[SPSETIA] QoQ TTM Result on 30-Jun-2018 [#2]

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
TTM Result
Revenue	3,802,994	3,593,589	4,029,329	3,878,817	3,747,557	4,032,249	4,349,193	-8.56%
YoY %	5.83%	-10.81%	3.88%	3.50%	-7.06%	-7.29%	-	-
Horiz. %	87.44%	82.63%	92.65%	89.18%	86.17%	92.71%	100.00%	-
PBT	1,022,230	990,548	1,226,267	1,378,694	1,027,502	1,107,520	1,194,906	-9.89%
YoY %	3.20%	-19.22%	-11.06%	34.18%	-7.22%	-7.31%	-	-
Horiz. %	85.55%	82.90%	102.62%	115.38%	85.99%	92.69%	100.00%	-
Tax	-226,697	-192,253	-241,601	-213,169	-198,597	-239,316	-178,574	17.25%
YoY %	-17.92%	20.43%	-13.34%	-7.34%	17.01%	-34.02%	-	-
Horiz. %	126.95%	107.66%	135.29%	119.37%	111.21%	134.02%	100.00%	-
NP	795,533	798,295	984,666	1,165,525	828,905	868,204	1,016,332	-15.07%
YoY %	-0.35%	-18.93%	-15.52%	40.61%	-4.53%	-14.57%	-	-
Horiz. %	78.27%	78.55%	96.88%	114.68%	81.56%	85.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	662,301	670,959	848,987	1,037,017	730,597	774,294	919,515	-19.66%
YoY %	-1.29%	-20.97%	-18.13%	41.94%	-5.64%	-15.79%	-	-
Horiz. %	72.03%	72.97%	92.33%	112.78%	79.45%	84.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.18%	19.41%	19.70%	15.46%	19.33%	21.61%	14.94%	-
YoY %	14.27%	-1.47%	27.43%	-20.02%	-10.55%	44.65%	-	-
Horiz. %	148.46%	129.92%	131.86%	103.48%	129.38%	144.65%	100.00%	-
Total Cost	3,007,461	2,795,294	3,044,663	2,713,292	2,918,652	3,164,045	3,332,861	-6.62%
YoY %	7.59%	-8.19%	12.21%	-7.04%	-7.76%	-5.07%	-	-
Horiz. %	90.24%	83.87%	91.35%	81.41%	87.57%	94.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,113,204	11,920,759	11,972,437	11,760,839	11,079,123	9,747,586	10,221,276	11.99%
YoY %	1.61%	-0.43%	1.80%	6.15%	13.66%	-4.63%	-	-
Horiz. %	118.51%	116.63%	117.13%	115.06%	108.39%	95.37%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	333,248	333,248	547,564	690,021	649,855	649,855	709,646	-39.61%
YoY %	0.00%	-39.14%	-20.65%	6.18%	0.00%	-8.43%	-	-
Horiz. %	46.96%	46.96%	77.16%	97.23%	91.57%	91.57%	100.00%	-
Div Payout %	50.32%	49.67%	64.50%	66.54%	88.95%	83.93%	77.18%	-
YoY %	1.31%	-22.99%	-3.07%	-25.19%	5.98%	8.75%	-	-
Horiz. %	65.20%	64.36%	83.57%	86.21%	115.25%	108.75%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	12,113,204	11,920,759	11,972,437	11,760,839	11,079,123	9,747,586	10,221,276	11.99%
YoY %	1.61%	-0.43%	1.80%	6.15%	13.66%	-4.63%	-	-
Horiz. %	118.51%	116.63%	117.13%	115.06%	108.39%	95.37%	100.00%	-
NOSH	3,958,563	3,958,563	3,901,120	3,890,345	3,755,267	3,024,522	3,561,420	7.30%
YoY %	0.00%	1.47%	0.28%	3.60%	24.16%	-15.08%	-	-
Horiz. %	111.15%	111.15%	109.54%	109.24%	105.44%	84.92%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	20.92%	22.21%	24.44%	30.05%	22.12%	21.53%	23.37%	-
YoY %	-5.81%	-9.12%	-18.67%	35.85%	2.74%	-7.87%	-	-
Horiz. %	89.52%	95.04%	104.58%	128.58%	94.65%	92.13%	100.00%	-
ROE	5.47%	5.63%	7.09%	8.82%	6.59%	7.94%	9.00%	-
YoY %	-2.84%	-20.59%	-19.61%	33.84%	-17.00%	-11.78%	-	-
Horiz. %	60.78%	62.56%	78.78%	98.00%	73.22%	88.22%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	96.07	91.34	103.32	100.59	103.84	117.89	122.12	-14.79%
YoY %	5.18%	-11.60%	2.71%	-3.13%	-11.92%	-3.46%	-	-
Horiz. %	78.67%	74.80%	84.61%	82.37%	85.03%	96.54%	100.00%	-
