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

Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 1.33%
YoY- 38.68%
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 CAGR
Revenue 2,762,219 4,212,754 3,878,817 4,770,310 3,446,415 2,906,470 2,325,615 2.12%
PBT 237,037 690,860 1,378,694 1,145,924 690,090 619,756 453,471 -7.63%
Tax -98,805 -236,474 -213,169 -255,147 -181,596 -183,568 -122,534 -2.59%
NP 138,232 454,386 1,165,525 890,777 508,494 436,188 330,937 -10.13%
-
NP to SH 65,966 358,287 1,037,017 800,363 401,990 414,834 340,100 -18.18%
-
Tax Rate 41.68% 34.23% 15.46% 22.27% 26.31% 29.62% 27.02% -
Total Cost 2,623,987 3,758,368 2,713,292 3,879,533 2,937,921 2,470,282 1,994,678 3.41%
-
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 40,424 179,008 690,021 567,189 270,389 275,614 256,242 -20.22%
Div Payout % 61.28% 49.96% 66.54% 70.87% 67.26% 66.44% 75.34% -
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 5.00% 10.79% 30.05% 18.67% 14.75% 15.01% 14.23% -
ROE 0.55% 2.97% 8.82% 9.58% 7.05% 7.77% 9.11% -
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 68.33 105.13 100.59 167.27 140.14 122.00 122.09 -6.85%
EPS 1.63 8.94 26.89 28.06 16.35 17.41 17.85 -25.38%
DPS 1.00 4.47 17.89 19.89 11.00 11.57 13.45 -27.24%
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 56.85 86.70 79.83 98.18 70.93 59.82 47.86 2.12%
EPS 1.36 7.37 21.34 16.47 8.27 8.54 7.00 -18.16%
DPS 0.83 3.68 14.20 11.67 5.56 5.67 5.27 -20.24%
NAPS 2.4793 2.4825 2.4205 1.7197 1.1742 1.0983 0.7684 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 1.24 2.05 3.08 2.09 2.16 2.81 2.96 -10.09%
P/EPS 51.78 24.16 11.53 12.44 18.48 19.70 20.27 12.16%
EY 1.93 4.14 8.68 8.04 5.41 5.08 4.93 -10.84%
DY 1.18 2.07 5.77 5.70 3.64 3.37 3.72 -13.10%
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 1.76 2.94 3.31 3.03 3.42 3.86 -
P/RPS 1.16 1.67 2.92 1.98 2.16 2.80 3.16 -11.54%
P/EPS 48.41 19.69 10.93 11.79 18.54 19.64 21.62 10.36%
EY 2.07 5.08 9.15 8.48 5.39 5.09 4.63 -9.38%
DY 1.27 2.54 6.09 6.01 3.63 3.38 3.49 -11.63%
P/NAPS 0.27 0.58 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