[SPSETIA] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Cumulative Result
Revenue	3,593,589	2,574,474	1,581,472	655,502	4,520,112	2,577,394	1,734,904	62.27%
YoY %	39.59%	62.79%	141.26%	-85.50%	75.38%	48.56%	-	-
Horiz. %	207.13%	148.39%	91.16%	37.78%	260.54%	148.56%	100.00%	-
PBT	990,548	786,419	629,424	94,396	1,271,417	667,672	358,250	96.63%
YoY %	25.96%	24.94%	566.79%	-92.58%	90.43%	86.37%	-	-
Horiz. %	276.50%	219.52%	175.69%	26.35%	354.90%	186.37%	100.00%	-
Tax	-192,253	-116,296	-57,743	-13,952	-202,385	-114,011	-83,890	73.56%
YoY %	-65.31%	-101.40%	-313.87%	93.11%	-77.51%	-35.91%	-	-
Horiz. %	229.17%	138.63%	68.83%	16.63%	241.25%	135.91%	100.00%	-
NP	798,295	670,123	571,681	80,444	1,069,032	553,661	274,360	103.41%
YoY %	19.13%	17.22%	610.66%	-92.48%	93.08%	101.80%	-	-
Horiz. %	290.97%	244.25%	208.37%	29.32%	389.65%	201.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	670,959	569,413	504,226	61,486	932,857	494,720	241,503	97.26%
YoY %	17.83%	12.93%	720.07%	-93.41%	88.56%	104.85%	-	-
Horiz. %	277.83%	235.78%	208.79%	25.46%	386.27%	204.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.41%	14.79%	9.17%	14.78%	15.92%	17.08%	23.42%	-
YoY %	31.24%	61.29%	-37.96%	-7.16%	-6.79%	-27.07%	-	-
Horiz. %	82.88%	63.15%	39.15%	63.11%	67.98%	72.93%	100.00%	-
Total Cost	2,795,294	1,904,351	1,009,791	575,058	3,451,080	2,023,733	1,460,544	53.96%
YoY %	46.78%	88.59%	75.60%	-83.34%	70.53%	38.56%	-	-
Horiz. %	191.39%	130.39%	69.14%	39.37%	236.29%	138.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,920,759	11,972,437	11,760,839	11,079,123	9,747,586	9,078,301	8,364,111	26.56%
YoY %	-0.43%	1.80%	6.15%	13.66%	7.37%	8.54%	-	-
Horiz. %	142.52%	143.14%	140.61%	132.46%	116.54%	108.54%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	336,377	155,992	154,240	-	530,131	126,526	114,185	105.09%
YoY %	115.64%	1.14%	0.00%	-	318.99%	10.81%	-	-
Horiz. %	294.59%	136.61%	135.08%	-	464.27%	110.81%	100.00%	-
Div Payout %	50.13%	27.40%	30.59%	-	56.83%	25.58%	47.28%	-
YoY %	82.96%	-10.43%	0.00%	-	122.17%	-45.90%	-	-
Horiz. %	106.03%	57.95%	64.70%	-	120.20%	54.10%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	11,920,759	11,972,437	11,760,839	11,079,123	9,747,586	9,078,301	8,364,111	26.56%
YoY %	-0.43%	1.80%	6.15%	13.66%	7.37%	8.54%	-	-
Horiz. %	142.52%	143.14%	140.61%	132.46%	116.54%	108.54%	100.00%	-
NOSH	3,958,563	3,901,120	3,890,345	3,755,267	3,024,522	3,163,171	2,854,645	24.27%
YoY %	1.47%	0.28%	3.60%	24.16%	-4.38%	10.81%	-	-
Horiz. %	138.67%	136.66%	136.28%	131.55%	105.95%	110.81%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	22.21%	26.03%	36.15%	12.27%	23.65%	21.48%	15.81%	-
YoY %	-14.68%	-27.99%	194.62%	-48.12%	10.10%	35.86%	-	-
Horiz. %	140.48%	164.64%	228.65%	77.61%	149.59%	135.86%	100.00%	-
ROE	5.63%	4.76%	4.29%	0.55%	9.57%	5.45%	2.89%	-
YoY %	18.28%	10.96%	680.00%	-94.25%	75.60%	88.58%	-	-
Horiz. %	194.81%	164.71%	148.44%	19.03%	331.14%	188.58%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	91.34	66.02	41.01	18.16	132.16	81.48	60.77	31.11%
YoY %	38.35%	60.99%	125.83%	-86.26%	62.20%	34.08%	-	-
Horiz. %	150.30%	108.64%	67.48%	29.88%	217.48%	134.08%	100.00%	-
EPS	14.82	14.07	13.51	1.70	26.77	15.64	8.46	45.16%
