[SPSETIA] QoQ Quarter Result on 31-Mar-2018 [#1]

Announcement Date
14-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -78.01%
YoY- -45.16%
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,019,115 993,002 925,970 655,502 1,454,855 842,490 794,710 17.98%
PBT 204,129 156,995 535,028 94,396 439,848 309,422 183,836 7.20%
Tax -75,957 -58,553 -43,791 -13,952 -125,305 -30,121 -29,219 88.73%
NP 128,172 98,442 491,237 80,444 314,543 279,301 154,617 -11.72%
-
NP to SH 101,546 65,187 442,740 61,486 279,574 253,217 136,320 -17.78%
-
Tax Rate 37.21% 37.30% 8.18% 14.78% 28.49% 9.73% 15.89% -
Total Cost 890,943 894,560 434,733 575,058 1,140,312 563,189 640,093 24.58%
-
Net Worth 11,920,759 11,972,437 11,760,839 11,079,123 9,747,586 10,221,276 8,356,016 26.64%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 179,008 - 154,240 - 393,323 142,456 114,075 34.92%
Div Payout % 176.28% - 34.84% - 140.69% 56.26% 83.68% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 11,920,759 11,972,437 11,760,839 11,079,123 9,747,586 10,221,276 8,356,016 26.64%
NOSH 3,958,563 3,901,120 3,890,345 3,755,267 3,024,522 3,561,420 2,851,882 24.35%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.58% 9.91% 53.05% 12.27% 21.62% 33.15% 19.46% -
ROE 0.85% 0.54% 3.76% 0.55% 2.87% 2.48% 1.63% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 25.90 25.46 24.01 18.16 42.54 23.66 27.87 -4.75%
EPS 0.86 1.67 11.48 1.70 8.17 7.11 4.78 -68.03%
DPS 4.55 0.00 4.00 0.00 11.50 4.00 4.00 8.94%
NAPS 3.03 3.07 3.05 3.07 2.85 2.87 2.93 2.25%
Adjusted Per Share Value based on latest NOSH - 3,755,267
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 21.40 20.85 19.44 13.76 30.55 17.69 16.69 17.97%
EPS 2.13 1.37 9.30 1.29 5.87 5.32 2.86 -17.79%
DPS 3.76 0.00 3.24 0.00 8.26 2.99 2.40 34.78%
NAPS 2.5031 2.5139 2.4695 2.3263 2.0468 2.1462 1.7546 26.64%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.33 2.70 3.10 2.99 4.00 3.64 3.49 -
P/RPS 8.99 10.60 12.91 16.46 9.40 15.39 12.52 -19.76%
P/EPS 90.27 161.53 27.00 175.49 48.93 51.20 73.01 15.15%
EY 1.11 0.62 3.70 0.57 2.04 1.95 1.37 -13.05%
DY 1.95 0.00 1.29 0.00 2.88 1.10 1.15 42.06%
P/NAPS 0.77 0.88 1.02 0.97 1.40 1.27 1.19 -25.13%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 14/11/18 23/08/18 14/05/18 27/02/18 09/11/17 17/08/17 -
Price 2.52 2.01 2.94 2.94 3.29 3.30 3.31 -
P/RPS 9.73 7.89 12.24 16.19 7.73 13.95 11.88 -12.42%
P/EPS 97.63 120.25 25.61 172.56 40.25 46.41 69.25 25.65%
EY 1.02 0.83 3.91 0.58 2.48 2.15 1.44 -20.48%
DY 1.81 0.00 1.36 0.00 3.50 1.21 1.21 30.70%
P/NAPS 0.83 0.65 0.96 0.96 1.15 1.15 1.13 -18.54%

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