[SPSETIA] YoY TTM Result on 30-Sep-2017 [#3]

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	31/07/14	31/07/13	CAGR
TTM Result
Revenue	2,910,623	4,151,820	4,029,329	4,349,193	4,325,886	3,542,257	3,059,099	-0.69%
YoY %	-29.90%	3.04%	-7.35%	0.54%	22.12%	15.79%	-	-
Horiz. %	95.15%	135.72%	131.72%	142.17%	141.41%	115.79%	100.00%	-
PBT	-161,104	712,974	1,226,267	1,194,906	960,779	719,651	632,179	-
YoY %	-122.60%	-41.86%	2.62%	24.37%	33.51%	13.84%	-	-
Horiz. %	-25.48%	112.78%	193.97%	189.01%	151.98%	113.84%	100.00%	-
Tax	-84,196	-217,492	-241,601	-178,574	-300,738	-197,956	-182,244	-10.20%
YoY %	61.29%	9.98%	-35.29%	40.62%	-51.92%	-8.62%	-	-
Horiz. %	46.20%	119.34%	132.57%	97.99%	165.02%	108.62%	100.00%	-
NP	-245,300	495,482	984,666	1,016,332	660,041	521,695	449,935	-
YoY %	-149.51%	-49.68%	-3.12%	53.98%	26.52%	15.95%	-	-
Horiz. %	-54.52%	110.12%	218.85%	225.88%	146.70%	115.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-306,387	402,026	848,987	919,515	591,511	404,007	415,733	-
YoY %	-176.21%	-52.65%	-7.67%	55.45%	46.41%	-2.82%	-	-
Horiz. %	-73.70%	96.70%	204.21%	221.18%	142.28%	97.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	30.50%	19.70%	14.94%	31.30%	27.51%	28.83%	-
YoY %	-	54.82%	31.86%	-52.27%	13.78%	-4.58%	-	-
Horiz. %	-	105.79%	68.33%	51.82%	108.57%	95.42%	100.00%	-
Total Cost	3,155,923	3,656,338	3,044,663	3,332,861	3,665,845	3,020,562	2,609,164	2.68%
YoY %	-13.69%	20.09%	-8.65%	-9.08%	21.36%	15.77%	-	-
Horiz. %	120.96%	140.13%	116.69%	127.74%	140.50%	115.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,719,872	12,083,774	11,972,437	10,221,276	7,362,586	5,742,730	5,463,237	11.22%
YoY %	-3.01%	0.93%	17.13%	38.83%	28.21%	5.12%	-	-
Horiz. %	214.52%	221.18%	219.15%	187.09%	134.77%	105.12%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	31/07/14	31/07/13	CAGR
Dividend
Div	40,424	179,008	547,564	709,646	604,686	270,389	275,614	-23.48%
YoY %	-77.42%	-67.31%	-22.84%	17.36%	123.64%	-1.90%	-	-
Horiz. %	14.67%	64.95%	198.67%	257.48%	219.40%	98.10%	100.00%	-
Div Payout %	0.00%	44.53%	64.50%	77.18%	102.23%	66.93%	66.30%	-
YoY %	0.00%	-30.96%	-16.43%	-24.50%	52.74%	0.95%	-	-
Horiz. %	0.00%	67.16%	97.29%	116.41%	154.19%	100.95%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	31/07/14	31/07/13	CAGR
Equity
Net Worth	11,719,872	12,083,774	11,972,437	10,221,276	7,362,586	5,742,730	5,463,237	11.22%
YoY %	-3.01%	0.93%	17.13%	38.83%	28.21%	5.12%	-	-
Horiz. %	214.52%	221.18%	219.15%	187.09%	134.77%	105.12%	100.00%	-
NOSH	4,056,710	4,042,481	3,901,120	3,561,420	2,747,233	2,507,742	2,460,917	7.21%
YoY %	0.35%	3.62%	9.54%	29.64%	9.55%	1.90%	-	-
Horiz. %	164.85%	164.27%	158.52%	144.72%	111.63%	101.90%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	31/07/14	31/07/13	CAGR
Ratio Analysis
NP Margin	-8.43%	11.93%	24.44%	23.37%	15.26%	14.73%	14.71%	-
YoY %	-170.66%	-51.19%	4.58%	53.15%	3.60%	0.14%	-	-
Horiz. %	-57.31%	81.10%	166.15%	158.87%	103.74%	100.14%	100.00%	-
ROE	-2.61%	3.33%	7.09%	9.00%	8.03%	7.04%	7.61%	-
YoY %	-178.38%	-53.03%	-21.22%	12.08%	14.06%	-7.49%	-	-
Horiz. %	-34.30%	43.76%	93.17%	118.27%	105.52%	92.51%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	31/07/14	31/07/13	CAGR
Per Share
RPS	71.77	102.73	103.32	122.12	157.46	141.25	124.31	-7.37%
YoY %	-30.14%	-0.57%	-15.39%	-22.44%	11.48%	13.63%	-	-
Horiz. %	57.73%	82.64%	83.11%	98.24%	126.67%	113.63%	100.00%	-
EPS	-7.56	9.95	21.77	25.82	21.53	16.11	16.89	-
