274,360 127,250 202.38%
-
NP to SH 569,413 504,226 61,486 932,857 494,720 241,503 112,115 195.17%
-
Tax Rate 14.79% 9.17% 14.78% 15.92% 17.08% 23.42% 31.02% -
Total Cost 1,904,351 1,009,791 575,058 3,451,080 2,023,733 1,460,544 899,337 64.82%
-
Net Worth 11,972,437 11,760,839 11,079,123 9,747,586 9,078,301 8,364,111 5,700,975 63.91%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 155,992 154,240 - 530,131 126,526 114,185 - -
Div Payout % 27.40% 30.59% - 56.83% 25.58% 47.28% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 11,972,437 11,760,839 11,079,123 9,747,586 9,078,301 8,364,111 5,700,975 63.91%
NOSH 3,901,120 3,890,345 3,755,267 3,024,522 3,163,171 2,854,645 2,850,487 23.24%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 26.03% 36.15% 12.27% 23.65% 21.48% 15.81% 12.40% -
ROE 4.76% 4.29% 0.55% 9.57% 5.45% 2.89% 1.97% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 66.02 41.01 18.16 132.16 81.48 60.77 36.01 49.74%
EPS 14.07 13.51 1.70 26.77 15.64 8.46 3.44 155.53%
DPS 4.00 4.00 0.00 15.50 4.00 4.00 0.00 -
NAPS 3.07 3.05 3.07 2.85 2.87 2.93 2.00 33.03%
Adjusted Per Share Value based on latest NOSH - 3,024,522
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 56.01 34.41 14.26 98.34 56.07 37.75 22.33 84.50%
EPS 12.39 10.97 1.34 20.30 10.76 5.25 2.44 195.13%
DPS 3.39 3.36 0.00 11.53 2.75 2.48 0.00 -
NAPS 2.6048 2.5587 2.4104 2.1207 1.9751 1.8197 1.2403 63.92%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.70 3.10 2.99 4.00 3.64 3.49 3.55 -
P/RPS 4.09 7.56 16.46 3.03 4.47 5.74 9.86 -44.35%
P/EPS 18.49 23.71 175.49 14.67 23.27 41.25 90.26 -65.21%
EY 5.41 4.22 0.57 6.82 4.30 2.42 1.11 187.18%
DY 1.48 1.29 0.00 3.88 1.10 1.15 0.00 -
P/NAPS 0.88 1.02 0.97 1.40 1.27 1.19 1.78 -37.44%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 14/11/18 23/08/18 14/05/18 27/02/18 09/11/17 17/08/17 11/05/17 -
Price 2.01 2.94 2.94 3.29 3.30 3.31 3.68 -
P/RPS 3.04 7.17 16.19 2.49 4.05 5.45 10.22 -55.40%
P/EPS 13.77 22.48 172.56 12.06 21.10 39.13 93.56 -72.09%
EY 7.26 4.45 0.58 8.29 4.74 2.56 1.07 257.98%
DY 1.99 1.36 0.00 4.71 1.21 1.21 0.00 -
P/NAPS 0.65 0.96 0.96 1.15 1.15 1.13 1.84 -49.99%

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