[SPSETIA] QoQ TTM Result on 30-Sep-2018 [#3]

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
TTM Result
Revenue	4,212,754	3,802,994	3,593,589	4,029,329	3,878,817	3,747,557	4,032,249	2.97%
YoY %	10.77%	5.83%	-10.81%	3.88%	3.50%	-7.06%	-	-
Horiz. %	104.48%	94.31%	89.12%	99.93%	96.19%	92.94%	100.00%	-
PBT	690,860	1,022,230	990,548	1,226,267	1,378,694	1,027,502	1,107,520	-27.05%
YoY %	-32.42%	3.20%	-19.22%	-11.06%	34.18%	-7.22%	-	-
Horiz. %	62.38%	92.30%	89.44%	110.72%	124.48%	92.78%	100.00%	-
Tax	-236,474	-226,697	-192,253	-241,601	-213,169	-198,597	-239,316	-0.79%
YoY %	-4.31%	-17.92%	20.43%	-13.34%	-7.34%	17.01%	-	-
Horiz. %	98.81%	94.73%	80.33%	100.95%	89.07%	82.99%	100.00%	-
NP	454,386	795,533	798,295	984,666	1,165,525	828,905	868,204	-35.13%
YoY %	-42.88%	-0.35%	-18.93%	-15.52%	40.61%	-4.53%	-	-
Horiz. %	52.34%	91.63%	91.95%	113.41%	134.25%	95.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	358,287	662,301	670,959	848,987	1,037,017	730,597	774,294	-40.25%
YoY %	-45.90%	-1.29%	-20.97%	-18.13%	41.94%	-5.64%	-	-
Horiz. %	46.27%	85.54%	86.65%	109.65%	133.93%	94.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.23%	22.18%	19.41%	19.70%	15.46%	19.33%	21.61%	-
YoY %	54.33%	14.27%	-1.47%	27.43%	-20.02%	-10.55%	-	-
Horiz. %	158.40%	102.64%	89.82%	91.16%	71.54%	89.45%	100.00%	-
Total Cost	3,758,368	3,007,461	2,795,294	3,044,663	2,713,292	2,918,652	3,164,045	12.19%
YoY %	24.97%	7.59%	-8.19%	12.21%	-7.04%	-7.76%	-	-
Horiz. %	118.78%	95.05%	88.35%	96.23%	85.75%	92.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,062,102	12,113,204	11,920,759	11,972,437	11,760,839	11,079,123	9,747,586	15.30%
YoY %	-0.42%	1.61%	-0.43%	1.80%	6.15%	13.66%	-	-
Horiz. %	123.74%	124.27%	122.29%	122.82%	120.65%	113.66%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	179,008	333,248	333,248	547,564	690,021	649,855	649,855	-57.76%
YoY %	-46.28%	0.00%	-39.14%	-20.65%	6.18%	0.00%	-	-
Horiz. %	27.55%	51.28%	51.28%	84.26%	106.18%	100.00%	100.00%	-
Div Payout %	49.96%	50.32%	49.67%	64.50%	66.54%	88.95%	83.93%	-
YoY %	-0.72%	1.31%	-22.99%	-3.07%	-25.19%	5.98%	-	-
Horiz. %	59.53%	59.95%	59.18%	76.85%	79.28%	105.98%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	12,062,102	12,113,204	11,920,759	11,972,437	11,760,839	11,079,123	9,747,586	15.30%
YoY %	-0.42%	1.61%	-0.43%	1.80%	6.15%	13.66%	-	-
Horiz. %	123.74%	124.27%	122.29%	122.82%	120.65%	113.66%	100.00%	-
NOSH	4,032,499	3,958,563	3,958,563	3,901,120	3,890,345	3,755,267	3,024,522	21.20%
YoY %	1.87%	0.00%	1.47%	0.28%	3.60%	24.16%	-	-
Horiz. %	133.33%	130.88%	130.88%	128.98%	128.63%	124.16%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	10.79%	20.92%	22.21%	24.44%	30.05%	22.12%	21.53%	-
YoY %	-48.42%	-5.81%	-9.12%	-18.67%	35.85%	2.74%	-	-
Horiz. %	50.12%	97.17%	103.16%	113.52%	139.57%	102.74%	100.00%	-
ROE	2.97%	5.47%	5.63%	7.09%	8.82%	6.59%	7.94%	-
YoY %	-45.70%	-2.84%	-20.59%	-19.61%	33.84%	-17.00%	-	-
Horiz. %	37.41%	68.89%	70.91%	89.29%	111.08%	83.00%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	105.13	96.07	91.34	103.32	100.59	103.84	117.89	-7.37%
YoY %	9.43%	5.18%	-11.60%	2.71%	-3.13%	-11.92%	-	-
Horiz. %	89.18%	81.49%	77.48%	87.64%	85.33%	88.08%	100.00%	-
EPS	8.94	16.73	17.05	21.77	26.89	20.24	22.64	-46.26%
