[SPSETIA] QoQ TTM Result on 30-Jun-2019 [#2]

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
TTM Result
Revenue	3,766,622	3,928,874	4,151,820	4,212,754	3,802,994	3,593,589	4,029,329	-4.39%
YoY %	-4.13%	-5.37%	-1.45%	10.77%	5.83%	-10.81%	-	-
Horiz. %	93.48%	97.51%	103.04%	104.55%	94.38%	89.19%	100.00%	-
PBT	602,999	625,116	712,974	690,860	1,022,230	990,548	1,226,267	-37.67%
YoY %	-3.54%	-12.32%	3.20%	-32.42%	3.20%	-19.22%	-	-
Horiz. %	49.17%	50.98%	58.14%	56.34%	83.36%	80.78%	100.00%	-
Tax	-175,641	-176,199	-217,492	-236,474	-226,697	-192,253	-241,601	-19.13%
YoY %	0.32%	18.99%	8.03%	-4.31%	-17.92%	20.43%	-	-
Horiz. %	72.70%	72.93%	90.02%	97.88%	93.83%	79.57%	100.00%	-
NP	427,358	448,917	495,482	454,386	795,533	798,295	984,666	-42.64%
YoY %	-4.80%	-9.40%	9.04%	-42.88%	-0.35%	-18.93%	-	-
Horiz. %	43.40%	45.59%	50.32%	46.15%	80.79%	81.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	346,241	370,606	402,026	358,287	662,301	670,959	848,987	-44.97%
YoY %	-6.57%	-7.82%	12.21%	-45.90%	-1.29%	-20.97%	-	-
Horiz. %	40.78%	43.65%	47.35%	42.20%	78.01%	79.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.13%	28.19%	30.50%	34.23%	22.18%	19.41%	19.70%	-
YoY %	3.33%	-7.57%	-10.90%	54.33%	14.27%	-1.47%	-	-
Horiz. %	147.87%	143.10%	154.82%	173.76%	112.59%	98.53%	100.00%	-
Total Cost	3,339,264	3,479,957	3,656,338	3,758,368	3,007,461	2,795,294	3,044,663	6.34%
YoY %	-4.04%	-4.82%	-2.71%	24.97%	7.59%	-8.19%	-	-
Horiz. %	109.68%	114.30%	120.09%	123.44%	98.78%	91.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,087,020	12,208,294	12,083,774	12,062,102	12,113,204	11,920,759	11,972,437	0.63%
YoY %	-0.99%	1.03%	0.18%	-0.42%	1.61%	-0.43%	-	-
Horiz. %	100.96%	101.97%	100.93%	100.75%	101.18%	99.57%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	40,424	40,424	179,008	179,008	333,248	333,248	547,564	-82.37%
YoY %	0.00%	-77.42%	0.00%	-46.28%	0.00%	-39.14%	-	-
Horiz. %	7.38%	7.38%	32.69%	32.69%	60.86%	60.86%	100.00%	-
Div Payout %	11.68%	10.91%	44.53%	49.96%	50.32%	49.67%	64.50%	-
YoY %	7.06%	-75.50%	-10.87%	-0.72%	1.31%	-22.99%	-	-
Horiz. %	18.11%	16.91%	69.04%	77.46%	78.02%	77.01%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	12,087,020	12,208,294	12,083,774	12,062,102	12,113,204	11,920,759	11,972,437	0.63%
YoY %	-0.99%	1.03%	0.18%	-0.42%	1.61%	-0.43%	-	-
Horiz. %	100.96%	101.97%	100.93%	100.75%	101.18%	99.57%	100.00%	-
NOSH	4,042,481	4,042,481	4,042,481	4,032,499	3,958,563	3,958,563	3,901,120	2.39%
YoY %	0.00%	0.00%	0.25%	1.87%	0.00%	1.47%	-	-
Horiz. %	103.62%	103.62%	103.62%	103.37%	101.47%	101.47%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	11.35%	11.43%	11.93%	10.79%	20.92%	22.21%	24.44%	-
YoY %	-0.70%	-4.19%	10.57%	-48.42%	-5.81%	-9.12%	-	-
Horiz. %	46.44%	46.77%	48.81%	44.15%	85.60%	90.88%	100.00%	-
ROE	2.86%	3.04%	3.33%	2.97%	5.47%	5.63%	7.09%	-
YoY %	-5.92%	-8.71%	12.12%	-45.70%	-2.84%	-20.59%	-	-
Horiz. %	40.34%	42.88%	46.97%	41.89%	77.15%	79.41%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	93.18	97.19	102.73	105.13	96.07	91.34	103.32	-6.64%
YoY %	-4.13%	-5.39%	-2.28%	9.43%	5.18%	-11.60%	-	-
Horiz. %	90.19%	94.07%	99.43%	101.75%	92.98%	88.40%	100.00%	-
EPS	8.57	9.17	9.95	8.94	16.73	17.05	21.77	-46.25%
YoY %	-6.54%	-7.84%	11.30%	-46.56%	-1.88%	-21.68%	-	-
Horiz. %	39.37%	42.12%	45.71%	41.07%	76.85%	78.32%	100.00%	-
