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

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 21.59%
YoY- 8.38%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 CAGR
Revenue 331,327 1,335,730 925,970 794,710 952,352 753,726 617,199 -7.32%
PBT -162,304 203,658 535,028 183,836 165,372 145,130 127,887 -
Tax 23,268 -53,568 -43,791 -29,219 -46,974 -39,552 -36,959 -
NP -139,036 150,090 491,237 154,617 118,398 105,578 90,928 -
-
NP to SH -141,549 138,726 442,740 136,320 74,271 94,218 92,383 -
-
Tax Rate - 26.30% 8.18% 15.89% 28.41% 27.25% 28.90% -
Total Cost 470,363 1,185,640 434,733 640,093 833,954 648,148 526,271 -1.36%
-
Net Worth 12,046,595 12,062,102 11,760,839 8,356,016 5,705,586 5,336,437 3,733,416 15.41%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 CAGR
Div - - 154,240 114,075 98,372 95,293 95,240 -
Div Payout % - - 34.84% 83.68% 132.45% 101.14% 103.09% -
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 8,356,016 5,705,586 5,336,437 3,733,416 15.41%
NOSH 4,042,481 4,032,499 3,890,345 2,851,882 2,459,304 2,382,338 1,904,804 9.64%
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 -41.96% 11.24% 53.05% 19.46% 12.43% 14.01% 14.73% -
ROE -1.18% 1.15% 3.76% 1.63% 1.30% 1.77% 2.47% -
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 8.20 33.33 24.01 27.87 38.72 31.64 32.40 -15.47%
EPS -3.50 1.81 11.48 4.78 3.02 3.95 4.85 -
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 7.17 28.89 20.03 17.19 20.60 16.30 13.35 -7.32%
EPS -3.06 3.00 9.58 2.95 1.61 2.04 2.00 -
DPS 0.00 0.00 3.34 2.47 2.13 2.06 2.06 -
NAPS 2.6056 2.609 2.5438 1.8074 1.2341 1.1542 0.8075 15.41%
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 10.31 6.48 12.91 12.52 7.80 10.84 11.17 -0.97%
P/EPS -24.13 62.40 27.00 73.01 100.00 86.73 74.64 -
EY -4.14 1.60 3.70 1.37 1.00 1.15 1.34 -
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 9.64 5.37 12.24 11.88 7.82 10.81 11.91 -2.55%
P/EPS -22.56 51.71 25.61 69.25 100.33 86.48 79.59 -
EY -4.43 1.93 3.91 1.44 1.00 1.16 1.26 -
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