[SPSETIA] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
11-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -73.61%
YoY- -9.14%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,454,855 842,490 794,710 1,026,587 1,771,799 1,263,607 1,013,298 27.18%
PBT 439,848 309,422 183,836 184,470 527,234 260,440 202,694 67.37%
Tax -125,305 -30,121 -29,219 -57,220 -64,563 -106,694 -59,201 64.62%
NP 314,543 279,301 154,617 127,250 462,671 153,746 143,493 68.50%
-
NP to SH 279,574 253,217 136,320 112,115 424,795 134,065 125,779 70.06%
-
Tax Rate 28.49% 9.73% 15.89% 31.02% 12.25% 40.97% 29.21% -
Total Cost 1,140,312 563,189 640,093 899,337 1,309,128 1,109,861 869,805 19.72%
-
Net Worth 9,747,586 10,221,276 8,356,016 5,700,975 8,014,465 7,362,586 7,404,943 20.05%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 393,323 142,456 114,075 - 453,114 - 105,034 140.56%
Div Payout % 140.69% 56.26% 83.68% - 106.67% - 83.51% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 9,747,586 10,221,276 8,356,016 5,700,975 8,014,465 7,362,586 7,404,943 20.05%
NOSH 3,024,522 3,561,420 2,851,882 2,850,487 2,831,966 2,747,233 2,625,866 9.85%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 21.62% 33.15% 19.46% 12.40% 26.11% 12.17% 14.16% -
ROE 2.87% 2.48% 1.63% 1.97% 5.30% 1.82% 1.70% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 42.54 23.66 27.87 36.01 62.56 46.00 38.59 6.69%
EPS 8.17 7.11 4.78 3.44 15.00 4.88 4.79 42.61%
DPS 11.50 4.00 4.00 0.00 16.00 0.00 4.00 101.80%
NAPS 2.85 2.87 2.93 2.00 2.83 2.68 2.82 0.70%
Adjusted Per Share Value based on latest NOSH - 2,850,487
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 29.08 16.84 15.89 20.52 35.42 25.26 20.26 27.16%
EPS 5.59 5.06 2.73 2.24 8.49 2.68 2.51 70.29%
DPS 7.86 2.85 2.28 0.00 9.06 0.00 2.10 140.48%
NAPS 1.9485 2.0432 1.6704 1.1396 1.6021 1.4718 1.4803 20.04%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 4.00 3.64 3.49 3.55 3.13 3.49 2.90 -
P/RPS 9.40 15.39 12.52 9.86 5.00 7.59 7.52 15.99%
P/EPS 48.93 51.20 73.01 90.26 20.87 71.52 60.54 -13.19%
EY 2.04 1.95 1.37 1.11 4.79 1.40 1.65 15.14%
DY 2.88 1.10 1.15 0.00 5.11 0.00 1.38 63.08%
P/NAPS 1.40 1.27 1.19 1.78 1.11 1.30 1.03 22.63%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 09/11/17 17/08/17 11/05/17 23/02/17 15/11/16 23/08/16 -
Price 3.29 3.30 3.31 3.68 3.39 3.20 3.25 -
P/RPS 7.73 13.95 11.88 10.22 5.42 6.96 8.42 -5.52%
P/EPS 40.25 46.41 69.25 93.56 22.60 65.57 67.85 -29.33%
EY 2.48 2.15 1.44 1.07 4.42 1.53 1.47 41.58%
DY 3.50 1.21 1.21 0.00 4.72 0.00 1.23 100.42%
P/NAPS 1.15 1.15 1.13 1.84 1.20 1.19 1.15 0.00%

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