[SPSETIA] QoQ TTM Result on 31-Dec-2019 [#4]

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
TTM Result
Revenue	2,910,623	2,762,219	3,766,622	3,928,874	4,151,820	4,212,754	3,802,994	-16.28%
YoY %	5.37%	-26.67%	-4.13%	-5.37%	-1.45%	10.77%	-	-
Horiz. %	76.54%	72.63%	99.04%	103.31%	109.17%	110.77%	100.00%	-
PBT	-161,104	237,037	602,999	625,116	712,974	690,860	1,022,230	-
YoY %	-167.97%	-60.69%	-3.54%	-12.32%	3.20%	-32.42%	-	-
Horiz. %	-15.76%	23.19%	58.99%	61.15%	69.75%	67.58%	100.00%	-
Tax	-84,196	-98,805	-175,641	-176,199	-217,492	-236,474	-226,697	-48.23%
YoY %	14.79%	43.75%	0.32%	18.99%	8.03%	-4.31%	-	-
Horiz. %	37.14%	43.58%	77.48%	77.72%	95.94%	104.31%	100.00%	-
NP	-245,300	138,232	427,358	448,917	495,482	454,386	795,533	-
YoY %	-277.46%	-67.65%	-4.80%	-9.40%	9.04%	-42.88%	-	-
Horiz. %	-30.83%	17.38%	53.72%	56.43%	62.28%	57.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-306,387	65,966	346,241	370,606	402,026	358,287	662,301	-
YoY %	-564.46%	-80.95%	-6.57%	-7.82%	12.21%	-45.90%	-	-
Horiz. %	-46.26%	9.96%	52.28%	55.96%	60.70%	54.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	41.68%	29.13%	28.19%	30.50%	34.23%	22.18%	-
YoY %	-	43.08%	3.33%	-7.57%	-10.90%	54.33%	-	-
Horiz. %	-	187.92%	131.33%	127.10%	137.51%	154.33%	100.00%	-
Total Cost	3,155,923	2,623,987	3,339,264	3,479,957	3,656,338	3,758,368	3,007,461	3.25%
YoY %	20.27%	-21.42%	-4.04%	-4.82%	-2.71%	24.97%	-	-
Horiz. %	104.94%	87.25%	111.03%	115.71%	121.58%	124.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,719,872	12,046,595	12,087,020	12,208,294	12,083,774	12,062,102	12,113,204	-2.17%
YoY %	-2.71%	-0.33%	-0.99%	1.03%	0.18%	-0.42%	-	-
Horiz. %	96.75%	99.45%	99.78%	100.79%	99.76%	99.58%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	40,424	40,424	40,424	40,424	179,008	179,008	333,248	-75.40%
YoY %	0.00%	0.00%	0.00%	-77.42%	0.00%	-46.28%	-	-
Horiz. %	12.13%	12.13%	12.13%	12.13%	53.72%	53.72%	100.00%	-
Div Payout %	0.00%	61.28%	11.68%	10.91%	44.53%	49.96%	50.32%	-
YoY %	0.00%	424.66%	7.06%	-75.50%	-10.87%	-0.72%	-	-
Horiz. %	0.00%	121.78%	23.21%	21.68%	88.49%	99.28%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	11,719,872	12,046,595	12,087,020	12,208,294	12,083,774	12,062,102	12,113,204	-2.17%
YoY %	-2.71%	-0.33%	-0.99%	1.03%	0.18%	-0.42%	-	-
Horiz. %	96.75%	99.45%	99.78%	100.79%	99.76%	99.58%	100.00%	-
NOSH	4,056,710	4,042,481	4,042,481	4,042,481	4,042,481	4,032,499	3,958,563	1.64%
YoY %	0.35%	0.00%	0.00%	0.00%	0.25%	1.87%	-	-
Horiz. %	102.48%	102.12%	102.12%	102.12%	102.12%	101.87%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	-8.43%	5.00%	11.35%	11.43%	11.93%	10.79%	20.92%	-
YoY %	-268.60%	-55.95%	-0.70%	-4.19%	10.57%	-48.42%	-	-
Horiz. %	-40.30%	23.90%	54.25%	54.64%	57.03%	51.58%	100.00%	-
ROE	-2.61%	0.55%	2.86%	3.04%	3.33%	2.97%	5.47%	-
YoY %	-574.55%	-80.77%	-5.92%	-8.71%	12.12%	-45.70%	-	-
Horiz. %	-47.71%	10.05%	52.29%	55.58%	60.88%	54.30%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	71.77	68.33	93.18	97.19	102.73	105.13	96.07	-17.62%
YoY %	5.03%	-26.67%	-4.13%	-5.39%	-2.28%	9.43%	-	-
Horiz. %	74.71%	71.13%	96.99%	101.17%	106.93%	109.43%	100.00%	-
