[SPSETIA] YoY Annualized Quarter Result on 30-Apr-2014 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
11-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
30-Apr-2014 [#2]
Profit Trend
QoQ- -11.63%
YoY- -8.73%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 4,401,274 3,162,944 3,469,808 3,347,822 2,977,310 2,217,560 2,031,276 9.92%
PBT 659,472 1,258,848 716,500 625,072 561,722 457,220 411,466 5.94%
Tax -203,928 -115,486 -167,780 -154,298 -139,072 -131,690 -102,948 8.72%
NP 455,544 1,143,362 548,720 470,774 422,650 325,530 308,518 4.88%
-
NP to SH 383,108 1,008,452 483,006 342,094 374,810 332,774 308,520 2.68%
-
Tax Rate 30.92% 9.17% 23.42% 24.68% 24.76% 28.80% 25.02% -
Total Cost 3,945,730 2,019,582 2,921,088 2,877,048 2,554,660 1,892,030 1,722,758 10.67%
-
Net Worth 12,062,102 11,760,839 8,364,111 5,701,566 4,925,989 3,672,505 2,905,638 19.02%
Dividend
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - 308,481 228,371 196,605 175,928 187,372 163,238 -
Div Payout % - 30.59% 47.28% 57.47% 46.94% 56.31% 52.91% -
Equity
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 12,062,102 11,760,839 8,364,111 5,701,566 4,925,989 3,672,505 2,905,638 19.02%
NOSH 4,032,499 3,890,345 2,854,645 2,457,571 2,199,102 1,873,727 1,632,380 11.70%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 10.35% 36.15% 15.81% 14.06% 14.20% 14.68% 15.19% -
ROE 3.18% 8.57% 5.77% 6.00% 7.61% 9.06% 10.62% -
Per Share
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 109.83 82.03 121.55 136.22 135.39 118.35 124.44 -1.51%
EPS 6.28 27.02 16.92 13.92 17.04 17.76 18.90 -12.61%
DPS 0.00 8.00 8.00 8.00 8.00 10.00 10.00 -
NAPS 3.01 3.05 2.93 2.32 2.24 1.96 1.78 6.63%
Adjusted Per Share Value based on latest NOSH - 2,459,304
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 95.20 68.41 75.05 72.41 64.40 47.96 43.94 9.92%
EPS 8.29 21.81 10.45 7.40 8.11 7.20 6.67 2.69%
DPS 0.00 6.67 4.94 4.25 3.81 4.05 3.53 -
NAPS 2.609 2.5438 1.8091 1.2332 1.0655 0.7943 0.6285 19.02%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/06/19 29/06/18 30/06/17 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 2.16 3.10 3.49 3.02 3.43 3.62 4.18 -
P/RPS 1.97 3.78 2.87 2.22 2.53 3.06 3.36 -6.32%
P/EPS 22.59 11.85 20.63 21.70 20.12 20.38 22.12 0.25%
EY 4.43 8.44 4.85 4.61 4.97 4.91 4.52 -0.24%
DY 0.00 2.58 2.29 2.65 2.33 2.76 2.39 -
P/NAPS 0.72 1.02 1.19 1.30 1.53 1.85 2.35 -13.47%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 14/08/19 23/08/18 17/08/17 11/06/14 27/06/13 21/06/12 09/06/11 -
Price 1.79 2.94 3.31 3.03 3.42 3.86 4.10 -
P/RPS 1.63 3.58 2.72 2.22 2.53 3.26 3.29 -8.23%
P/EPS 18.72 11.24 19.56 21.77 20.07 21.73 21.69 -1.78%
EY 5.34 8.90 5.11 4.59 4.98 4.60 4.61 1.81%
DY 0.00 2.72 2.42 2.64 2.34 2.59 2.44 -
P/NAPS 0.59 0.96 1.13 1.31 1.53 1.97 2.30 -15.33%

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