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

	30/06/20	30/06/19	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	CAGR
TTM Result
Revenue	2,762,219	4,212,754	3,878,817	4,770,310	3,446,415	2,906,470	2,325,615	2.12%
YoY %	-34.43%	8.61%	-18.69%	38.41%	18.58%	24.98%	-	-
Horiz. %	118.77%	181.15%	166.79%	205.12%	148.19%	124.98%	100.00%	-
PBT	237,037	690,860	1,378,694	1,145,924	690,090	619,756	453,471	-7.63%
YoY %	-65.69%	-49.89%	20.31%	66.05%	11.35%	36.67%	-	-
Horiz. %	52.27%	152.35%	304.03%	252.70%	152.18%	136.67%	100.00%	-
Tax	-98,805	-236,474	-213,169	-255,147	-181,596	-183,568	-122,534	-2.59%
YoY %	58.22%	-10.93%	16.45%	-40.50%	1.07%	-49.81%	-	-
Horiz. %	80.63%	192.99%	173.97%	208.23%	148.20%	149.81%	100.00%	-
NP	138,232	454,386	1,165,525	890,777	508,494	436,188	330,937	-10.13%
YoY %	-69.58%	-61.01%	30.84%	75.18%	16.58%	31.80%	-	-
Horiz. %	41.77%	137.30%	352.19%	269.17%	153.65%	131.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	65,966	358,287	1,037,017	800,363	401,990	414,834	340,100	-18.18%
YoY %	-81.59%	-65.45%	29.57%	99.10%	-3.10%	21.97%	-	-
Horiz. %	19.40%	105.35%	304.92%	235.33%	118.20%	121.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.68%	34.23%	15.46%	22.27%	26.31%	29.62%	27.02%	-
YoY %	21.76%	121.41%	-30.58%	-15.36%	-11.17%	9.62%	-	-
Horiz. %	154.26%	126.68%	57.22%	82.42%	97.37%	109.62%	100.00%	-
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%
YoY %	-30.18%	38.52%	-30.06%	32.05%	18.93%	23.84%	-	-
Horiz. %	131.55%	188.42%	136.03%	194.49%	147.29%	123.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-0.13%	2.56%	40.75%	46.45%	6.92%	42.94%	-	-
Horiz. %	322.67%	323.08%	315.02%	223.82%	152.82%	142.94%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	CAGR
Dividend
Div	40,424	179,008	690,021	567,189	270,389	275,614	256,242	-20.22%
YoY %	-77.42%	-74.06%	21.66%	109.77%	-1.90%	7.56%	-	-
Horiz. %	15.78%	69.86%	269.28%	221.35%	105.52%	107.56%	100.00%	-
Div Payout %	61.28%	49.96%	66.54%	70.87%	67.26%	66.44%	75.34%	-
YoY %	22.66%	-24.92%	-6.11%	5.37%	1.23%	-11.81%	-	-
Horiz. %	81.34%	66.31%	88.32%	94.07%	89.28%	88.19%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	CAGR
Equity
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%
YoY %	-0.13%	2.56%	40.75%	46.45%	6.92%	42.94%	-	-
Horiz. %	322.67%	323.08%	315.02%	223.82%	152.82%	142.94%	100.00%	-
NOSH	4,042,481	4,032,499	3,890,345	2,851,882	2,459,304	2,382,338	1,904,804	9.64%
YoY %	0.25%	3.65%	36.41%	15.96%	3.23%	25.07%	-	-
Horiz. %	212.23%	211.70%	204.24%	149.72%	129.11%	125.07%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	CAGR
Ratio Analysis
NP Margin	5.00%	10.79%	30.05%	18.67%	14.75%	15.01%	14.23%	-
YoY %	-53.66%	-64.09%	60.95%	26.58%	-1.73%	5.48%	-	-
Horiz. %	35.14%	75.83%	211.17%	131.20%	103.65%	105.48%	100.00%	-
ROE	0.55%	2.97%	8.82%	9.58%	7.05%	7.77%	9.11%	-
YoY %	-81.48%	-66.33%	-7.93%	35.89%	-9.27%	-14.71%	-	-
Horiz. %	6.04%	32.60%	96.82%	105.16%	77.39%	85.29%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	CAGR
Per Share
RPS	68.33	105.13	100.59	167.27	140.14	122.00	122.09	-6.85%
YoY %	-35.00%	4.51%	-39.86%	19.36%	14.87%	-0.07%	-	-
Horiz. %	55.97%	86.11%	82.39%	137.01%	114.78%	99.93%	100.00%	-
EPS	1.63	8.94	26.89	28.06	16.35	17.41	17.85	-25.38%
YoY %	-81.77%	-66.75%	-4.17%	71.62%	-6.09%	-2.46%	-	-
Horiz. %	9.13%	50.08%	150.64%	157.20%	91.60%	97.54%	100.00%	-
DPS	1.00	4.47	17.89	19.89	11.00	11.57	13.45	-27.24%