YoY %	-46.56%	-1.88%	-21.68%	-19.04%	32.86%	-10.60%	-	-
Horiz. %	39.49%	73.90%	75.31%	96.16%	118.77%	89.40%	100.00%	-
DPS	4.47	8.42	8.47	14.04	17.89	18.01	19.00	-61.99%
YoY %	-46.91%	-0.59%	-39.67%	-21.52%	-0.67%	-5.21%	-	-
Horiz. %	23.53%	44.32%	44.58%	73.89%	94.16%	94.79%	100.00%	-
NAPS	3.01	3.06	3.03	3.07	3.05	3.07	2.85	3.71%
YoY %	-1.63%	0.99%	-1.30%	0.66%	-0.65%	7.72%	-	-
Horiz. %	105.61%	107.37%	106.32%	107.72%	107.02%	107.72%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,901,120
RPS	91.12	82.26	77.73	87.15	83.90	81.06	87.22	2.96%
YoY %	10.77%	5.83%	-10.81%	3.87%	3.50%	-7.06%	-	-
Horiz. %	104.47%	94.31%	89.12%	99.92%	96.19%	92.94%	100.00%	-
EPS	7.75	14.33	14.51	18.36	22.43	15.80	16.75	-40.26%
YoY %	-45.92%	-1.24%	-20.97%	-18.15%	41.96%	-5.67%	-	-
Horiz. %	46.27%	85.55%	86.63%	109.61%	133.91%	94.33%	100.00%	-
DPS	3.87	7.21	7.21	11.84	14.92	14.06	14.06	-57.78%
YoY %	-46.32%	0.00%	-39.10%	-20.64%	6.12%	0.00%	-	-
Horiz. %	27.52%	51.28%	51.28%	84.21%	106.12%	100.00%	100.00%	-
NAPS	2.609	2.62	2.5784	2.5896	2.5438	2.3964	2.1083	15.30%
YoY %	-0.42%	1.61%	-0.43%	1.80%	6.15%	13.67%	-	-
Horiz. %	123.75%	124.27%	122.30%	122.83%	120.66%	113.67%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	2.16	2.27	2.33	2.70	3.10	2.99	4.00	-
P/RPS	2.05	2.36	2.55	2.61	3.08	2.88	3.39	-28.55%
YoY %	-13.14%	-7.45%	-2.30%	-15.26%	6.94%	-15.04%	-	-
Horiz. %	60.47%	69.62%	75.22%	76.99%	90.86%	84.96%	100.00%	-
P/EPS	24.16	13.57	13.66	12.40	11.53	14.77	17.67	23.26%
YoY %	78.04%	-0.66%	10.16%	7.55%	-21.94%	-16.41%	-	-
Horiz. %	136.73%	76.80%	77.31%	70.18%	65.25%	83.59%	100.00%	-
EY	4.14	7.37	7.32	8.06	8.68	6.77	5.66	-18.86%
YoY %	-43.83%	0.68%	-9.18%	-7.14%	28.21%	19.61%	-	-
Horiz. %	73.14%	130.21%	129.33%	142.40%	153.36%	119.61%	100.00%	-
DY	2.07	3.71	3.64	5.20	5.77	6.02	4.75	-42.60%
YoY %	-44.20%	1.92%	-30.00%	-9.88%	-4.15%	26.74%	-	-
Horiz. %	43.58%	78.11%	76.63%	109.47%	121.47%	126.74%	100.00%	-
P/NAPS	0.72	0.74	0.77	0.88	1.02	0.97	1.40	-35.88%
YoY %	-2.70%	-3.90%	-12.50%	-13.73%	5.15%	-30.71%	-	-
Horiz. %	51.43%	52.86%	55.00%	62.86%	72.86%	69.29%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	14/08/19	09/05/19	27/02/19	14/11/18	23/08/18	14/05/18	27/02/18	-
Price	1.76	2.10	2.48	2.01	2.94	2.94	3.29	-
P/RPS	1.67	2.19	2.72	1.95	2.92	2.83	2.79	-29.04%
YoY %	-23.74%	-19.49%	39.49%	-33.22%	3.18%	1.43%	-	-
Horiz. %	59.86%	78.49%	97.49%	69.89%	104.66%	101.43%	100.00%	-
P/EPS	19.69	12.55	14.54	9.23	10.93	14.52	14.53	22.52%
YoY %	56.89%	-13.69%	57.53%	-15.55%	-24.72%	-0.07%	-	-
Horiz. %	135.51%	86.37%	100.07%	63.52%	75.22%	99.93%	100.00%	-
EY	5.08	7.97	6.88	10.83	9.15	6.89	6.88	-18.35%
YoY %	-36.26%	15.84%	-36.47%	18.36%	32.80%	0.15%	-	-
Horiz. %	73.84%	115.84%	100.00%	157.41%	132.99%	100.15%	100.00%	-
DY	2.54	4.01	3.42	6.99	6.09	6.12	5.78	-42.28%
YoY %	-36.66%	17.25%	-51.07%	14.78%	-0.49%	5.88%	-	-
Horiz. %	43.94%	69.38%	59.17%	120.93%	105.36%	105.88%	100.00%	-
P/NAPS	0.58	0.69	0.82	0.65	0.96	0.96	1.15	-36.71%
YoY %	-15.94%	-15.85%	26.15%	-32.29%	0.00%	-16.52%	-	-
Horiz. %	50.43%	60.00%	71.30%	56.52%	83.48%	83.48%	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 - 26 April 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 >