YoY %	-175.98%	-54.29%	-15.69%	19.93%	33.64%	-4.62%	-	-
Horiz. %	-44.76%	58.91%	128.89%	152.87%	127.47%	95.38%	100.00%	-
DPS	1.00	4.43	14.04	19.93	22.01	10.78	11.20	-28.59%
YoY %	-77.43%	-68.45%	-29.55%	-9.45%	104.17%	-3.75%	-	-
Horiz. %	8.93%	39.55%	125.36%	177.95%	196.52%	96.25%	100.00%	-
NAPS	2.89	2.99	3.07	2.87	2.68	2.29	2.22	3.74%
YoY %	-3.34%	-2.61%	6.97%	7.09%	17.03%	3.15%	-	-
Horiz. %	130.18%	134.68%	138.29%	129.28%	120.72%	103.15%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	31/07/14	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 3,561,420
RPS	62.95	89.80	87.15	94.07	93.56	76.62	66.17	-0.69%
YoY %	-29.90%	3.04%	-7.36%	0.55%	22.11%	15.79%	-	-
Horiz. %	95.13%	135.71%	131.71%	142.16%	141.39%	115.79%	100.00%	-
EPS	-6.63	8.70	18.36	19.89	12.79	8.74	8.99	-
YoY %	-176.21%	-52.61%	-7.69%	55.51%	46.34%	-2.78%	-	-
Horiz. %	-73.75%	96.77%	204.23%	221.25%	142.27%	97.22%	100.00%	-
DPS	0.87	3.87	11.84	15.35	13.08	5.85	5.96	-23.53%
YoY %	-77.52%	-67.31%	-22.87%	17.35%	123.59%	-1.85%	-	-
Horiz. %	14.60%	64.93%	198.66%	257.55%	219.46%	98.15%	100.00%	-
NAPS	2.5349	2.6136	2.5895	2.2108	1.5925	1.2421	1.1816	11.22%
YoY %	-3.01%	0.93%	17.13%	38.83%	28.21%	5.12%	-	-
Horiz. %	214.53%	221.19%	219.15%	187.10%	134.77%	105.12%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	31/07/14	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	31/07/14	31/07/13	-
Price	0.77	1.36	2.70	3.64	3.49	3.50	3.34	-
P/RPS	1.07	1.32	2.61	2.98	2.22	2.48	2.69	-12.06%
YoY %	-18.94%	-49.43%	-12.42%	34.23%	-10.48%	-7.81%	-	-
Horiz. %	39.78%	49.07%	97.03%	110.78%	82.53%	92.19%	100.00%	-
P/EPS	-10.19	13.67	12.40	14.10	16.21	21.73	19.77	-
YoY %	-174.54%	10.24%	-12.06%	-13.02%	-25.40%	9.91%	-	-
Horiz. %	-51.54%	69.15%	62.72%	71.32%	81.99%	109.91%	100.00%	-
EY	-9.81	7.31	8.06	7.09	6.17	4.60	5.06	-
YoY %	-234.20%	-9.31%	13.68%	14.91%	34.13%	-9.09%	-	-
Horiz. %	-193.87%	144.47%	159.29%	140.12%	121.94%	90.91%	100.00%	-
DY	1.30	3.26	5.20	5.47	6.31	3.08	3.35	-12.36%
YoY %	-60.12%	-37.31%	-4.94%	-13.31%	104.87%	-8.06%	-	-
Horiz. %	38.81%	97.31%	155.22%	163.28%	188.36%	91.94%	100.00%	-
P/NAPS	0.27	0.45	0.88	1.27	1.30	1.53	1.50	-21.26%
YoY %	-40.00%	-48.86%	-30.71%	-2.31%	-15.03%	2.00%	-	-
Horiz. %	18.00%	30.00%	58.67%	84.67%	86.67%	102.00%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	31/07/14	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	13/11/20	13/11/19	14/11/18	09/11/17	15/11/16	17/09/14	25/09/13	-
Price	0.715	1.35	2.01	3.30	3.20	3.31	3.37	-
P/RPS	1.00	1.31	1.95	2.70	2.03	2.34	2.71	-12.97%
YoY %	-23.66%	-32.82%	-27.78%	33.00%	-13.25%	-13.65%	-	-
Horiz. %	36.90%	48.34%	71.96%	99.63%	74.91%	86.35%	100.00%	-
P/EPS	-9.46	13.57	9.23	12.78	14.86	20.55	19.95	-
YoY %	-169.71%	47.02%	-27.78%	-14.00%	-27.69%	3.01%	-	-
Horiz. %	-47.42%	68.02%	46.27%	64.06%	74.49%	103.01%	100.00%	-
EY	-10.57	7.37	10.83	7.82	6.73	4.87	5.01	-
YoY %	-243.42%	-31.95%	38.49%	16.20%	38.19%	-2.79%	-	-
Horiz. %	-210.98%	147.11%	216.17%	156.09%	134.33%	97.21%	100.00%	-
DY	1.40	3.28	6.99	6.04	6.88	3.26	3.32	-11.34%
YoY %	-57.32%	-53.08%	15.73%	-12.21%	111.04%	-1.81%	-	-
Horiz. %	42.17%	98.80%	210.54%	181.93%	207.23%	98.19%	100.00%	-
P/NAPS	0.25	0.45	0.65	1.15	1.19	1.45	1.52	-22.24%
YoY %	-44.44%	-30.77%	-43.48%	-3.36%	-17.93%	-4.61%	-	-
Horiz. %	16.45%	29.61%	42.76%	75.66%	78.29%	95.39%	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 - 30 April 2024

