[SPSETIA] QoQ Quarter Result on 30-Jun-2018 [#2]

Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 620.07%
YoY- 224.78%
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 864,907 1,019,115 993,002 925,970 655,502 1,454,855 842,490 1.76%
PBT 126,078 204,129 156,995 535,028 94,396 439,848 309,422 -45.06%
Tax -48,396 -75,957 -58,553 -43,791 -13,952 -125,305 -30,121 37.22%
NP 77,682 128,172 98,442 491,237 80,444 314,543 279,301 -57.42%
-
NP to SH 52,828 101,546 65,187 442,740 61,486 279,574 253,217 -64.85%
-
Tax Rate 38.39% 37.21% 37.30% 8.18% 14.78% 28.49% 9.73% -
Total Cost 787,225 890,943 894,560 434,733 575,058 1,140,312 563,189 25.04%
-
Net Worth 12,113,204 11,920,759 11,972,437 11,760,839 11,079,123 9,747,586 10,221,276 11.99%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 179,008 - 154,240 - 393,323 142,456 -
Div Payout % - 176.28% - 34.84% - 140.69% 56.26% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 12,113,204 11,920,759 11,972,437 11,760,839 11,079,123 9,747,586 10,221,276 11.99%
NOSH 3,958,563 3,958,563 3,901,120 3,890,345 3,755,267 3,024,522 3,561,420 7.30%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 8.98% 12.58% 9.91% 53.05% 12.27% 21.62% 33.15% -
ROE 0.44% 0.85% 0.54% 3.76% 0.55% 2.87% 2.48% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 21.85 25.90 25.46 24.01 18.16 42.54 23.66 -5.17%
EPS 1.33 0.86 1.67 11.48 1.70 8.17 7.11 -67.32%
DPS 0.00 4.55 0.00 4.00 0.00 11.50 4.00 -
NAPS 3.06 3.03 3.07 3.05 3.07 2.85 2.87 4.37%
Adjusted Per Share Value based on latest NOSH - 3,890,345
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 18.16 21.40 20.85 19.44 13.76 30.55 17.69 1.76%
EPS 1.11 2.13 1.37 9.30 1.29 5.87 5.32 -64.85%
DPS 0.00 3.76 0.00 3.24 0.00 8.26 2.99 -
NAPS 2.5435 2.5031 2.514 2.4696 2.3264 2.0468 2.1463 11.99%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.27 2.33 2.70 3.10 2.99 4.00 3.64 -
P/RPS 10.39 8.99 10.60 12.91 16.46 9.40 15.39 -23.06%
P/EPS 170.10 90.27 161.53 27.00 175.49 48.93 51.20 122.81%
EY 0.59 1.11 0.62 3.70 0.57 2.04 1.95 -54.96%
DY 0.00 1.95 0.00 1.29 0.00 2.88 1.10 -
P/NAPS 0.74 0.77 0.88 1.02 0.97 1.40 1.27 -30.26%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 09/05/19 27/02/19 14/11/18 23/08/18 14/05/18 27/02/18 09/11/17 -
Price 2.10 2.52 2.01 2.94 2.94 3.29 3.30 -
P/RPS 9.61 9.73 7.89 12.24 16.19 7.73 13.95 -22.01%
P/EPS 157.36 97.63 120.25 25.61 172.56 40.25 46.41 125.86%
EY 0.64 1.02 0.83 3.91 0.58 2.48 2.15 -55.45%
DY 0.00 1.81 0.00 1.36 0.00 3.50 1.21 -
P/NAPS 0.69 0.83 0.65 0.96 0.96 1.15 1.15 -28.88%

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