OPENSYS

OPENSYS (M) BHD

1000

TASCO

TASCO BERHAD

946

MPI

MALAYSIAN PACIFIC INDUSTRIES

569

PTRANS

PERAK TRANSIT BERHAD

559

HLIND

HONG LEONG INDUSTRIES BHD

546

YTLPOWR

YTL POWER INTERNATIONAL BHD

378

MYEG

MY E.G. SERVICES BHD

361

CAPITALA

CAPITAL A BERHAD

273

YTL

YTL CORPORATION BHD

229

SAPNRG

SAPURA ENERGY BERHAD

219

Daily Stocks

HSI-CVZ

0.18

+0.01

158,952,000

MYEG

0.925

+0.01

93,852,200

TWL

0.03

0.00

85,272,600

HSI-HUS

0.085

-0.005

60,773,900

CAPITALA

0.765

+0.03

28,733,300

INGENIEU

0.115

0.00

22,021,000

MINETEC-PA

0.06

0.00

22,009,700

PWRWELL

0.475

+0.03

21,786,400

MINETEC

0.15

+0.005

20,972,500

HSI-CVA

0.27

+0.015

19,366,000

More active Stocks

MPI

30.06

+0.56

8,400

HUMEIND-LA

3.90

+0.40

8,200

DLADY

34.50

+0.30

1,700

PBA

2.02

+0.20

1,127,600

CHINHIN

5.20

+0.20

71,300

HEIM

23.34

+0.20

19,200

PANAMY

19.20

+0.20

1,700

APOLLO

6.68

+0.19

66,800

UNIMECH

1.77

+0.15

1,100

EUROSP

1.55

+0.15

1,100

More gainer Stocks

UTDPLT

24.38

-0.52

197,500

NESTLE

126.90

-0.30

12,500

HSI-HS4

0.255

-0.225

5,000

HSI-HUZ

0.505

-0.215

35,500

HSI-HS3

0.44

-0.165

1,600

AIRPORT

10.04

-0.16

616,700

KUAISHO-C17

0.08

-0.12

58,800

NIKKEI-HC

0.655

-0.095

20,700

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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