[SPSETIA] YoY TTM Result on 30-Apr-2013 [#2]

Stock

[SPSETIA] SP SETIA BHD

Announcement Date

27-Jun-2013

Admission Sponsor

Sponsor

Financial Year

31-Oct-2013

Quarter

30-Apr-2013 [#2]

Profit Trend

QoQ- 0.44%

YoY- 21.97%

Quarter Report

SPSETIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
TTM Result
Revenue	3,878,817	4,770,310	3,446,415	2,906,470	2,325,615	1,988,538	1,532,160	12.03%
YoY %	-18.69%	38.41%	18.58%	24.98%	16.95%	29.79%	-	-
Horiz. %	253.16%	311.35%	224.94%	189.70%	151.79%	129.79%	100.00%	-
PBT	1,378,694	1,145,924	690,090	619,756	453,471	413,344	251,970	23.11%
YoY %	20.31%	66.05%	11.35%	36.67%	9.71%	64.04%	-	-
Horiz. %	547.17%	454.79%	273.88%	245.96%	179.97%	164.04%	100.00%	-
Tax	-213,169	-255,147	-181,596	-183,568	-122,534	-96,679	-63,032	16.07%
YoY %	16.45%	-40.50%	1.07%	-49.81%	-26.74%	-53.38%	-	-
Horiz. %	338.19%	404.79%	288.10%	291.23%	194.40%	153.38%	100.00%	-
NP	1,165,525	890,777	508,494	436,188	330,937	316,665	188,938	24.93%
YoY %	30.84%	75.18%	16.58%	31.80%	4.51%	67.60%	-	-
Horiz. %	616.88%	471.47%	269.13%	230.86%	175.16%	167.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,037,017	800,363	401,990	414,834	340,100	316,666	188,947	23.16%
YoY %	29.57%	99.10%	-3.10%	21.97%	7.40%	67.60%	-	-
Horiz. %	548.84%	423.59%	212.75%	219.55%	180.00%	167.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.46%	22.27%	26.31%	29.62%	27.02%	23.39%	25.02%	-
YoY %	-30.58%	-15.36%	-11.17%	9.62%	15.52%	-6.51%	-	-
Horiz. %	61.79%	89.01%	105.16%	118.39%	107.99%	93.49%	100.00%	-
Total Cost	2,713,292	3,879,533	2,937,921	2,470,282	1,994,678	1,671,873	1,343,222	8.98%
YoY %	-30.06%	32.05%	18.93%	23.84%	19.31%	24.47%	-	-
Horiz. %	202.00%	288.82%	218.72%	183.91%	148.50%	124.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,760,839	8,356,016	5,705,586	5,336,437	3,733,416	2,957,782	2,032,182	23.96%
YoY %	40.75%	46.45%	6.92%	42.94%	26.22%	45.55%	-	-
Horiz. %	578.73%	411.18%	280.76%	262.60%	183.71%	145.55%	100.00%	-

	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Dividend
Div	690,021	567,189	270,389	275,614	256,242	225,463	152,509	20.28%
YoY %	21.66%	109.77%	-1.90%	7.56%	13.65%	47.84%	-	-
Horiz. %	452.45%	371.91%	177.29%	180.72%	168.02%	147.84%	100.00%	-
Div Payout %	66.54%	70.87%	67.26%	66.44%	75.34%	71.20%	80.72%	-
YoY %	-6.11%	5.37%	1.23%	-11.81%	5.81%	-11.79%	-	-
Horiz. %	82.43%	87.80%	83.33%	82.31%	93.33%	88.21%	100.00%	-

