[SPSETIA] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 17.83%
YoY- -28.07%
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 3,132,705 2,200,637 864,907 3,593,589 2,574,474 1,581,472 655,502 183.45%
PBT 508,845 329,736 126,078 990,548 786,419 629,424 94,396 207.12%
Tax -141,535 -101,964 -48,396 -192,253 -116,296 -57,743 -13,952 367.95%
NP 367,310 227,772 77,682 798,295 670,123 571,681 80,444 174.97%
-
NP to SH 300,480 191,554 52,828 670,959 569,413 504,226 61,486 187.70%
-
Tax Rate 27.81% 30.92% 38.39% 19.41% 14.79% 9.17% 14.78% -
Total Cost 2,765,395 1,972,865 787,225 2,795,294 1,904,351 1,009,791 575,058 184.63%
-
Net Worth 12,083,774 12,062,102 12,113,204 11,920,759 11,972,437 11,760,839 11,079,123 5.95%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 336,377 155,992 154,240 - -
Div Payout % - - - 50.13% 27.40% 30.59% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 12,083,774 12,062,102 12,113,204 11,920,759 11,972,437 11,760,839 11,079,123 5.95%
NOSH 4,042,481 4,032,499 3,958,563 3,958,563 3,901,120 3,890,345 3,755,267 5.03%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 11.73% 10.35% 8.98% 22.21% 26.03% 36.15% 12.27% -
ROE 2.49% 1.59% 0.44% 5.63% 4.76% 4.29% 0.55% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 77.52 54.92 21.85 91.34 66.02 41.01 18.16 162.91%
EPS 4.20 3.14 1.33 14.82 14.07 13.51 1.70 82.65%
DPS 0.00 0.00 0.00 8.55 4.00 4.00 0.00 -
NAPS 2.99 3.01 3.06 3.03 3.07 3.05 3.07 -1.74%
Adjusted Per Share Value based on latest NOSH - 3,958,563
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 65.78 46.21 18.16 75.46 54.06 33.21 13.76 183.51%
EPS 6.31 4.02 1.11 14.09 11.96 10.59 1.29 187.87%
DPS 0.00 0.00 0.00 7.06 3.28 3.24 0.00 -
NAPS 2.5374 2.5328 2.5435 2.5031 2.514 2.4696 2.3264 5.95%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.36 2.16 2.27 2.33 2.70 3.10 2.99 -
P/RPS 1.75 3.93 10.39 2.55 4.09 7.56 16.46 -77.52%
P/EPS 18.29 45.19 170.10 13.66 18.49 23.71 175.49 -77.82%
EY 5.47 2.21 0.59 7.32 5.41 4.22 0.57 350.96%
DY 0.00 0.00 0.00 3.67 1.48 1.29 0.00 -
P/NAPS 0.45 0.72 0.74 0.77 0.88 1.02 0.97 -40.04%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 13/11/19 14/08/19 09/05/19 27/02/19 14/11/18 23/08/18 14/05/18 -
Price 1.34 1.79 2.10 2.52 2.01 2.94 2.94 -
P/RPS 1.73 3.26 9.61 2.76 3.04 7.17 16.19 -77.45%
P/EPS 18.02 37.45 157.36 14.78 13.77 22.48 172.56 -77.79%
EY 5.55 2.67 0.64 6.77 7.26 4.45 0.58 350.10%
DY 0.00 0.00 0.00 3.39 1.99 1.36 0.00 -
P/NAPS 0.45 0.59 0.69 0.83 0.65 0.96 0.96 -39.62%

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