[SPSETIA] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -35.62%
YoY- -30.94%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,080,472 331,327 702,655 796,169 932,068 1,335,730 864,907 15.94%
PBT -219,032 -162,304 103,961 116,271 179,109 203,658 126,078 -
Tax -24,962 23,268 -47,838 -34,664 -39,571 -53,568 -48,396 -35.60%
NP -243,994 -139,036 56,123 81,607 139,538 150,090 77,682 -
-
NP to SH -263,427 -141,549 28,463 70,126 108,926 138,726 52,828 -
-
Tax Rate - - 46.02% 29.81% 22.09% 26.30% 38.39% -
Total Cost 1,324,466 470,363 646,532 714,562 792,530 1,185,640 787,225 41.32%
-
Net Worth 11,719,872 12,046,595 12,087,020 12,208,294 12,083,774 12,062,102 12,113,204 -2.17%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 40,424 - - - -
Div Payout % - - - 57.65% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 11,719,872 12,046,595 12,087,020 12,208,294 12,083,774 12,062,102 12,113,204 -2.17%
NOSH 4,056,710 4,042,481 4,042,481 4,042,481 4,042,481 4,032,499 3,958,563 1.64%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -22.58% -41.96% 7.99% 10.25% 14.97% 11.24% 8.98% -
ROE -2.25% -1.18% 0.24% 0.57% 0.90% 1.15% 0.44% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 26.64 8.20 17.38 19.70 23.06 33.33 21.85 14.08%
EPS -8.12 -3.50 -0.93 1.73 1.06 1.81 1.33 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.89 2.98 2.99 3.02 2.99 3.01 3.06 -3.72%
Adjusted Per Share Value based on latest NOSH - 4,042,481
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 23.37 7.17 15.20 17.22 20.16 28.89 18.71 15.93%
EPS -5.70 -3.06 0.62 1.52 2.36 3.00 1.14 -
DPS 0.00 0.00 0.00 0.87 0.00 0.00 0.00 -
NAPS 2.5349 2.6055 2.6143 2.6405 2.6136 2.6089 2.6199 -2.16%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.77 0.845 0.74 1.60 1.36 2.16 2.27 -
P/RPS 2.89 10.31 4.26 8.12 5.90 6.48 10.39 -57.28%
P/EPS -11.85 -24.13 105.10 92.23 50.46 62.40 170.10 -
EY -8.44 -4.14 0.95 1.08 1.98 1.60 0.59 -
DY 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.25 0.53 0.45 0.72 0.74 -48.84%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 13/11/20 13/08/20 14/05/20 26/02/20 13/11/19 14/08/19 09/05/19 -
Price 0.715 0.79 0.775 1.27 1.34 1.79 2.10 -
P/RPS 2.68 9.64 4.46 6.45 5.81 5.37 9.61 -57.21%
P/EPS -11.01 -22.56 110.07 73.21 49.72 51.71 157.36 -
EY -9.09 -4.43 0.91 1.37 2.01 1.93 0.64 -
DY 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.26 0.42 0.45 0.59 0.69 -49.08%

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