[SPSETIA] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 115.41%
YoY- -3.08%
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 CAGR
Revenue 1,033,982 2,200,637 1,581,472 1,734,904 1,673,911 1,488,655 1,108,780 -0.85%
PBT -58,343 329,736 629,424 358,250 312,536 280,861 228,610 -
Tax -24,570 -101,964 -57,743 -83,890 -77,149 -69,536 -65,845 -11.36%
NP -82,913 227,772 571,681 274,360 235,387 211,325 162,765 -
-
NP to SH -113,086 191,554 504,226 241,503 171,047 187,405 166,387 -
-
Tax Rate - 30.92% 9.17% 23.42% 24.68% 24.76% 28.80% -
Total Cost 1,116,895 1,972,865 1,009,791 1,460,544 1,438,524 1,277,330 946,015 2.05%
-
Net Worth 12,046,595 12,062,102 11,760,839 8,364,111 5,701,566 4,925,989 3,672,505 15.64%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 CAGR
Div - - 154,240 114,185 98,302 87,964 93,686 -
Div Payout % - - 30.59% 47.28% 57.47% 46.94% 56.31% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 12,046,595 12,062,102 11,760,839 8,364,111 5,701,566 4,925,989 3,672,505 15.64%
NOSH 4,042,481 4,032,499 3,890,345 2,854,645 2,457,571 2,199,102 1,873,727 9.86%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 CAGR
NP Margin -8.02% 10.35% 36.15% 15.81% 14.06% 14.20% 14.68% -
ROE -0.94% 1.59% 4.29% 2.89% 3.00% 3.80% 4.53% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 CAGR
RPS 25.58 54.92 41.01 60.77 68.11 67.69 59.18 -9.75%
EPS -4.43 3.14 13.51 8.46 6.96 8.52 8.88 -
DPS 0.00 0.00 4.00 4.00 4.00 4.00 5.00 -
NAPS 2.98 3.01 3.05 2.93 2.32 2.24 1.96 5.26%
Adjusted Per Share Value based on latest NOSH - 2,851,882
30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 CAGR
RPS 21.28 45.29 32.55 35.71 34.45 30.64 22.82 -0.85%
EPS -2.33 3.94 10.38 4.97 3.52 3.86 3.42 -
DPS 0.00 0.00 3.17 2.35 2.02 1.81 1.93 -
NAPS 2.4794 2.4826 2.4206 1.7215 1.1735 1.0138 0.7559 15.64%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/04/14 30/04/13 30/04/12 -
Price 0.845 2.16 3.10 3.49 3.02 3.43 3.62 -
P/RPS 3.30 3.93 7.56 5.74 4.43 5.07 6.12 -7.27%
P/EPS -30.21 45.19 23.71 41.25 43.39 40.25 40.77 -
EY -3.31 2.21 4.22 2.42 2.30 2.48 2.45 -
DY 0.00 0.00 1.29 1.15 1.32 1.17 1.38 -
P/NAPS 0.28 0.72 1.02 1.19 1.30 1.53 1.85 -20.62%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 CAGR
Date 13/08/20 14/08/19 23/08/18 17/08/17 11/06/14 27/06/13 21/06/12 -
Price 0.79 1.79 2.94 3.31 3.03 3.42 3.86 -
P/RPS 3.09 3.26 7.17 5.45 4.45 5.05 6.52 -8.73%
P/EPS -28.24 37.45 22.48 39.13 43.53 40.13 43.47 -
EY -3.54 2.67 4.45 2.56 2.30 2.49 2.30 -
DY 0.00 0.00 1.36 1.21 1.32 1.17 1.30 -
P/NAPS 0.27 0.59 0.96 1.13 1.31 1.53 1.97 -21.58%

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