[SPSETIA] YoY Quarter Result on 30-Jun-2018 [#2]

Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 620.07%
YoY- 224.78%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
Revenue 1,082,771 331,327 1,335,730 925,970 794,710 952,352 753,726 4.53%
PBT 159,020 -162,304 203,658 535,028 183,836 165,372 145,130 1.12%
Tax -54,726 23,268 -53,568 -43,791 -29,219 -46,974 -39,552 4.05%
NP 104,294 -139,036 150,090 491,237 154,617 118,398 105,578 -0.14%
-
NP to SH 74,806 -141,549 138,726 442,740 136,320 74,271 94,218 -2.78%
-
Tax Rate 34.41% - 26.30% 8.18% 15.89% 28.41% 27.25% -
Total Cost 978,477 470,363 1,185,640 434,733 640,093 833,954 648,148 5.16%
-
Net Worth 11,967,364 12,046,595 12,062,102 11,760,839 8,356,016 5,705,586 5,336,437 10.38%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
Div - - - 154,240 114,075 98,372 95,293 -
Div Payout % - - - 34.84% 83.68% 132.45% 101.14% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
Net Worth 11,967,364 12,046,595 12,062,102 11,760,839 8,356,016 5,705,586 5,336,437 10.38%
NOSH 4,056,733 4,042,481 4,032,499 3,890,345 2,851,882 2,459,304 2,382,338 6.72%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
NP Margin 9.63% -41.96% 11.24% 53.05% 19.46% 12.43% 14.01% -
ROE 0.63% -1.18% 1.15% 3.76% 1.63% 1.30% 1.77% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
RPS 26.69 8.20 33.33 24.01 27.87 38.72 31.64 -2.06%
EPS 1.84 -3.50 1.81 11.48 4.78 3.02 3.95 -8.92%
DPS 0.00 0.00 0.00 4.00 4.00 4.00 4.00 -
NAPS 2.95 2.98 3.01 3.05 2.93 2.32 2.24 3.42%
Adjusted Per Share Value based on latest NOSH - 3,890,345
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
RPS 22.74 6.96 28.05 19.44 16.69 20.00 15.83 4.53%
EPS 1.57 -2.97 2.91 9.30 2.86 1.56 1.98 -2.79%
DPS 0.00 0.00 0.00 3.24 2.40 2.07 2.00 -
NAPS 2.5129 2.5295 2.5327 2.4695 1.7546 1.198 1.1205 10.38%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/04/14 30/04/13 -
Price 1.06 0.845 2.16 3.10 3.49 3.02 3.43 -
P/RPS 3.97 10.31 6.48 12.91 12.52 7.80 10.84 -11.56%
P/EPS 57.48 -24.13 62.40 27.00 73.01 100.00 86.73 -4.90%
EY 1.74 -4.14 1.60 3.70 1.37 1.00 1.15 5.19%
DY 0.00 0.00 0.00 1.29 1.15 1.32 1.17 -
P/NAPS 0.36 0.28 0.72 1.02 1.19 1.30 1.53 -16.22%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
Date 18/08/21 13/08/20 14/08/19 23/08/18 17/08/17 11/06/14 27/06/13 -
Price 1.09 0.79 1.79 2.94 3.31 3.03 3.42 -
P/RPS 4.08 9.64 5.37 12.24 11.88 7.82 10.81 -11.23%
P/EPS 59.11 -22.56 51.71 25.61 69.25 100.33 86.48 -4.54%
EY 1.69 -4.43 1.93 3.91 1.44 1.00 1.16 4.71%
DY 0.00 0.00 0.00 1.36 1.21 1.32 1.17 -
P/NAPS 0.37 0.27 0.59 0.96 1.13 1.31 1.53 -15.94%

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