[SPSETIA] QoQ TTM Result on 30-Sep-2017 [#3]

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
TTM Result
Revenue	3,878,817	3,747,557	4,032,249	4,349,193	4,770,310	4,988,898	4,957,165	-15.12%
YoY %	3.50%	-7.06%	-7.29%	-8.83%	-4.38%	0.64%	-	-
Horiz. %	78.25%	75.60%	81.34%	87.74%	96.23%	100.64%	100.00%	-
PBT	1,378,694	1,027,502	1,107,520	1,194,906	1,145,924	1,164,782	1,184,669	10.67%
YoY %	34.18%	-7.22%	-7.31%	4.27%	-1.62%	-1.68%	-	-
Horiz. %	116.38%	86.73%	93.49%	100.86%	96.73%	98.32%	100.00%	-
Tax	-213,169	-198,597	-239,316	-178,574	-255,147	-285,129	-285,390	-17.72%
YoY %	-7.34%	17.01%	-34.02%	30.01%	10.52%	0.09%	-	-
Horiz. %	74.69%	69.59%	83.86%	62.57%	89.40%	99.91%	100.00%	-
NP	1,165,525	828,905	868,204	1,016,332	890,777	879,653	899,279	18.92%
YoY %	40.61%	-4.53%	-14.57%	14.09%	1.26%	-2.18%	-	-
Horiz. %	129.61%	92.17%	96.54%	113.02%	99.05%	97.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,037,017	730,597	774,294	919,515	800,363	789,822	808,030	18.15%
YoY %	41.94%	-5.64%	-15.79%	14.89%	1.33%	-2.25%	-	-
Horiz. %	128.34%	90.42%	95.82%	113.80%	99.05%	97.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.46%	19.33%	21.61%	14.94%	22.27%	24.48%	24.09%	-
YoY %	-20.02%	-10.55%	44.65%	-32.91%	-9.03%	1.62%	-	-
Horiz. %	64.18%	80.24%	89.71%	62.02%	92.44%	101.62%	100.00%	-
Total Cost	2,713,292	2,918,652	3,164,045	3,332,861	3,879,533	4,109,245	4,057,886	-23.59%
YoY %	-7.04%	-7.76%	-5.07%	-14.09%	-5.59%	1.27%	-	-
Horiz. %	66.86%	71.93%	77.97%	82.13%	95.60%	101.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,760,839	11,079,123	9,747,586	10,221,276	8,356,016	8,237,909	8,014,465	29.22%
YoY %	6.15%	13.66%	-4.63%	22.32%	1.43%	2.79%	-	-
Horiz. %	146.75%	138.24%	121.62%	127.54%	104.26%	102.79%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	690,021	649,855	649,855	709,646	567,189	558,149	558,149	15.23%
YoY %	6.18%	0.00%	-8.43%	25.12%	1.62%	0.00%	-	-
Horiz. %	123.63%	116.43%	116.43%	127.14%	101.62%	100.00%	100.00%	-
Div Payout %	66.54%	88.95%	83.93%	77.18%	70.87%	70.67%	69.08%	-
YoY %	-25.19%	5.98%	8.75%	8.90%	0.28%	2.30%	-	-
Horiz. %	96.32%	128.76%	121.50%	111.73%	102.59%	102.30%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	11,760,839	11,079,123	9,747,586	10,221,276	8,356,016	8,237,909	8,014,465	29.22%
YoY %	6.15%	13.66%	-4.63%	22.32%	1.43%	2.79%	-	-
Horiz. %	146.75%	138.24%	121.62%	127.54%	104.26%	102.79%	100.00%	-
NOSH	3,890,345	3,755,267	3,024,522	3,561,420	2,851,882	2,850,487	2,831,966	23.64%
YoY %	3.60%	24.16%	-15.08%	24.88%	0.05%	0.65%	-	-
Horiz. %	137.37%	132.60%	106.80%	125.76%	100.70%	100.65%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	30.05%	22.12%	21.53%	23.37%	18.67%	17.63%	18.14%	-
YoY %	35.85%	2.74%	-7.87%	25.17%	5.90%	-2.81%	-	-
Horiz. %	165.66%	121.94%	118.69%	128.83%	102.92%	97.19%	100.00%	-
ROE	8.82%	6.59%	7.94%	9.00%	9.58%	9.59%	10.08%	-
YoY %	33.84%	-17.00%	-11.78%	-6.05%	-0.10%	-4.86%	-	-
Horiz. %	87.50%	65.38%	78.77%	89.29%	95.04%	95.14%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	100.59	103.84	117.89	122.12	167.27	175.02	175.04	-30.94%
YoY %	-3.13%	-11.92%	-3.46%	-26.99%	-4.43%	-0.01%	-	-
Horiz. %	57.47%	59.32%	67.35%	69.77%	95.56%	99.99%	100.00%	-
