[SPSETIA] YoY Annual (Unaudited) Result on 31-Dec-2019 [#4]

Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
YoY- -48.77%
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/10/13 CAGR
Revenue 4,454,447 3,762,748 3,228,117 3,928,874 3,593,589 4,520,112 3,261,159 3.45%
PBT 564,120 542,464 -156,650 598,230 990,548 1,271,417 658,415 -1.67%
Tax -200,556 -195,119 -87,872 -176,199 -192,253 -202,385 -173,983 1.56%
NP 363,564 347,345 -244,522 422,031 798,295 1,069,032 484,432 -3.08%
-
NP to SH 308,093 284,365 -321,026 343,720 670,959 932,857 418,348 -3.28%
-
Tax Rate 35.55% 35.97% - 29.45% 19.41% 15.92% 26.42% -
Total Cost 4,090,883 3,415,403 3,472,639 3,506,843 2,795,294 3,451,080 2,776,727 4.31%
-
Net Worth 12,084,277 12,070,054 11,805,090 12,208,294 11,920,759 9,747,586 5,197,006 9.63%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/10/13 CAGR
Div 60,013 26,505 - 40,424 336,377 530,131 256,354 -14.64%
Div Payout % 19.48% 9.32% - 11.76% 50.13% 56.83% 61.28% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/10/13 CAGR
Net Worth 12,084,277 12,070,054 11,805,090 12,208,294 11,920,759 9,747,586 5,197,006 9.63%
NOSH 4,075,488 4,067,978 4,056,733 4,042,481 3,958,563 3,024,522 2,330,496 6.28%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/10/13 CAGR
NP Margin 8.16% 9.23% -7.57% 10.74% 22.21% 23.65% 14.85% -
ROE 2.55% 2.36% -2.72% 2.82% 5.63% 9.57% 8.05% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/10/13 CAGR
RPS 109.11 92.28 79.57 97.19 91.34 132.16 139.93 -2.67%
EPS 3.57 3.75 -11.19 5.27 14.82 26.77 17.95 -16.14%
DPS 1.47 0.65 0.00 1.00 8.55 15.50 11.00 -19.70%
NAPS 2.96 2.96 2.91 3.02 3.03 2.85 2.23 3.13%
Adjusted Per Share Value based on latest NOSH - 4,042,481
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/10/13 CAGR
RPS 96.35 81.39 69.82 84.98 77.73 97.77 70.54 3.45%
EPS 6.66 6.15 -6.94 7.43 14.51 20.18 9.05 -3.28%
DPS 1.30 0.57 0.00 0.87 7.28 11.47 5.54 -14.61%
NAPS 2.6138 2.6107 2.5534 2.6406 2.5784 2.1084 1.1241 9.63%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/10/13 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 31/10/13 -
Price 0.60 1.29 0.99 1.60 2.33 4.00 3.07 -
P/RPS 0.55 1.40 1.24 1.65 2.55 3.03 2.19 -13.98%
P/EPS 7.95 18.50 -12.51 18.82 13.66 14.67 17.10 -8.01%
EY 12.58 5.41 -7.99 5.31 7.32 6.82 5.85 8.70%
DY 2.45 0.50 0.00 0.62 3.67 3.88 3.58 -4.05%
P/NAPS 0.20 0.44 0.34 0.53 0.77 1.40 1.38 -18.98%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/10/13 CAGR
Date 28/02/23 28/02/22 25/02/21 26/02/20 27/02/19 27/02/18 12/12/13 -
Price 0.62 1.28 0.915 1.27 2.52 3.29 3.09 -
P/RPS 0.57 1.39 1.15 1.31 2.76 2.49 2.21 -13.73%
P/EPS 8.22 18.35 -11.56 14.94 14.78 12.06 17.21 -7.73%
EY 12.17 5.45 -8.65 6.70 6.77 8.29 5.81 8.39%
DY 2.37 0.51 0.00 0.79 3.39 4.71 3.56 -4.33%
P/NAPS 0.21 0.43 0.31 0.42 0.83 1.15 1.39 -18.62%

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

Post a Comment