[SPSETIA] YoY TTM Result on 31-Jan-2013 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
14-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- 4.87%
YoY- 21.49%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 3,747,557 4,988,898 3,247,789 2,769,943 2,205,169 1,900,859 1,475,237 12.09%
PBT 1,027,502 1,164,782 669,848 602,513 443,918 366,014 236,650 19.69%
Tax -198,597 -285,129 -174,174 -180,975 -111,687 -90,361 -58,404 16.16%
NP 828,905 879,653 495,674 421,538 332,231 275,653 178,246 20.70%
-
NP to SH 730,597 789,822 421,937 412,999 339,940 275,654 178,254 18.85%
-
Tax Rate 19.33% 24.48% 26.00% 30.04% 25.16% 24.69% 24.68% -
Total Cost 2,918,652 4,109,245 2,752,115 2,348,405 1,872,938 1,625,206 1,296,991 10.44%
-
Net Worth 11,079,123 8,237,909 5,624,797 4,291,406 3,543,333 2,257,740 2,072,336 22.78%
Dividend
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 649,855 558,149 267,311 275,561 244,086 203,344 142,446 20.42%
Div Payout % 88.95% 70.67% 63.35% 66.72% 71.80% 73.77% 79.91% -
Equity
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 11,079,123 8,237,909 5,624,797 4,291,406 3,543,333 2,257,740 2,072,336 22.78%
NOSH 3,755,267 2,850,487 2,456,243 2,024,248 1,845,486 1,017,000 1,015,851 17.36%
Ratio Analysis
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 22.12% 17.63% 15.26% 15.22% 15.07% 14.50% 12.08% -
ROE 6.59% 9.59% 7.50% 9.62% 9.59% 12.21% 8.60% -
Per Share
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 103.84 175.02 132.23 136.84 119.49 186.91 145.22 -4.02%
EPS 20.24 27.71 17.18 20.40 18.42 27.10 17.55 1.76%
DPS 18.01 19.58 10.88 13.61 13.23 20.00 14.00 3.13%
NAPS 3.07 2.89 2.29 2.12 1.92 2.22 2.04 5.13%
Adjusted Per Share Value based on latest NOSH - 2,024,248
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 78.70 104.78 68.21 58.17 46.31 39.92 30.98 12.09%
EPS 15.34 16.59 8.86 8.67 7.14 5.79 3.74 18.86%
DPS 13.65 11.72 5.61 5.79 5.13 4.27 2.99 20.43%
NAPS 2.3268 1.7301 1.1813 0.9013 0.7442 0.4742 0.4352 22.78%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/03/18 31/03/17 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 2.99 3.55 2.88 3.13 3.95 4.28 2.69 -
P/RPS 2.88 2.03 2.18 2.29 3.31 2.29 1.85 5.56%
P/EPS 14.77 12.81 16.77 15.34 21.44 15.79 15.33 -0.45%
EY 6.77 7.81 5.96 6.52 4.66 6.33 6.52 0.46%
DY 6.02 5.52 3.78 4.35 3.35 4.67 5.20 1.80%
P/NAPS 0.97 1.23 1.26 1.48 2.06 1.93 1.32 -3.70%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 14/05/18 11/05/17 20/03/14 14/03/13 22/03/12 17/03/11 18/03/10 -
Price 2.94 3.68 2.95 3.30 3.89 4.05 2.77 -
P/RPS 2.83 2.10 2.23 2.41 3.26 2.17 1.91 4.93%
P/EPS 14.52 13.28 17.17 16.17 21.12 14.94 15.79 -1.02%
EY 6.89 7.53 5.82 6.18 4.74 6.69 6.33 1.04%
DY 6.12 5.32 3.69 4.13 3.40 4.94 5.05 2.38%
P/NAPS 0.96 1.27 1.29 1.56 2.03 1.82 1.36 -4.17%

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