YoY %	5.33%	4.15%	694.71%	-93.65%	71.16%	84.87%	-	-
Horiz. %	175.18%	166.31%	159.69%	20.09%	316.43%	184.87%	100.00%	-
DPS	8.55	4.00	4.00	0.00	15.50	4.00	4.00	65.70%
YoY %	113.75%	0.00%	0.00%	0.00%	287.50%	0.00%	-	-
Horiz. %	213.75%	100.00%	100.00%	0.00%	387.50%	100.00%	100.00%	-
NAPS	3.03	3.07	3.05	3.07	2.85	2.87	2.93	2.25%
YoY %	-1.30%	0.66%	-0.65%	7.72%	-0.70%	-2.05%	-	-
Horiz. %	103.41%	104.78%	104.10%	104.78%	97.27%	97.95%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,755,267
RPS	77.73	55.68	34.21	14.18	97.77	55.75	37.52	62.29%
YoY %	39.60%	62.76%	141.26%	-85.50%	75.37%	48.59%	-	-
Horiz. %	207.17%	148.40%	91.18%	37.79%	260.58%	148.59%	100.00%	-
EPS	14.51	12.32	10.91	1.33	20.18	10.70	5.22	97.32%
YoY %	17.78%	12.92%	720.30%	-93.41%	88.60%	104.98%	-	-
Horiz. %	277.97%	236.02%	209.00%	25.48%	386.59%	204.98%	100.00%	-
DPS	7.28	3.37	3.34	0.00	11.47	2.74	2.47	105.16%
YoY %	116.02%	0.90%	0.00%	0.00%	318.61%	10.93%	-	-
Horiz. %	294.74%	136.44%	135.22%	0.00%	464.37%	110.93%	100.00%	-
NAPS	2.5783	2.5895	2.5438	2.3963	2.1083	1.9636	1.8091	26.56%
YoY %	-0.43%	1.80%	6.16%	13.66%	7.37%	8.54%	-	-
Horiz. %	142.52%	143.14%	140.61%	132.46%	116.54%	108.54%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	2.33	2.70	3.10	2.99	4.00	3.64	3.49	-
P/RPS	2.55	4.09	7.56	16.46	3.03	4.47	5.74	-41.69%
YoY %	-37.65%	-45.90%	-54.07%	443.23%	-32.21%	-22.13%	-	-
Horiz. %	44.43%	71.25%	131.71%	286.76%	52.79%	77.87%	100.00%	-
P/EPS	13.66	18.49	23.71	175.49	14.67	23.27	41.25	-52.03%
YoY %	-26.12%	-22.02%	-86.49%	1,096.25%	-36.96%	-43.59%	-	-
Horiz. %	33.12%	44.82%	57.48%	425.43%	35.56%	56.41%	100.00%	-
EY	7.32	5.41	4.22	0.57	6.82	4.30	2.42	108.73%
YoY %	35.30%	28.20%	640.35%	-91.64%	58.60%	77.69%	-	-
Horiz. %	302.48%	223.55%	174.38%	23.55%	281.82%	177.69%	100.00%	-
DY	3.67	1.48	1.29	0.00	3.88	1.10	1.15	116.30%
YoY %	147.97%	14.73%	0.00%	0.00%	252.73%	-4.35%	-	-
Horiz. %	319.13%	128.70%	112.17%	0.00%	337.39%	95.65%	100.00%	-
P/NAPS	0.77	0.88	1.02	0.97	1.40	1.27	1.19	-25.13%
YoY %	-12.50%	-13.73%	5.15%	-30.71%	10.24%	6.72%	-	-
Horiz. %	64.71%	73.95%	85.71%	81.51%	117.65%	106.72%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/19	14/11/18	23/08/18	14/05/18	27/02/18	09/11/17	17/08/17	-
Price	2.52	2.01	2.94	2.94	3.29	3.30	3.31	-
P/RPS	2.76	3.04	7.17	16.19	2.49	4.05	5.45	-36.38%
YoY %	-9.21%	-57.60%	-55.71%	550.20%	-38.52%	-25.69%	-	-
Horiz. %	50.64%	55.78%	131.56%	297.06%	45.69%	74.31%	100.00%	-
P/EPS	14.78	13.77	22.48	172.56	12.06	21.10	39.13	-47.65%
YoY %	7.33%	-38.75%	-86.97%	1,330.85%	-42.84%	-46.08%	-	-
Horiz. %	37.77%	35.19%	57.45%	440.99%	30.82%	53.92%	100.00%	-
EY	6.77	7.26	4.45	0.58	8.29	4.74	2.56	90.89%
YoY %	-6.75%	63.15%	667.24%	-93.00%	74.89%	85.16%	-	-
Horiz. %	264.45%	283.59%	173.83%	22.66%	323.83%	185.16%	100.00%	-
DY	3.39	1.99	1.36	0.00	4.71	1.21	1.21	98.36%
YoY %	70.35%	46.32%	0.00%	0.00%	289.26%	0.00%	-	-
Horiz. %	280.17%	164.46%	112.40%	0.00%	389.26%	100.00%	100.00%	-
P/NAPS	0.83	0.65	0.96	0.96	1.15	1.15	1.13	-18.54%
YoY %	27.69%	-32.29%	0.00%	-16.52%	0.00%	1.77%	-	-
Horiz. %	73.45%	57.52%	84.96%	84.96%	101.77%	101.77%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 12:00:00

