[SPSETIA] QoQ Quarter Result on 31-Mar-2019 [#1]

Announcement Date
09-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -47.98%
YoY- -14.08%
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 796,169 932,068 1,335,730 864,907 1,019,115 993,002 925,970 -9.55%
PBT 116,271 179,109 203,658 126,078 204,129 156,995 535,028 -63.75%
Tax -34,664 -39,571 -53,568 -48,396 -75,957 -58,553 -43,791 -14.39%
NP 81,607 139,538 150,090 77,682 128,172 98,442 491,237 -69.68%
-
NP to SH 70,126 108,926 138,726 52,828 101,546 65,187 442,740 -70.62%
-
Tax Rate 29.81% 22.09% 26.30% 38.39% 37.21% 37.30% 8.18% -
Total Cost 714,562 792,530 1,185,640 787,225 890,943 894,560 434,733 39.15%
-
Net Worth 12,208,294 12,083,774 12,062,102 12,113,204 11,920,759 11,972,437 11,760,839 2.51%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 40,424 - - - 179,008 - 154,240 -58.94%
Div Payout % 57.65% - - - 176.28% - 34.84% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 12,208,294 12,083,774 12,062,102 12,113,204 11,920,759 11,972,437 11,760,839 2.51%
NOSH 4,042,481 4,042,481 4,032,499 3,958,563 3,958,563 3,901,120 3,890,345 2.58%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.25% 14.97% 11.24% 8.98% 12.58% 9.91% 53.05% -
ROE 0.57% 0.90% 1.15% 0.44% 0.85% 0.54% 3.76% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 19.70 23.06 33.33 21.85 25.90 25.46 24.01 -12.32%
EPS 1.73 1.06 1.81 1.33 0.86 1.67 11.48 -71.58%
DPS 1.00 0.00 0.00 0.00 4.55 0.00 4.00 -60.21%
NAPS 3.02 2.99 3.01 3.06 3.03 3.07 3.05 -0.65%
Adjusted Per Share Value based on latest NOSH - 3,958,563
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 16.72 19.57 28.05 18.16 21.40 20.85 19.44 -9.53%
EPS 1.47 2.29 2.91 1.11 2.13 1.37 9.30 -70.66%
DPS 0.85 0.00 0.00 0.00 3.76 0.00 3.24 -58.91%
NAPS 2.5635 2.5374 2.5328 2.5435 2.5031 2.514 2.4696 2.51%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.60 1.36 2.16 2.27 2.33 2.70 3.10 -
P/RPS 8.12 5.90 6.48 10.39 8.99 10.60 12.91 -26.52%
P/EPS 92.23 50.46 62.40 170.10 90.27 161.53 27.00 126.30%
EY 1.08 1.98 1.60 0.59 1.11 0.62 3.70 -55.89%
DY 0.62 0.00 0.00 0.00 1.95 0.00 1.29 -38.56%
P/NAPS 0.53 0.45 0.72 0.74 0.77 0.88 1.02 -35.29%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 13/11/19 14/08/19 09/05/19 27/02/19 14/11/18 23/08/18 -
Price 1.27 1.34 1.79 2.10 2.52 2.01 2.94 -
P/RPS 6.45 5.81 5.37 9.61 9.73 7.89 12.24 -34.68%
P/EPS 73.21 49.72 51.71 157.36 97.63 120.25 25.61 101.03%
EY 1.37 2.01 1.93 0.64 1.02 0.83 3.91 -50.20%
DY 0.79 0.00 0.00 0.00 1.81 0.00 1.36 -30.31%
P/NAPS 0.42 0.45 0.59 0.69 0.83 0.65 0.96 -42.28%

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