	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Equity
Net Worth	11,760,839	8,356,016	5,705,586	5,336,437	3,733,416	2,957,782	2,032,182	23.96%
YoY %	40.75%	46.45%	6.92%	42.94%	26.22%	45.55%	-	-
Horiz. %	578.73%	411.18%	280.76%	262.60%	183.71%	145.55%	100.00%	-
NOSH	3,890,345	2,851,882	2,459,304	2,382,338	1,904,804	1,661,675	1,016,091	17.85%
YoY %	36.41%	15.96%	3.23%	25.07%	14.63%	63.54%	-	-
Horiz. %	382.87%	280.67%	242.04%	234.46%	187.46%	163.54%	100.00%	-

	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Ratio Analysis
NP Margin	30.05%	18.67%	14.75%	15.01%	14.23%	15.92%	12.33%	-
YoY %	60.95%	26.58%	-1.73%	5.48%	-10.62%	29.12%	-	-
Horiz. %	243.71%	151.42%	119.63%	121.74%	115.41%	129.12%	100.00%	-
ROE	8.82%	9.58%	7.05%	7.77%	9.11%	10.71%	9.30%	-
YoY %	-7.93%	35.89%	-9.27%	-14.71%	-14.94%	15.16%	-	-
Horiz. %	94.84%	103.01%	75.81%	83.55%	97.96%	115.16%	100.00%	-

	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Per Share
RPS	100.59	167.27	140.14	122.00	122.09	119.67	150.79	-4.83%
YoY %	-39.86%	19.36%	14.87%	-0.07%	2.02%	-20.64%	-	-
Horiz. %	66.71%	110.93%	92.94%	80.91%	80.97%	79.36%	100.00%	-
EPS	26.89	28.06	16.35	17.41	17.85	19.06	18.60	4.61%
YoY %	-4.17%	71.62%	-6.09%	-2.46%	-6.35%	2.47%	-	-
Horiz. %	144.57%	150.86%	87.90%	93.60%	95.97%	102.47%	100.00%	-
DPS	17.89	19.89	11.00	11.57	13.45	13.57	15.00	2.17%
YoY %	-10.06%	80.82%	-4.93%	-13.98%	-0.88%	-9.53%	-	-
Horiz. %	119.27%	132.60%	73.33%	77.13%	89.67%	90.47%	100.00%	-
NAPS	3.05	2.93	2.32	2.24	1.96	1.78	2.00	5.29%
YoY %	4.10%	26.29%	3.57%	14.29%	10.11%	-11.00%	-	-
Horiz. %	152.50%	146.50%	116.00%	112.00%	98.00%	89.00%	100.00%	-

	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Adjusted Per Share Value based on latest NOSH - 2,382,338
RPS	83.90	103.18	74.54	62.86	50.30	43.01	33.14	12.03%
YoY %	-18.69%	38.42%	18.58%	24.97%	16.95%	29.78%	-	-
Horiz. %	253.17%	311.35%	224.92%	189.68%	151.78%	129.78%	100.00%	-
EPS	22.43	17.31	8.69	8.97	7.36	6.85	4.09	23.15%
YoY %	29.58%	99.19%	-3.12%	21.88%	7.45%	67.48%	-	-
Horiz. %	548.41%	423.23%	212.47%	219.32%	179.95%	167.48%	100.00%	-
DPS	14.92	12.27	5.85	5.96	5.54	4.88	3.30	20.27%
YoY %	21.60%	109.74%	-1.85%	7.58%	13.52%	47.88%	-	-
Horiz. %	452.12%	371.82%	177.27%	180.61%	167.88%	147.88%	100.00%	-
NAPS	2.5438	1.8073	1.2341	1.1542	0.8075	0.6397	0.4395	23.96%
YoY %	40.75%	46.45%	6.92%	42.93%	26.23%	45.55%	-	-
Horiz. %	578.79%	411.22%	280.80%	262.62%	183.73%	145.55%	100.00%	-