EPS	26.89	20.24	22.64	25.82	28.06	27.71	28.53	-3.88%
YoY %	32.86%	-10.60%	-12.32%	-7.98%	1.26%	-2.87%	-	-
Horiz. %	94.25%	70.94%	79.36%	90.50%	98.35%	97.13%	100.00%	-
DPS	17.89	18.01	19.00	19.93	19.89	19.58	19.71	-6.27%
YoY %	-0.67%	-5.21%	-4.67%	0.20%	1.58%	-0.66%	-	-
Horiz. %	90.77%	91.37%	96.40%	101.12%	100.91%	99.34%	100.00%	-
NAPS	3.05	3.07	2.85	2.87	2.93	2.89	2.83	5.13%
YoY %	-0.65%	7.72%	-0.70%	-2.05%	1.38%	2.12%	-	-
Horiz. %	107.77%	108.48%	100.71%	101.41%	103.53%	102.12%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,561,420
RPS	83.90	81.06	87.21	94.07	103.18	107.91	107.22	-15.12%
YoY %	3.50%	-7.05%	-7.29%	-8.83%	-4.38%	0.64%	-	-
Horiz. %	78.25%	75.60%	81.34%	87.74%	96.23%	100.64%	100.00%	-
EPS	22.43	15.80	16.75	19.89	17.31	17.08	17.48	18.13%
YoY %	41.96%	-5.67%	-15.79%	14.90%	1.35%	-2.29%	-	-
Horiz. %	128.32%	90.39%	95.82%	113.79%	99.03%	97.71%	100.00%	-
DPS	14.92	14.06	14.06	15.35	12.27	12.07	12.07	15.22%
YoY %	6.12%	0.00%	-8.40%	25.10%	1.66%	0.00%	-	-
Horiz. %	123.61%	116.49%	116.49%	127.17%	101.66%	100.00%	100.00%	-
NAPS	2.5438	2.3963	2.1083	2.2108	1.8073	1.7818	1.7335	29.22%
YoY %	6.16%	13.66%	-4.64%	22.33%	1.43%	2.79%	-	-
Horiz. %	146.74%	138.23%	121.62%	127.53%	104.26%	102.79%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	3.10	2.99	4.00	3.64	3.49	3.55	3.13	-
P/RPS	3.08	2.88	3.39	2.98	2.09	2.03	1.79	43.73%
YoY %	6.94%	-15.04%	13.76%	42.58%	2.96%	13.41%	-	-
Horiz. %	172.07%	160.89%	189.39%	166.48%	116.76%	113.41%	100.00%	-
P/EPS	11.53	14.77	17.67	14.10	12.44	12.81	10.97	3.38%
YoY %	-21.94%	-16.41%	25.32%	13.34%	-2.89%	16.77%	-	-
Horiz. %	105.10%	134.64%	161.08%	128.53%	113.40%	116.77%	100.00%	-
EY	8.68	6.77	5.66	7.09	8.04	7.81	9.12	-3.25%
YoY %	28.21%	19.61%	-20.17%	-11.82%	2.94%	-14.36%	-	-
Horiz. %	95.18%	74.23%	62.06%	77.74%	88.16%	85.64%	100.00%	-
DY	5.77	6.02	4.75	5.47	5.70	5.52	6.30	-5.70%
YoY %	-4.15%	26.74%	-13.16%	-4.04%	3.26%	-12.38%	-	-
Horiz. %	91.59%	95.56%	75.40%	86.83%	90.48%	87.62%	100.00%	-
P/NAPS	1.02	0.97	1.40	1.27	1.19	1.23	1.11	-5.49%
YoY %	5.15%	-30.71%	10.24%	6.72%	-3.25%	10.81%	-	-
Horiz. %	91.89%	87.39%	126.13%	114.41%	107.21%	110.81%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	23/08/18	14/05/18	27/02/18	09/11/17	17/08/17	11/05/17	23/02/17	-
Price	2.94	2.94	3.29	3.30	3.31	3.68	3.39	-
P/RPS	2.92	2.83	2.79	2.70	1.98	2.10	1.94	31.43%
YoY %	3.18%	1.43%	3.33%	36.36%	-5.71%	8.25%	-	-
Horiz. %	150.52%	145.88%	143.81%	139.18%	102.06%	108.25%	100.00%	-
P/EPS	10.93	14.52	14.53	12.78	11.79	13.28	11.88	-5.41%
YoY %	-24.72%	-0.07%	13.69%	8.40%	-11.22%	11.78%	-	-
Horiz. %	92.00%	122.22%	122.31%	107.58%	99.24%	111.78%	100.00%	-
EY	9.15	6.89	6.88	7.82	8.48	7.53	8.42	5.71%
YoY %	32.80%	0.15%	-12.02%	-7.78%	12.62%	-10.57%	-	-
Horiz. %	108.67%	81.83%	81.71%	92.87%	100.71%	89.43%	100.00%	-
DY	6.09	6.12	5.78	6.04	6.01	5.32	5.81	3.19%
YoY %	-0.49%	5.88%	-4.30%	0.50%	12.97%	-8.43%	-	-
Horiz. %	104.82%	105.34%	99.48%	103.96%	103.44%	91.57%	100.00%	-
P/NAPS	0.96	0.96	1.15	1.15	1.13	1.27	1.20	-13.85%
YoY %	0.00%	-16.52%	0.00%	1.77%	-11.02%	5.83%	-	-
Horiz. %	80.00%	80.00%	95.83%	95.83%	94.17%	105.83%	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 - 30 April 2024