DPS	1.00	1.00	4.43	4.47	8.42	8.47	14.04	-82.78%
YoY %	0.00%	-77.43%	-0.89%	-46.91%	-0.59%	-39.67%	-	-
Horiz. %	7.12%	7.12%	31.55%	31.84%	59.97%	60.33%	100.00%	-
NAPS	2.99	3.02	2.99	3.01	3.06	3.03	3.07	-1.74%
YoY %	-0.99%	1.00%	-0.66%	-1.63%	0.99%	-1.30%	-	-
Horiz. %	97.39%	98.37%	97.39%	98.05%	99.67%	98.70%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 4,032,499
RPS	81.47	84.98	89.80	91.12	82.25	77.72	87.15	-4.38%
YoY %	-4.13%	-5.37%	-1.45%	10.78%	5.83%	-10.82%	-	-
Horiz. %	93.48%	97.51%	103.04%	104.56%	94.38%	89.18%	100.00%	-
EPS	7.49	8.02	8.70	7.75	14.32	14.51	18.36	-44.96%
YoY %	-6.61%	-7.82%	12.26%	-45.88%	-1.31%	-20.97%	-	-
Horiz. %	40.80%	43.68%	47.39%	42.21%	78.00%	79.03%	100.00%	-
DPS	0.87	0.87	3.87	3.87	7.21	7.21	11.84	-82.42%
YoY %	0.00%	-77.52%	0.00%	-46.32%	0.00%	-39.10%	-	-
Horiz. %	7.35%	7.35%	32.69%	32.69%	60.90%	60.90%	100.00%	-
NAPS	2.6143	2.6405	2.6136	2.6089	2.6199	2.5783	2.5895	0.63%
YoY %	-0.99%	1.03%	0.18%	-0.42%	1.61%	-0.43%	-	-
Horiz. %	100.96%	101.97%	100.93%	100.75%	101.17%	99.57%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	0.74	1.60	1.36	2.16	2.27	2.33	2.70	-
P/RPS	0.79	1.65	1.32	2.05	2.36	2.55	2.61	-54.88%
YoY %	-52.12%	25.00%	-35.61%	-13.14%	-7.45%	-2.30%	-	-
Horiz. %	30.27%	63.22%	50.57%	78.54%	90.42%	97.70%	100.00%	-
P/EPS	8.64	17.45	13.67	24.16	13.57	13.66	12.40	-21.38%
YoY %	-50.49%	27.65%	-43.42%	78.04%	-0.66%	10.16%	-	-
Horiz. %	69.68%	140.73%	110.24%	194.84%	109.44%	110.16%	100.00%	-
EY	11.57	5.73	7.31	4.14	7.37	7.32	8.06	27.22%
YoY %	101.92%	-21.61%	76.57%	-43.83%	0.68%	-9.18%	-	-
Horiz. %	143.55%	71.09%	90.69%	51.36%	91.44%	90.82%	100.00%	-
DY	1.35	0.62	3.26	2.07	3.71	3.64	5.20	-59.27%
YoY %	117.74%	-80.98%	57.49%	-44.20%	1.92%	-30.00%	-	-
Horiz. %	25.96%	11.92%	62.69%	39.81%	71.35%	70.00%	100.00%	-
P/NAPS	0.25	0.53	0.45	0.72	0.74	0.77	0.88	-56.75%
YoY %	-52.83%	17.78%	-37.50%	-2.70%	-3.90%	-12.50%	-	-
Horiz. %	28.41%	60.23%	51.14%	81.82%	84.09%	87.50%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	14/05/20	26/02/20	13/11/19	14/08/19	09/05/19	27/02/19	14/11/18	-
Price	0.775	1.28	1.35	1.76	2.10	2.48	2.01	-
P/RPS	0.83	1.32	1.31	1.67	2.19	2.72	1.95	-43.38%
YoY %	-37.12%	0.76%	-21.56%	-23.74%	-19.49%	39.49%	-	-
Horiz. %	42.56%	67.69%	67.18%	85.64%	112.31%	139.49%	100.00%	-
P/EPS	9.05	13.96	13.57	19.69	12.55	14.54	9.23	-1.30%
YoY %	-35.17%	2.87%	-31.08%	56.89%	-13.69%	57.53%	-	-
Horiz. %	98.05%	151.25%	147.02%	213.33%	135.97%	157.53%	100.00%	-
EY	11.05	7.16	7.37	5.08	7.97	6.88	10.83	1.34%
YoY %	54.33%	-2.85%	45.08%	-36.26%	15.84%	-36.47%	-	-
Horiz. %	102.03%	66.11%	68.05%	46.91%	73.59%	63.53%	100.00%	-
DY	1.29	0.78	3.28	2.54	4.01	3.42	6.99	-67.55%
YoY %	65.38%	-76.22%	29.13%	-36.66%	17.25%	-51.07%	-	-
Horiz. %	18.45%	11.16%	46.92%	36.34%	57.37%	48.93%	100.00%	-
P/NAPS	0.26	0.42	0.45	0.58	0.69	0.82	0.65	-45.68%
YoY %	-38.10%	-6.67%	-22.41%	-15.94%	-15.85%	26.15%	-	-
Horiz. %	40.00%	64.62%	69.23%	89.23%	106.15%	126.15%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

333

HLIND

HONG LEONG INDUSTRIES BHD

320

PTRANS

PERAK TRANSIT BERHAD

313

YTLPOWR

YTL POWER INTERNATIONAL BHD

148

HLCAP

HONG LEONG CAPITAL BERHAD

134

MYEG

MY E.G. SERVICES BHD

128

SAPNRG

SAPURA ENERGY BERHAD

121

PBBANK

PUBLIC BANK BHD

113

YTL

YTL CORPORATION BHD

100

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More