[SPSETIA] QoQ Quarter Result on 30-Sep-2018 [#3]

Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -85.28%
YoY- -74.26%
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,335,730 864,907 1,019,115 993,002 925,970 655,502 1,454,855 -5.55%
PBT 203,658 126,078 204,129 156,995 535,028 94,396 439,848 -40.23%
Tax -53,568 -48,396 -75,957 -58,553 -43,791 -13,952 -125,305 -43.33%
NP 150,090 77,682 128,172 98,442 491,237 80,444 314,543 -39.01%
-
NP to SH 138,726 52,828 101,546 65,187 442,740 61,486 279,574 -37.40%
-
Tax Rate 26.30% 38.39% 37.21% 37.30% 8.18% 14.78% 28.49% -
Total Cost 1,185,640 787,225 890,943 894,560 434,733 575,058 1,140,312 2.64%
-
Net Worth 12,062,102 12,113,204 11,920,759 11,972,437 11,760,839 11,079,123 9,747,586 15.30%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 179,008 - 154,240 - 393,323 -
Div Payout % - - 176.28% - 34.84% - 140.69% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 12,062,102 12,113,204 11,920,759 11,972,437 11,760,839 11,079,123 9,747,586 15.30%
NOSH 4,032,499 3,958,563 3,958,563 3,901,120 3,890,345 3,755,267 3,024,522 21.20%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 11.24% 8.98% 12.58% 9.91% 53.05% 12.27% 21.62% -
ROE 1.15% 0.44% 0.85% 0.54% 3.76% 0.55% 2.87% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 33.33 21.85 25.90 25.46 24.01 18.16 42.54 -15.04%
EPS 1.81 1.33 0.86 1.67 11.48 1.70 8.17 -63.48%
DPS 0.00 0.00 4.55 0.00 4.00 0.00 11.50 -
NAPS 3.01 3.06 3.03 3.07 3.05 3.07 2.85 3.71%
Adjusted Per Share Value based on latest NOSH - 3,901,120
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 28.05 18.16 21.40 20.85 19.44 13.76 30.55 -5.54%
EPS 2.91 1.11 2.13 1.37 9.30 1.29 5.87 -37.44%
DPS 0.00 0.00 3.76 0.00 3.24 0.00 8.26 -
NAPS 2.5327 2.5435 2.5031 2.5139 2.4695 2.3263 2.0467 15.30%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.16 2.27 2.33 2.70 3.10 2.99 4.00 -
P/RPS 6.48 10.39 8.99 10.60 12.91 16.46 9.40 -22.01%
P/EPS 62.40 170.10 90.27 161.53 27.00 175.49 48.93 17.65%
EY 1.60 0.59 1.11 0.62 3.70 0.57 2.04 -14.99%
DY 0.00 0.00 1.95 0.00 1.29 0.00 2.88 -
P/NAPS 0.72 0.74 0.77 0.88 1.02 0.97 1.40 -35.88%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 14/08/19 09/05/19 27/02/19 14/11/18 23/08/18 14/05/18 27/02/18 -
Price 1.79 2.10 2.52 2.01 2.94 2.94 3.29 -
P/RPS 5.37 9.61 9.73 7.89 12.24 16.19 7.73 -21.61%
P/EPS 51.71 157.36 97.63 120.25 25.61 172.56 40.25 18.23%
EY 1.93 0.64 1.02 0.83 3.91 0.58 2.48 -15.43%
DY 0.00 0.00 1.81 0.00 1.36 0.00 3.50 -
P/NAPS 0.59 0.69 0.83 0.65 0.96 0.96 1.15 -35.99%

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