[SPSETIA] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 10.41%
YoY- -34.19%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 CAGR
Revenue 1,113,663 796,169 1,019,115 1,454,855 965,683 763,623 633,366 6.34%
PBT 120,725 116,271 204,129 439,848 219,518 193,282 109,045 1.11%
Tax -38,340 -34,664 -75,957 -125,305 -59,641 -67,902 -31,404 2.19%
NP 82,385 81,607 128,172 314,543 159,877 125,380 77,641 0.64%
-
NP to SH 55,487 70,126 101,546 279,574 129,641 127,026 82,469 -4.22%
-
Tax Rate 31.76% 29.81% 37.21% 28.49% 27.17% 35.13% 28.80% -
Total Cost 1,031,278 714,562 890,943 1,140,312 805,806 638,243 555,725 6.97%
-
Net Worth 11,805,090 12,208,294 11,920,759 9,747,586 5,529,136 4,027,164 3,363,160 14.66%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 CAGR
Div - 40,424 179,008 393,323 172,017 180,320 161,002 -
Div Payout % - 57.65% 176.28% 140.69% 132.69% 141.96% 195.23% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 11,805,090 12,208,294 11,920,759 9,747,586 5,529,136 4,027,164 3,363,160 14.66%
NOSH 4,056,733 4,042,481 3,958,563 3,024,522 2,457,393 2,003,564 1,788,915 9.33%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 7.40% 10.25% 12.58% 21.62% 16.56% 16.42% 12.26% -
ROE 0.47% 0.57% 0.85% 2.87% 2.34% 3.15% 2.45% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 CAGR
RPS 27.45 19.70 25.90 42.54 39.30 38.11 35.41 -2.73%
EPS 1.37 1.73 0.86 8.17 5.27 6.34 4.61 -12.38%
DPS 0.00 1.00 4.55 11.50 7.00 9.00 9.00 -
NAPS 2.91 3.02 3.03 2.85 2.25 2.01 1.88 4.87%
Adjusted Per Share Value based on latest NOSH - 3,024,522
31/12/20 31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 CAGR
RPS 22.26 15.92 20.37 29.08 19.30 15.26 12.66 6.34%
EPS 1.11 1.40 2.03 5.59 2.59 2.54 1.65 -4.22%
DPS 0.00 0.81 3.58 7.86 3.44 3.60 3.22 -
NAPS 2.3598 2.4404 2.383 1.9485 1.1053 0.805 0.6723 14.66%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 31/10/13 31/10/12 31/10/11 -
Price 0.99 1.60 2.33 4.00 3.07 3.61 3.84 -
P/RPS 3.61 8.12 8.99 9.40 7.81 9.47 10.85 -11.30%
P/EPS 72.38 92.23 90.27 48.93 58.19 56.94 83.30 -1.51%
EY 1.38 1.08 1.11 2.04 1.72 1.76 1.20 1.53%
DY 0.00 0.62 1.95 2.88 2.28 2.49 2.34 -
P/NAPS 0.34 0.53 0.77 1.40 1.36 1.80 2.04 -17.73%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 CAGR
Date 25/02/21 26/02/20 27/02/19 27/02/18 12/12/13 12/12/12 08/12/11 -
Price 0.915 1.27 2.52 3.29 3.09 3.15 3.86 -
P/RPS 3.33 6.45 9.73 7.73 7.86 8.26 10.90 -12.12%
P/EPS 66.90 73.21 97.63 40.25 58.57 49.68 83.73 -2.41%
EY 1.49 1.37 1.02 2.48 1.71 2.01 1.19 2.48%
DY 0.00 0.79 1.81 3.50 2.27 2.86 2.33 -
P/NAPS 0.31 0.42 0.83 1.15 1.37 1.57 2.05 -18.60%

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