[SPSETIA] QoQ 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- 55.78%
YoY- -63.68%
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 932,068 1,335,730 864,907 1,019,115 993,002 925,970 655,502 26.42%
PBT 179,109 203,658 126,078 204,129 156,995 535,028 94,396 53.20%
Tax -39,571 -53,568 -48,396 -75,957 -58,553 -43,791 -13,952 100.24%
NP 139,538 150,090 77,682 128,172 98,442 491,237 80,444 44.31%
-
NP to SH 108,926 138,726 52,828 101,546 65,187 442,740 61,486 46.35%
-
Tax Rate 22.09% 26.30% 38.39% 37.21% 37.30% 8.18% 14.78% -
Total Cost 792,530 1,185,640 787,225 890,943 894,560 434,733 575,058 23.81%
-
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 - - - 179,008 - 154,240 - -
Div Payout % - - - 176.28% - 34.84% - -
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 14.97% 11.24% 8.98% 12.58% 9.91% 53.05% 12.27% -
ROE 0.90% 1.15% 0.44% 0.85% 0.54% 3.76% 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 23.06 33.33 21.85 25.90 25.46 24.01 18.16 17.24%
EPS 1.06 1.81 1.33 0.86 1.67 11.48 1.70 -26.99%
DPS 0.00 0.00 0.00 4.55 0.00 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 19.59 28.07 18.17 21.41 20.87 19.46 13.77 26.46%
EPS 2.29 2.91 1.11 2.13 1.37 9.30 1.29 46.55%
DPS 0.00 0.00 0.00 3.76 0.00 3.24 0.00 -
NAPS 2.5391 2.5346 2.5453 2.5049 2.5157 2.4713 2.328 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 5.90 6.48 10.39 8.99 10.60 12.91 16.46 -49.50%
P/EPS 50.46 62.40 170.10 90.27 161.53 27.00 175.49 -56.40%
EY 1.98 1.60 0.59 1.11 0.62 3.70 0.57 129.19%
DY 0.00 0.00 0.00 1.95 0.00 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 5.81 5.37 9.61 9.73 7.89 12.24 16.19 -49.46%
P/EPS 49.72 51.71 157.36 97.63 120.25 25.61 172.56 -56.34%
EY 2.01 1.93 0.64 1.02 0.83 3.91 0.58 128.83%
DY 0.00 0.00 0.00 1.81 0.00 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