EPS	16.73	17.05	21.77	26.89	20.24	22.64	25.82	-25.14%
YoY %	-1.88%	-21.68%	-19.04%	32.86%	-10.60%	-12.32%	-	-
Horiz. %	64.79%	66.03%	84.31%	104.14%	78.39%	87.68%	100.00%	-
DPS	8.42	8.47	14.04	17.89	18.01	19.00	19.93	-43.72%
YoY %	-0.59%	-39.67%	-21.52%	-0.67%	-5.21%	-4.67%	-	-
Horiz. %	42.25%	42.50%	70.45%	89.76%	90.37%	95.33%	100.00%	-
NAPS	3.06	3.03	3.07	3.05	3.07	2.85	2.87	4.37%
YoY %	0.99%	-1.30%	0.66%	-0.65%	7.72%	-0.70%	-	-
Horiz. %	106.62%	105.57%	106.97%	106.27%	106.97%	99.30%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,890,345
RPS	76.02	71.84	80.55	77.54	74.91	80.60	86.94	-8.56%
YoY %	5.82%	-10.81%	3.88%	3.51%	-7.06%	-7.29%	-	-
Horiz. %	87.44%	82.63%	92.65%	89.19%	86.16%	92.71%	100.00%	-
EPS	13.24	13.41	16.97	20.73	14.60	15.48	18.38	-19.65%
YoY %	-1.27%	-20.98%	-18.14%	41.99%	-5.68%	-15.78%	-	-
Horiz. %	72.03%	72.96%	92.33%	112.79%	79.43%	84.22%	100.00%	-
DPS	6.66	6.66	10.95	13.79	12.99	12.99	14.19	-39.63%
YoY %	0.00%	-39.18%	-20.59%	6.16%	0.00%	-8.46%	-	-
Horiz. %	46.93%	46.93%	77.17%	97.18%	91.54%	91.54%	100.00%	-
NAPS	2.4214	2.383	2.3933	2.351	2.2147	1.9485	2.0432	11.99%
YoY %	1.61%	-0.43%	1.80%	6.15%	13.66%	-4.63%	-	-
Horiz. %	118.51%	116.63%	117.13%	115.06%	108.39%	95.37%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	2.27	2.33	2.70	3.10	2.99	4.00	3.64	-
P/RPS	2.36	2.55	2.61	3.08	2.88	3.39	2.98	-14.41%
YoY %	-7.45%	-2.30%	-15.26%	6.94%	-15.04%	13.76%	-	-
Horiz. %	79.19%	85.57%	87.58%	103.36%	96.64%	113.76%	100.00%	-
P/EPS	13.57	13.66	12.40	11.53	14.77	17.67	14.10	-2.52%
YoY %	-0.66%	10.16%	7.55%	-21.94%	-16.41%	25.32%	-	-
Horiz. %	96.24%	96.88%	87.94%	81.77%	104.75%	125.32%	100.00%	-
EY	7.37	7.32	8.06	8.68	6.77	5.66	7.09	2.61%
YoY %	0.68%	-9.18%	-7.14%	28.21%	19.61%	-20.17%	-	-
Horiz. %	103.95%	103.24%	113.68%	122.43%	95.49%	79.83%	100.00%	-
DY	3.71	3.64	5.20	5.77	6.02	4.75	5.47	-22.82%
YoY %	1.92%	-30.00%	-9.88%	-4.15%	26.74%	-13.16%	-	-
Horiz. %	67.82%	66.54%	95.06%	105.48%	110.05%	86.84%	100.00%	-
P/NAPS	0.74	0.77	0.88	1.02	0.97	1.40	1.27	-30.26%
YoY %	-3.90%	-12.50%	-13.73%	5.15%	-30.71%	10.24%	-	-
Horiz. %	58.27%	60.63%	69.29%	80.31%	76.38%	110.24%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	09/05/19	27/02/19	14/11/18	23/08/18	14/05/18	27/02/18	09/11/17	-
Price	2.10	2.48	2.01	2.94	2.94	3.29	3.30	-
P/RPS	2.19	2.72	1.95	2.92	2.83	2.79	2.70	-13.03%
YoY %	-19.49%	39.49%	-33.22%	3.18%	1.43%	3.33%	-	-
Horiz. %	81.11%	100.74%	72.22%	108.15%	104.81%	103.33%	100.00%	-
P/EPS	12.55	14.54	9.23	10.93	14.52	14.53	12.78	-1.20%
YoY %	-13.69%	57.53%	-15.55%	-24.72%	-0.07%	13.69%	-	-
Horiz. %	98.20%	113.77%	72.22%	85.52%	113.62%	113.69%	100.00%	-
EY	7.97	6.88	10.83	9.15	6.89	6.88	7.82	1.27%
YoY %	15.84%	-36.47%	18.36%	32.80%	0.15%	-12.02%	-	-
Horiz. %	101.92%	87.98%	138.49%	117.01%	88.11%	87.98%	100.00%	-
DY	4.01	3.42	6.99	6.09	6.12	5.78	6.04	-23.91%
YoY %	17.25%	-51.07%	14.78%	-0.49%	5.88%	-4.30%	-	-
Horiz. %	66.39%	56.62%	115.73%	100.83%	101.32%	95.70%	100.00%	-
P/NAPS	0.69	0.82	0.65	0.96	0.96	1.15	1.15	-28.88%
YoY %	-15.85%	26.15%	-32.29%	0.00%	-16.52%	0.00%	-	-
Horiz. %	60.00%	71.30%	56.52%	83.48%	83.48%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos