[SPSETIA] YoY TTM Result on 31-Jul-2013 [#3]

Stock

[SPSETIA] SP SETIA BHD

Announcement Date

25-Sep-2013

Admission Sponsor

Sponsor

Financial Year

31-Oct-2013

Quarter

31-Jul-2013 [#3]

Profit Trend

QoQ- 0.22%

YoY- 19.03%

Quarter Report

Results - Q3 2013.pdf

Latest QR

Upcoming QR

SPSETIA's Result

SPSETIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
TTM Result
Revenue	4,349,193	4,325,886	3,542,257	3,059,099	2,396,338	2,157,105	1,581,487	15.14%
YoY %	0.54%	22.12%	15.79%	27.66%	11.09%	36.40%	-	-
Horiz. %	275.01%	273.53%	223.98%	193.43%	151.52%	136.40%	100.00%	-
PBT	1,194,906	960,779	719,651	632,179	483,268	422,919	299,270	21.29%
YoY %	24.37%	33.51%	13.84%	30.81%	14.27%	41.32%	-	-
Horiz. %	399.27%	321.04%	240.47%	211.24%	161.48%	141.32%	100.00%	-
Tax	-178,574	-300,738	-197,956	-182,244	-143,379	-102,973	-65,763	14.94%
YoY %	40.62%	-51.92%	-8.62%	-27.11%	-39.24%	-56.58%	-	-
Horiz. %	271.54%	457.31%	301.01%	277.12%	218.02%	156.58%	100.00%	-
NP	1,016,332	660,041	521,695	449,935	339,889	319,946	233,507	22.75%
YoY %	53.98%	26.52%	15.95%	32.38%	6.23%	37.02%	-	-
Horiz. %	435.25%	282.66%	223.42%	192.69%	145.56%	137.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	919,515	591,511	404,007	415,733	349,259	320,660	233,516	21.05%
YoY %	55.45%	46.41%	-2.82%	19.03%	8.92%	37.32%	-	-
Horiz. %	393.77%	253.31%	173.01%	178.03%	149.57%	137.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.94%	31.30%	27.51%	28.83%	29.67%	24.35%	21.97%	-
YoY %	-52.27%	13.78%	-4.58%	-2.83%	21.85%	10.83%	-	-
Horiz. %	68.00%	142.47%	125.22%	131.22%	135.05%	110.83%	100.00%	-
Total Cost	3,332,861	3,665,845	3,020,562	2,609,164	2,056,449	1,837,159	1,347,980	13.45%
YoY %	-9.08%	21.36%	15.77%	26.88%	11.94%	36.29%	-	-
Horiz. %	247.25%	271.95%	224.08%	193.56%	152.56%	136.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,221,276	7,362,586	5,742,730	5,463,237	3,854,241	3,206,827	2,104,982	24.64%
YoY %	38.83%	28.21%	5.12%	41.75%	20.19%	52.34%	-	-
Horiz. %	485.58%	349.77%	272.82%	259.54%	183.10%	152.34%	100.00%	-

	30/09/17	30/09/16	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Dividend
Div	709,646	604,686	270,389	275,614	256,242	225,463	152,509	23.90%
YoY %	17.36%	123.64%	-1.90%	7.56%	13.65%	47.84%	-	-
Horiz. %	465.31%	396.49%	177.29%	180.72%	168.02%	147.84%	100.00%	-
Div Payout %	77.18%	102.23%	66.93%	66.30%	73.37%	70.31%	65.31%	-
YoY %	-24.50%	52.74%	0.95%	-9.64%	4.35%	7.66%	-	-
Horiz. %	118.17%	156.53%	102.48%	101.52%	112.34%	107.66%	100.00%	-

	30/09/17	30/09/16	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Equity
Net Worth	10,221,276	7,362,586	5,742,730	5,463,237	3,854,241	3,206,827	2,104,982	24.64%
YoY %	38.83%	28.21%	5.12%	41.75%	20.19%	52.34%	-	-
Horiz. %	485.58%	349.77%	272.82%	259.54%	183.10%	152.34%	100.00%	-
NOSH	3,561,420	2,747,233	2,507,742	2,460,917	1,927,120	1,771,728	1,016,899	19.09%
YoY %	29.64%	9.55%	1.90%	27.70%	8.77%	74.23%	-	-
Horiz. %	350.22%	270.16%	246.61%	242.00%	189.51%	174.23%	100.00%	-

	30/09/17	30/09/16	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Ratio Analysis
NP Margin	23.37%	15.26%	14.73%	14.71%	14.18%	14.83%	14.77%	-
YoY %	53.15%	3.60%	0.14%	3.74%	-4.38%	0.41%	-	-
Horiz. %	158.23%	103.32%	99.73%	99.59%	96.01%	100.41%	100.00%	-
ROE	9.00%	8.03%	7.04%	7.61%	9.06%	10.00%	11.09%	-
YoY %	12.08%	14.06%	-7.49%	-16.00%	-9.40%	-9.83%	-	-
Horiz. %	81.15%	72.41%	63.48%	68.62%	81.70%	90.17%	100.00%	-

	30/09/17	30/09/16	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Per Share
RPS	122.12	157.46	141.25	124.31	124.35	121.75	155.52	-3.31%
YoY %	-22.44%	11.48%	13.63%	-0.03%	2.14%	-21.71%	-	-
Horiz. %	78.52%	101.25%	90.82%	79.93%	79.96%	78.29%	100.00%	-
EPS	25.82	21.53	16.11	16.89	18.12	18.10	22.96	1.65%
YoY %	19.93%	33.64%	-4.62%	-6.79%	0.11%	-21.17%	-	-
Horiz. %	112.46%	93.77%	70.17%	73.56%	78.92%	78.83%	100.00%	-
DPS	19.93	22.01	10.78	11.20	13.30	12.73	15.00	4.04%
YoY %	-9.45%	104.17%	-3.75%	-15.79%	4.48%	-15.13%	-	-
Horiz. %	132.87%	146.73%	71.87%	74.67%	88.67%	84.87%	100.00%	-
NAPS	2.87	2.68	2.29	2.22	2.00	1.81	2.07	4.66%
YoY %	7.09%	17.03%	3.15%	11.00%	10.50%	-12.56%	-	-
Horiz. %	138.65%	129.47%	110.63%	107.25%	96.62%	87.44%	100.00%	-

	30/09/17	30/09/16	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Adjusted Per Share Value based on latest NOSH - 2,460,917
RPS	94.07	93.56	76.61	66.16	51.83	46.66	34.21	15.14%
YoY %	0.55%	22.13%	15.80%	27.65%	11.08%	36.39%	-	-
Horiz. %	274.98%	273.49%	223.94%	193.39%	151.51%	136.39%	100.00%	-
EPS	19.89	12.79	8.74	8.99	7.55	6.94	5.05	21.06%
YoY %	55.51%	46.34%	-2.78%	19.07%	8.79%	37.43%	-	-
Horiz. %	393.86%	253.27%	173.07%	178.02%	149.50%	137.43%	100.00%	-
DPS	15.35	13.08	5.85	5.96	5.54	4.88	3.30	23.90%
YoY %	17.35%	123.59%	-1.85%	7.58%	13.52%	47.88%	-	-
Horiz. %	465.15%	396.36%	177.27%	180.61%	167.88%	147.88%	100.00%	-
NAPS	2.2107	1.5924	1.2421	1.1816	0.8336	0.6936	0.4553	24.64%
YoY %	38.83%	28.20%	5.12%	41.75%	20.18%	52.34%	-	-
Horiz. %	485.55%	349.75%	272.81%	259.52%	183.09%	152.34%	100.00%	-

	30/09/17	30/09/16	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	31/07/14	31/07/13	31/07/12	29/07/11	30/07/10	-
Price	3.64	3.49	3.50	3.34	3.63	3.90	2.79	-
P/RPS	2.98	2.22	2.48	2.69	2.92	3.20	1.79	7.36%
YoY %	34.23%	-10.48%	-7.81%	-7.88%	-8.75%	78.77%	-	-
Horiz. %	166.48%	124.02%	138.55%	150.28%	163.13%	178.77%	100.00%	-
P/EPS	14.10	16.21	21.73	19.77	20.03	21.55	12.15	2.09%
YoY %	-13.02%	-25.40%	9.91%	-1.30%	-7.05%	77.37%	-	-
Horiz. %	116.05%	133.42%	178.85%	162.72%	164.86%	177.37%	100.00%	-
EY	7.09	6.17	4.60	5.06	4.99	4.64	8.23	-2.05%
YoY %	14.91%	34.13%	-9.09%	1.40%	7.54%	-43.62%	-	-
Horiz. %	86.15%	74.97%	55.89%	61.48%	60.63%	56.38%	100.00%	-
DY	5.47	6.31	3.08	3.35	3.66	3.26	5.38	0.23%
YoY %	-13.31%	104.87%	-8.06%	-8.47%	12.27%	-39.41%	-	-
Horiz. %	101.67%	117.29%	57.25%	62.27%	68.03%	60.59%	100.00%	-
P/NAPS	1.27	1.30	1.53	1.50	1.82	2.15	1.35	-0.84%
YoY %	-2.31%	-15.03%	2.00%	-17.58%	-15.35%	59.26%	-	-
Horiz. %	94.07%	96.30%	113.33%	111.11%	134.81%	159.26%	100.00%	-