YoY %	-77.63%	-75.01%	-10.06%	80.82%	-4.93%	-13.98%	-	-
Horiz. %	7.43%	33.23%	133.01%	147.88%	81.78%	86.02%	100.00%	-
NAPS	2.98	3.01	3.05	2.93	2.32	2.24	1.96	5.26%
YoY %	-1.00%	-1.31%	4.10%	26.29%	3.57%	14.29%	-	-
Horiz. %	152.04%	153.57%	155.61%	149.49%	118.37%	114.29%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,851,882
RPS	59.74	91.12	83.90	103.18	74.54	62.86	50.30	2.12%
YoY %	-34.44%	8.61%	-18.69%	38.42%	18.58%	24.97%	-	-
Horiz. %	118.77%	181.15%	166.80%	205.13%	148.19%	124.97%	100.00%	-
EPS	1.43	7.75	22.43	17.31	8.69	8.97	7.36	-18.16%
YoY %	-81.55%	-65.45%	29.58%	99.19%	-3.12%	21.88%	-	-
Horiz. %	19.43%	105.30%	304.76%	235.19%	118.07%	121.88%	100.00%	-
DPS	0.87	3.87	14.92	12.27	5.85	5.96	5.54	-20.26%
YoY %	-77.52%	-74.06%	21.60%	109.74%	-1.85%	7.58%	-	-
Horiz. %	15.70%	69.86%	269.31%	221.48%	105.60%	107.58%	100.00%	-
NAPS	2.6056	2.6089	2.5438	1.8073	1.2341	1.1542	0.8075	15.41%
YoY %	-0.13%	2.56%	40.75%	46.45%	6.92%	42.93%	-	-
Horiz. %	322.67%	323.08%	315.02%	223.81%	152.83%	142.93%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-39.51%	-33.44%	47.37%	-3.24%	-23.13%	-5.07%	-	-
Horiz. %	41.89%	69.26%	104.05%	70.61%	72.97%	94.93%	100.00%	-
P/EPS	51.78	24.16	11.53	12.44	18.48	19.70	20.27	12.16%
YoY %	114.32%	109.54%	-7.32%	-32.68%	-6.19%	-2.81%	-	-
Horiz. %	255.45%	119.19%	56.88%	61.37%	91.17%	97.19%	100.00%	-
EY	1.93	4.14	8.68	8.04	5.41	5.08	4.93	-10.84%
YoY %	-53.38%	-52.30%	7.96%	48.61%	6.50%	3.04%	-	-
Horiz. %	39.15%	83.98%	176.06%	163.08%	109.74%	103.04%	100.00%	-
DY	1.18	2.07	5.77	5.70	3.64	3.37	3.72	-13.10%
YoY %	-43.00%	-64.12%	1.23%	56.59%	8.01%	-9.41%	-	-
Horiz. %	31.72%	55.65%	155.11%	153.23%	97.85%	90.59%	100.00%	-
P/NAPS	0.28	0.72	1.02	1.19	1.30	1.53	1.85	-20.62%
YoY %	-61.11%	-29.41%	-14.29%	-8.46%	-15.03%	-17.30%	-	-
Horiz. %	15.14%	38.92%	55.14%	64.32%	70.27%	82.70%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-30.54%	-42.81%	47.47%	-8.33%	-22.86%	-11.39%	-	-
Horiz. %	36.71%	52.85%	92.41%	62.66%	68.35%	88.61%	100.00%	-
P/EPS	48.41	19.69	10.93	11.79	18.54	19.64	21.62	10.36%
YoY %	145.86%	80.15%	-7.29%	-36.41%	-5.60%	-9.16%	-	-
Horiz. %	223.91%	91.07%	50.56%	54.53%	85.75%	90.84%	100.00%	-
EY	2.07	5.08	9.15	8.48	5.39	5.09	4.63	-9.38%
YoY %	-59.25%	-44.48%	7.90%	57.33%	5.89%	9.94%	-	-
Horiz. %	44.71%	109.72%	197.62%	183.15%	116.41%	109.94%	100.00%	-
DY	1.27	2.54	6.09	6.01	3.63	3.38	3.49	-11.63%
YoY %	-50.00%	-58.29%	1.33%	65.56%	7.40%	-3.15%	-	-
Horiz. %	36.39%	72.78%	174.50%	172.21%	104.01%	96.85%	100.00%	-
P/NAPS	0.27	0.58	0.96	1.13	1.31	1.53	1.97	-21.58%
YoY %	-53.45%	-39.58%	-15.04%	-13.74%	-14.38%	-22.34%	-	-
Horiz. %	13.71%	29.44%	48.73%	57.36%	66.50%	77.66%	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 - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 16:10:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-29 16:00:00

EMA 5

30 Mins

BUY

2024-04-29 15:40:00

EMA 5

10 Mins

BUY

2024-04-29 15:30:00

ADX

10 Mins

BUY

2024-04-29 15:30:00

EMA 5

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

485

MYEG

MY E.G. SERVICES BHD

366

YTL

YTL CORPORATION BHD

334

PTRANS

PERAK TRANSIT BERHAD

311

MPI

MALAYSIAN PACIFIC INDUSTRIES

302

HLIND

HONG LEONG INDUSTRIES BHD

287

CAPITALA

CAPITAL A BERHAD

255

TOPGLOV

TOP GLOVE CORPORATION BHD

209

GENM

GENTING MALAYSIA BERHAD

198

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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