MQ Trader

MQ Trading Signals

2024-04-30 16:40:00

EMA 5

5 Mins

SELL

2024-04-30 16:40:00

MACD/RSI

5 Mins

SELL

2024-04-30 16:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-30 16:10:00

EMA 5

5 Mins

BUY

2024-04-30 16:10:00

TURTLE SYSTEM 20

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

600

MYEG

MY E.G. SERVICES BHD

534

PTRANS

PERAK TRANSIT BERHAD

487

MPI

MALAYSIAN PACIFIC INDUSTRIES

479

HLIND

HONG LEONG INDUSTRIES BHD

453

YTL

YTL CORPORATION BHD

370

MKHOP

MKH OIL PALM (EAST KALIMANTAN) BERHAD

329

CAPITALA

CAPITAL A BERHAD

314

SAPNRG

SAPURA ENERGY BERHAD

280

Daily Stocks

HSI-CVZ

0.17

-0.005

186,865,500

MYEG

0.935

+0.025

178,856,300

ICONIC-WA

0.045

+0.015

178,538,400

CLASSITA

0.045

+0.005

175,947,600

ICONIC

0.105

+0.025

151,023,400

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.615

-0.005

122,942,500

HSI-HUF

0.085

-0.005

109,309,700

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

68,117,400

More active Stocks

CHINHIN

5.90

+0.60

626,300

NESTLE

127.20

+0.30

168,700

MPI

30.30

+0.30

35,700

UTDPLT

25.20

+0.22

201,100

OPPSTAR

1.45

+0.20

41,888,800

CHGP

2.13

+0.19

2,675,300

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

GESHEN

3.89

+0.11

105,500

BAT

8.36

+0.10

273,600

More gainer Stocks

DLADY

32.86

-0.96

21,400

YTLPOWR

4.60

-0.19

43,941,400

ORIENT

6.97

-0.18

1,220,900

PPB

15.74

-0.16

2,153,700

PETDAG

21.70

-0.16

355,100

CRESNDO

3.60

-0.14

714,500

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.78

-0.11

2,453,600

YTL

3.10

-0.10

54,300,400

GCB

2.74

-0.10

6,604,700

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