	30/09/17	30/09/16	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Price Multiplier on Announcement Date
Date	09/11/17	15/11/16	17/09/14	25/09/13	13/09/12	22/09/11	23/09/10	-
Price	3.30	3.20	3.31	3.37	3.78	3.06	3.04	-
P/RPS	2.70	2.03	2.34	2.71	3.04	2.51	1.95	4.64%
YoY %	33.00%	-13.25%	-13.65%	-10.86%	21.12%	28.72%	-	-
Horiz. %	138.46%	104.10%	120.00%	138.97%	155.90%	128.72%	100.00%	-
P/EPS	12.78	14.86	20.55	19.95	20.86	16.91	13.24	-0.49%
YoY %	-14.00%	-27.69%	3.01%	-4.36%	23.36%	27.72%	-	-
Horiz. %	96.53%	112.24%	155.21%	150.68%	157.55%	127.72%	100.00%	-
EY	7.82	6.73	4.87	5.01	4.79	5.91	7.55	0.49%
YoY %	16.20%	38.19%	-2.79%	4.59%	-18.95%	-21.72%	-	-
Horiz. %	103.58%	89.14%	64.50%	66.36%	63.44%	78.28%	100.00%	-
DY	6.04	6.88	3.26	3.32	3.52	4.16	4.93	2.87%
YoY %	-12.21%	111.04%	-1.81%	-5.68%	-15.38%	-15.62%	-	-
Horiz. %	122.52%	139.55%	66.13%	67.34%	71.40%	84.38%	100.00%	-
P/NAPS	1.15	1.19	1.45	1.52	1.89	1.69	1.47	-3.36%
YoY %	-3.36%	-17.93%	-4.61%	-19.58%	11.83%	14.97%	-	-
Horiz. %	78.23%	80.95%	98.64%	103.40%	128.57%	114.97%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-08 16:40:00

EMA 5

10 Mins

SELL

2024-05-08 16:35:00

EMA 5

5 Mins

SELL

2024-05-08 16:10:00

EMA 5

5 Mins

BUY

2024-05-08 15:45:00

EMA 5

5 Mins

SELL

2024-05-08 15:40:00

TURTLE SYSTEM 20

10 Mins

SELL

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

MYEG

MY E.G. SERVICES BHD

437

MPI

MALAYSIAN PACIFIC INDUSTRIES

352

PTRANS

PERAK TRANSIT BERHAD

351

HLIND

HONG LEONG INDUSTRIES BHD

342

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

CAPITALA

CAPITAL A BERHAD

256

PBBANK

PUBLIC BANK BHD

255

TOPGLOV

TOP GLOVE CORPORATION BHD

228

RANHILL

RANHILL UTILITIES BERHAD

225

Daily Stocks

BCMALL

0.015

+0.005

545,486,100

HSI-CXG

0.135

-0.03

309,672,900

MYEG

0.985

+0.065

223,463,000

HSI-HUT

0.23

+0.02

147,514,200

INIX-OR

0.02

0.00

141,839,900

TECHNAX

0.01

0.00

134,340,900

TWL

0.03

+0.005

94,638,100

0.115

+0.005

94,373,900

HSI-HS2

0.135

+0.02

84,629,500

CLASSITA

0.04

-0.005

79,399,900

More active Stocks

MNRB

2.32

+0.52

17,145,200

F&N

32.50

+0.30

381,600

MNRB-CA

0.545

+0.245

2,809,800

LPI

12.28

+0.20

98,900

AYER

7.18

+0.17

4,200

APOLLO

7.08

+0.15

27,000

SIMEPLT

4.62

+0.14

8,358,100

BURSA

7.91

+0.14

4,029,000

SCIENTX

4.42

+0.14

2,374,400

MNRB-CB

0.24

+0.14

1,214,200

More gainer Stocks

DLADY

33.28

-1.02

57,300

AJI

19.10

-0.44

437,100

PCHEM-C95

0.09

-0.25

119,000

IDEAL

3.40

-0.24

1,400

LEBTECH

0.605

-0.185

600

ORIENT

6.97

-0.18

1,220,900

PANAMY

19.30

-0.16

77,900

ATECH

2.89

-0.12

568,800

KUAISHO-C17

0.08

-0.12

58,800

DUFU

2.20

-0.11

6,681,000

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