MQ Trader

MQ Trading Signals

2024-04-30 16:40:00

EMA 5

5 Mins

SELL

2024-04-30 16:40:00

MACD/RSI

5 Mins

SELL

2024-04-30 16:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-30 16:10:00

EMA 5

5 Mins

BUY

2024-04-30 16:10:00

TURTLE SYSTEM 20

5 Mins

BUY

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

546

MYEG

MY E.G. SERVICES BHD

458

PTRANS

PERAK TRANSIT BERHAD

377

MPI

MALAYSIAN PACIFIC INDUSTRIES

371

YTL

YTL CORPORATION BHD

363

HLIND

HONG LEONG INDUSTRIES BHD

352

CAPITALA

CAPITAL A BERHAD

297

SAPNRG

SAPURA ENERGY BERHAD

236

TOPGLOV

TOP GLOVE CORPORATION BHD

218

Daily Stocks

HSI-CVZ

0.17

-0.005

186,865,500

MYEG

0.935

+0.025

178,856,300

ICONIC-WA

0.045

+0.015

178,538,400

CLASSITA

0.045

+0.005

175,947,600

ICONIC

0.105

+0.025

151,023,400

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.615

-0.005

122,942,500

HSI-HUF

0.085

-0.005

109,309,700

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

68,117,400

More active Stocks

CHINHIN

5.90

+0.60

626,300

NESTLE

127.20

+0.30

168,700

MPI

30.30

+0.30

35,700

UTDPLT

25.20

+0.22

201,100

OPPSTAR

1.45

+0.20

41,888,800

CHGP

2.13

+0.19

2,675,300

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

GESHEN

3.89

+0.11

105,500

BAT

8.36

+0.10

273,600

More gainer Stocks

DLADY

32.86

-0.96

21,400

YTLPOWR

4.60

-0.19

43,941,400

ORIENT

6.97

-0.18

1,220,900

PPB

15.74

-0.16

2,153,700

PETDAG

21.70

-0.16

355,100

CRESNDO

3.60

-0.14

714,500

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.78

-0.11

2,453,600

YTL

3.10

-0.10

54,300,400

GCB

2.74

-0.10

6,604,700

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