	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/04/14	30/04/13	30/04/12	29/04/11	30/04/10	-
Price	3.10	3.49	3.02	3.43	3.62	4.18	2.80	-
P/RPS	3.08	2.09	2.16	2.81	2.96	3.49	1.86	6.36%
YoY %	47.37%	-3.24%	-23.13%	-5.07%	-15.19%	87.63%	-	-
Horiz. %	165.59%	112.37%	116.13%	151.08%	159.14%	187.63%	100.00%	-
P/EPS	11.53	12.44	18.48	19.70	20.27	21.93	15.06	-3.21%
YoY %	-7.32%	-32.68%	-6.19%	-2.81%	-7.57%	45.62%	-	-
Horiz. %	76.56%	82.60%	122.71%	130.81%	134.59%	145.62%	100.00%	-
EY	8.68	8.04	5.41	5.08	4.93	4.56	6.64	3.33%
YoY %	7.96%	48.61%	6.50%	3.04%	8.11%	-31.33%	-	-
Horiz. %	130.72%	121.08%	81.48%	76.51%	74.25%	68.67%	100.00%	-
DY	5.77	5.70	3.64	3.37	3.72	3.25	5.36	0.90%
YoY %	1.23%	56.59%	8.01%	-9.41%	14.46%	-39.37%	-	-
Horiz. %	107.65%	106.34%	67.91%	62.87%	69.40%	60.63%	100.00%	-
P/NAPS	1.02	1.19	1.30	1.53	1.85	2.35	1.40	-3.80%
YoY %	-14.29%	-8.46%	-15.03%	-17.30%	-21.28%	67.86%	-	-
Horiz. %	72.86%	85.00%	92.86%	109.29%	132.14%	167.86%	100.00%	-

	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Price Multiplier on Announcement Date
Date	23/08/18	17/08/17	11/06/14	27/06/13	21/06/12	09/06/11	17/06/10	-
Price	2.94	3.31	3.03	3.42	3.86	4.10	2.69	-
P/RPS	2.92	1.98	2.16	2.80	3.16	3.43	1.78	6.24%
YoY %	47.47%	-8.33%	-22.86%	-11.39%	-7.87%	92.70%	-	-
Horiz. %	164.04%	111.24%	121.35%	157.30%	177.53%	192.70%	100.00%	-
P/EPS	10.93	11.79	18.54	19.64	21.62	21.51	14.47	-3.37%
YoY %	-7.29%	-36.41%	-5.60%	-9.16%	0.51%	48.65%	-	-
Horiz. %	75.54%	81.48%	128.13%	135.73%	149.41%	148.65%	100.00%	-
EY	9.15	8.48	5.39	5.09	4.63	4.65	6.91	3.49%
YoY %	7.90%	57.33%	5.89%	9.94%	-0.43%	-32.71%	-	-
Horiz. %	132.42%	122.72%	78.00%	73.66%	67.00%	67.29%	100.00%	-
DY	6.09	6.01	3.63	3.38	3.49	3.31	5.58	1.07%
YoY %	1.33%	65.56%	7.40%	-3.15%	5.44%	-40.68%	-	-
Horiz. %	109.14%	107.71%	65.05%	60.57%	62.54%	59.32%	100.00%	-
P/NAPS	0.96	1.13	1.31	1.53	1.97	2.30	1.35	-4.08%
YoY %	-15.04%	-13.74%	-14.38%	-22.34%	-14.35%	70.37%	-	-
Horiz. %	71.11%	83.70%	97.04%	113.33%	145.93%	170.37%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:40:00

VOLUME BREAKOUT

10 Mins

BUY

2024-05-03 16:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-03 16:40:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-03 16:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-03 16:40:00

TURTLE SYSTEM 55

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

336

MPI

MALAYSIAN PACIFIC INDUSTRIES

331

HLIND

HONG LEONG INDUSTRIES BHD

323

YTLPOWR

YTL POWER INTERNATIONAL BHD

282

MYEG

MY E.G. SERVICES BHD

229

YTL

YTL CORPORATION BHD

186

PBBANK

PUBLIC BANK BHD

172

TENAGA

TENAGA NASIONAL BHD

167

DNEX

DAGANG NEXCHANGE BERHAD

163

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More