EPS	-7.56	1.63	8.57	9.17	9.95	8.94	16.73	-
YoY %	-563.80%	-80.98%	-6.54%	-7.84%	11.30%	-46.56%	-	-
Horiz. %	-45.19%	9.74%	51.23%	54.81%	59.47%	53.44%	100.00%	-
DPS	1.00	1.00	1.00	1.00	4.43	4.47	8.42	-75.74%
YoY %	0.00%	0.00%	0.00%	-77.43%	-0.89%	-46.91%	-	-
Horiz. %	11.88%	11.88%	11.88%	11.88%	52.61%	53.09%	100.00%	-
NAPS	2.89	2.98	2.99	3.02	2.99	3.01	3.06	-3.72%
YoY %	-3.02%	-0.33%	-0.99%	1.00%	-0.66%	-1.63%	-	-
Horiz. %	94.44%	97.39%	97.71%	98.69%	97.71%	98.37%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 4,042,481
RPS	58.18	55.22	75.30	78.54	83.00	84.21	76.02	-16.29%
YoY %	5.36%	-26.67%	-4.13%	-5.37%	-1.44%	10.77%	-	-
Horiz. %	76.53%	72.64%	99.05%	103.31%	109.18%	110.77%	100.00%	-
EPS	-6.12	1.32	6.92	7.41	8.04	7.16	13.24	-
YoY %	-563.64%	-80.92%	-6.61%	-7.84%	12.29%	-45.92%	-	-
Horiz. %	-46.22%	9.97%	52.27%	55.97%	60.73%	54.08%	100.00%	-
DPS	0.81	0.81	0.81	0.81	3.58	3.58	6.66	-75.35%
YoY %	0.00%	0.00%	0.00%	-77.37%	0.00%	-46.25%	-	-
Horiz. %	12.16%	12.16%	12.16%	12.16%	53.75%	53.75%	100.00%	-
NAPS	2.3428	2.4081	2.4162	2.4404	2.4156	2.4112	2.4214	-2.17%
YoY %	-2.71%	-0.34%	-0.99%	1.03%	0.18%	-0.42%	-	-
Horiz. %	96.75%	99.45%	99.79%	100.78%	99.76%	99.58%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	0.77	0.845	0.74	1.60	1.36	2.16	2.27	-
P/RPS	1.07	1.24	0.79	1.65	1.32	2.05	2.36	-40.89%
YoY %	-13.71%	56.96%	-52.12%	25.00%	-35.61%	-13.14%	-	-
Horiz. %	45.34%	52.54%	33.47%	69.92%	55.93%	86.86%	100.00%	-
P/EPS	-10.19	51.78	8.64	17.45	13.67	24.16	13.57	-
YoY %	-119.68%	499.31%	-50.49%	27.65%	-43.42%	78.04%	-	-
Horiz. %	-75.09%	381.58%	63.67%	128.59%	100.74%	178.04%	100.00%	-
EY	-9.81	1.93	11.57	5.73	7.31	4.14	7.37	-
YoY %	-608.29%	-83.32%	101.92%	-21.61%	76.57%	-43.83%	-	-
Horiz. %	-133.11%	26.19%	156.99%	77.75%	99.19%	56.17%	100.00%	-
DY	1.30	1.18	1.35	0.62	3.26	2.07	3.71	-50.20%
YoY %	10.17%	-12.59%	117.74%	-80.98%	57.49%	-44.20%	-	-
Horiz. %	35.04%	31.81%	36.39%	16.71%	87.87%	55.80%	100.00%	-
P/NAPS	0.27	0.28	0.25	0.53	0.45	0.72	0.74	-48.84%
YoY %	-3.57%	12.00%	-52.83%	17.78%	-37.50%	-2.70%	-	-
Horiz. %	36.49%	37.84%	33.78%	71.62%	60.81%	97.30%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	13/11/20	13/08/20	14/05/20	26/02/20	13/11/19	14/08/19	09/05/19	-
Price	0.715	0.79	0.775	1.28	1.35	1.76	2.10	-
P/RPS	1.00	1.16	0.83	1.32	1.31	1.67	2.19	-40.61%
YoY %	-13.79%	39.76%	-37.12%	0.76%	-21.56%	-23.74%	-	-
Horiz. %	45.66%	52.97%	37.90%	60.27%	59.82%	76.26%	100.00%	-
P/EPS	-9.46	48.41	9.05	13.96	13.57	19.69	12.55	-
YoY %	-119.54%	434.92%	-35.17%	2.87%	-31.08%	56.89%	-	-
Horiz. %	-75.38%	385.74%	72.11%	111.24%	108.13%	156.89%	100.00%	-
EY	-10.57	2.07	11.05	7.16	7.37	5.08	7.97	-
YoY %	-610.63%	-81.27%	54.33%	-2.85%	45.08%	-36.26%	-	-
Horiz. %	-132.62%	25.97%	138.64%	89.84%	92.47%	63.74%	100.00%	-
DY	1.40	1.27	1.29	0.78	3.28	2.54	4.01	-50.32%
YoY %	10.24%	-1.55%	65.38%	-76.22%	29.13%	-36.66%	-	-
Horiz. %	34.91%	31.67%	32.17%	19.45%	81.80%	63.34%	100.00%	-
P/NAPS	0.25	0.27	0.26	0.42	0.45	0.58	0.69	-49.08%
YoY %	-7.41%	3.85%	-38.10%	-6.67%	-22.41%	-15.94%	-	-
Horiz. %	36.23%	39.13%	37.68%	60.87%	65.22%	84.06%	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