[SPSETIA] YoY Cumulative Quarter Result on 31-Jul-2015

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
10-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Jul-2015
Profit Trend
QoQ- 79.69%
YoY- 115.15%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/06/16 31/03/16 31/07/15 31/01/15 30/04/15 31/12/14 CAGR
Revenue 4,957,165 1,921,759 908,461 4,191,090 926,010 2,556,269 0 -
PBT 1,184,669 396,995 194,301 905,157 154,088 498,818 0 -
Tax -285,390 -114,133 -54,932 -256,920 -35,785 -136,934 0 -
NP 899,279 282,862 139,369 648,237 118,303 361,884 0 -
-
NP to SH 808,030 249,170 123,391 590,299 101,312 328,513 0 -
-
Tax Rate 24.09% 28.75% 28.27% 28.38% 23.22% 27.45% - -
Total Cost 4,057,886 1,638,897 769,092 3,542,853 807,707 2,194,385 0 -
-
Net Worth 7,668,426 7,412,019 7,340,317 6,505,023 6,017,780 6,275,538 5,973,144 13.28%
Dividend
31/12/16 30/06/16 31/03/16 31/07/15 31/01/15 30/04/15 31/12/14 CAGR
Div 541,938 105,135 - 102,039 - 101,628 - -
Div Payout % 67.07% 42.19% - 17.29% - 30.94% - -
Equity
31/12/16 30/06/16 31/03/16 31/07/15 31/01/15 30/04/15 31/12/14 CAGR
Net Worth 7,668,426 7,412,019 7,340,317 6,505,023 6,017,780 6,275,538 5,973,144 13.28%
NOSH 2,709,691 2,628,375 2,630,938 2,571,571 2,539,147 2,540,703 2,488,809 4.33%
Ratio Analysis
31/12/16 30/06/16 31/03/16 31/07/15 31/01/15 30/04/15 31/12/14 CAGR
NP Margin 18.14% 14.72% 15.34% 15.47% 12.78% 14.16% 0.00% -
ROE 10.54% 3.36% 1.68% 9.07% 1.68% 5.23% 0.00% -
Per Share
31/12/16 30/06/16 31/03/16 31/07/15 31/01/15 30/04/15 31/12/14 CAGR
RPS 182.94 73.12 34.53 164.29 36.47 100.61 0.00 -
EPS 29.82 9.48 4.69 23.14 3.99 12.93 0.00 -
DPS 20.00 4.00 0.00 4.00 0.00 4.00 0.00 -
NAPS 2.83 2.82 2.79 2.55 2.37 2.47 2.40 8.57%
Adjusted Per Share Value based on latest NOSH - 2,571,571
31/12/16 30/06/16 31/03/16 31/07/15 31/01/15 30/04/15 31/12/14 CAGR
RPS 107.22 41.57 19.65 90.65 20.03 55.29 0.00 -
EPS 17.48 5.39 2.67 12.77 2.19 7.11 0.00 -
DPS 11.72 2.27 0.00 2.21 0.00 2.20 0.00 -
NAPS 1.6586 1.6032 1.5877 1.407 1.3016 1.3574 1.292 13.28%
Price Multiplier on Financial Quarter End Date
31/12/16 30/06/16 31/03/16 31/07/15 31/01/15 30/04/15 31/12/14 CAGR
Date 30/12/16 30/06/16 31/03/16 31/07/15 30/01/15 30/04/15 31/12/14 -
Price 3.13 2.90 3.13 3.05 3.52 3.41 3.30 -
P/RPS 1.71 3.97 9.06 1.86 0.00 0.00 0.00 -
P/EPS 10.50 30.59 66.74 13.18 0.00 0.00 0.00 -
EY 9.53 3.27 1.50 7.59 0.00 0.00 0.00 -
DY 6.39 1.38 0.00 1.31 0.00 0.00 0.00 -
P/NAPS 1.11 1.03 1.12 1.20 1.76 1.71 1.37 -9.97%
Price Multiplier on Announcement Date
31/12/16 30/06/16 31/03/16 31/07/15 31/01/15 30/04/15 31/12/14 CAGR
Date 23/02/17 23/08/16 12/05/16 10/09/15 11/03/15 15/06/15 - -
Price 3.39 3.25 3.20 3.15 3.37 3.38 0.00 -
P/RPS 1.85 4.45 9.27 1.92 0.00 0.00 0.00 -
P/EPS 11.37 34.28 68.23 13.61 0.00 0.00 0.00 -
EY 8.80 2.92 1.47 7.35 0.00 0.00 0.00 -
DY 5.90 1.23 0.00 1.27 0.00 0.00 0.00 -
P/NAPS 1.20 1.15 1.15 1.24 1.69 1.69 0.00 -

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
Post a Comment