[SPSETIA] YoY Quarter Result on 31-Oct-2013 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
12-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Oct-2013 [#4]
Profit Trend
QoQ- 27.97%
YoY- 2.06%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 796,169 1,019,115 1,454,855 965,683 763,623 633,366 557,998 3.95%
PBT 116,271 204,129 439,848 219,518 193,282 109,045 101,370 1.50%
Tax -34,664 -75,957 -125,305 -59,641 -67,902 -31,404 -26,214 3.09%
NP 81,607 128,172 314,543 159,877 125,380 77,641 75,156 0.90%
-
NP to SH 70,126 101,546 279,574 129,641 127,026 82,469 75,156 -0.75%
-
Tax Rate 29.81% 37.21% 28.49% 27.17% 35.13% 28.80% 25.86% -
Total Cost 714,562 890,943 1,140,312 805,806 638,243 555,725 482,842 4.36%
-
Net Worth 12,208,294 11,920,759 9,747,586 5,529,136 4,027,164 3,363,160 2,186,541 20.62%
Dividend
31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 40,424 179,008 393,323 172,017 180,320 161,002 142,379 -12.82%
Div Payout % 57.65% 176.28% 140.69% 132.69% 141.96% 195.23% 189.45% -
Equity
31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 12,208,294 11,920,759 9,747,586 5,529,136 4,027,164 3,363,160 2,186,541 20.62%
NOSH 4,042,481 3,958,563 3,024,522 2,457,393 2,003,564 1,788,915 1,016,995 16.23%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 10.25% 12.58% 21.62% 16.56% 16.42% 12.26% 13.47% -
ROE 0.57% 0.85% 2.87% 2.34% 3.15% 2.45% 3.44% -
Per Share
31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 19.70 25.90 42.54 39.30 38.11 35.41 54.87 -10.56%
EPS 1.73 0.86 8.17 5.27 6.34 4.61 7.39 -14.64%
DPS 1.00 4.55 11.50 7.00 9.00 9.00 14.00 -25.00%
NAPS 3.02 3.03 2.85 2.25 2.01 1.88 2.15 3.77%
Adjusted Per Share Value based on latest NOSH - 2,457,393
31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 17.22 22.04 31.47 20.89 16.52 13.70 12.07 3.95%
EPS 1.52 2.20 6.05 2.80 2.75 1.78 1.63 -0.75%
DPS 0.87 3.87 8.51 3.72 3.90 3.48 3.08 -12.87%
NAPS 2.6406 2.5784 2.1083 1.1959 0.8711 0.7274 0.4729 20.62%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/12/19 31/12/18 29/12/17 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 1.60 2.33 4.00 3.07 3.61 3.84 3.46 -
P/RPS 8.12 8.99 9.40 7.81 9.47 10.85 6.31 2.78%
P/EPS 92.23 90.27 48.93 58.19 56.94 83.30 46.82 7.67%
EY 1.08 1.11 2.04 1.72 1.76 1.20 2.14 -7.18%
DY 0.62 1.95 2.88 2.28 2.49 2.34 4.05 -18.50%
P/NAPS 0.53 0.77 1.40 1.36 1.80 2.04 1.61 -11.40%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 26/02/20 27/02/19 27/02/18 12/12/13 12/12/12 08/12/11 09/12/10 -
Price 1.27 2.52 3.29 3.09 3.15 3.86 3.72 -
P/RPS 6.45 9.73 7.73 7.86 8.26 10.90 6.78 -0.54%
P/EPS 73.21 97.63 40.25 58.57 49.68 83.73 50.34 4.16%
EY 1.37 1.02 2.48 1.71 2.01 1.19 1.99 -3.98%
DY 0.79 1.81 3.50 2.27 2.86 2.33 3.76 -15.64%
P/NAPS 0.42 0.83 1.15 1.37 1.57 2.05 1.73 -14.30%

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