EMA 5

Hourly

SELL

2024-05-03 11:20:00

EMA 5

10 Mins

SELL

2024-05-03 11:10:00

EMA 5

5 Mins

SELL

2024-05-03 11:00:00

EMA 5

30 Mins

SELL

2024-05-03 10:30:00

EMA 5

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

354

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

317

MYEG

MY E.G. SERVICES BHD

270

CAPITALA

CAPITAL A BERHAD

239

PBBANK

PUBLIC BANK BHD

212

YTL

YTL CORPORATION BHD

211

DNEX

DAGANG NEXCHANGE BERHAD

211

Daily Stocks

HSI-CXG

0.175

+0.05

268,150,800

INIX-OR

0.02

0.00

141,839,900

HSI-HUT

0.225

-0.045

125,079,700

INGENIEU

0.12

-0.01

121,807,500

FITTERS

0.05

0.00

92,301,400

TWL

0.03

0.00

77,294,300

EDUSPEC-OR

0.005

0.00

75,002,700

BPURI

0.07

-0.005

73,876,200

E&O-LR

0.055

+0.01

56,261,700

HSI-HS2

0.12

-0.04

41,071,700

More active Stocks

AJI

20.36

+0.62

839,300

MPI

31.00

+0.58

109,200

DLADY

34.28

+0.58

14,300

TENAGA

12.36

+0.34

8,294,500

SAM

5.14

+0.31

658,000

NESTLE

128.20

+0.30

14,100

HUMEIND-LA

4.18

+0.30

3,600

PANAMY

19.16

+0.18

15,700

MCEMENT

5.16

+0.17

1,491,900

HSI-CVV

0.95

+0.165

28,100

More gainer Stocks

HSI-HWB

0.215

-0.255

245,400

GESHEN

4.00

-0.19

101,100

APOLLO

6.87

-0.17

190,300

NIO-C8

0.03

-0.135

48,500

HSI-HS6

0.54

-0.13

109,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HWC

0.085

-0.115

40,000

XIAOMI-C31

0.005

-0.115

15,000

HSI-HS4

0.13

-0.11

110,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More