[SPSETIA] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 21.59%
YoY- 8.38%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 655,502 1,454,855 842,490 794,710 1,026,587 1,771,799 1,263,607 -35.46%
PBT 94,396 439,848 309,422 183,836 184,470 527,234 260,440 -49.19%
Tax -13,952 -125,305 -30,121 -29,219 -57,220 -64,563 -106,694 -74.26%
NP 80,444 314,543 279,301 154,617 127,250 462,671 153,746 -35.09%
-
NP to SH 61,486 279,574 253,217 136,320 112,115 424,795 134,065 -40.55%
-
Tax Rate 14.78% 28.49% 9.73% 15.89% 31.02% 12.25% 40.97% -
Total Cost 575,058 1,140,312 563,189 640,093 899,337 1,309,128 1,109,861 -35.51%
-
Net Worth 11,079,123 9,747,586 10,221,276 8,356,016 5,700,975 8,014,465 7,362,586 31.34%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 393,323 142,456 114,075 - 453,114 - -
Div Payout % - 140.69% 56.26% 83.68% - 106.67% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 11,079,123 9,747,586 10,221,276 8,356,016 5,700,975 8,014,465 7,362,586 31.34%
NOSH 3,755,267 3,024,522 3,561,420 2,851,882 2,850,487 2,831,966 2,747,233 23.19%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 12.27% 21.62% 33.15% 19.46% 12.40% 26.11% 12.17% -
ROE 0.55% 2.87% 2.48% 1.63% 1.97% 5.30% 1.82% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 18.16 42.54 23.66 27.87 36.01 62.56 46.00 -46.21%
EPS 1.70 8.17 7.11 4.78 3.44 15.00 4.88 -50.52%
DPS 0.00 11.50 4.00 4.00 0.00 16.00 0.00 -
NAPS 3.07 2.85 2.87 2.93 2.00 2.83 2.68 9.48%
Adjusted Per Share Value based on latest NOSH - 2,851,882
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 14.26 31.66 18.33 17.29 22.34 38.55 27.50 -35.48%
EPS 1.34 6.08 5.51 2.97 2.44 9.24 2.92 -40.53%
DPS 0.00 8.56 3.10 2.48 0.00 9.86 0.00 -
NAPS 2.4107 2.121 2.2241 1.8182 1.2405 1.7439 1.602 31.34%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.99 4.00 3.64 3.49 3.55 3.13 3.49 -
P/RPS 16.46 9.40 15.39 12.52 9.86 5.00 7.59 67.62%
P/EPS 175.49 48.93 51.20 73.01 90.26 20.87 71.52 82.02%
EY 0.57 2.04 1.95 1.37 1.11 4.79 1.40 -45.09%
DY 0.00 2.88 1.10 1.15 0.00 5.11 0.00 -
P/NAPS 0.97 1.40 1.27 1.19 1.78 1.11 1.30 -17.74%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 14/05/18 27/02/18 09/11/17 17/08/17 11/05/17 23/02/17 15/11/16 -
Price 2.94 3.29 3.30 3.31 3.68 3.39 3.20 -
P/RPS 16.19 7.73 13.95 11.88 10.22 5.42 6.96 75.65%
P/EPS 172.56 40.25 46.41 69.25 93.56 22.60 65.57 90.72%
EY 0.58 2.48 2.15 1.44 1.07 4.42 1.53 -47.65%
DY 0.00 3.50 1.21 1.21 0.00 4.72 0.00 -
P/NAPS 0.96 1.15 1.15 1.13 1.84 1.20 1.19 -13.35%

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