T-O (am): 1.29 (08:59:00)
Last updated: 12:27
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
14 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 1,494.56 | 466.83 | 295.03 | 19.7% | 0.00 | 6.30 | 1.3% | 58.5% | 281.5% | 585.1% | ||||||||
16 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 1,475.95 | 181.20 | 77.33 | 5.2% | 0.00 | 0.56 | 6.7% | 52.5% | 47.8% | 39.5% | ||||||||
29 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 1,383.82 | 283.96 | 148.24 | 10.7% | 1.34 | 3.53 | 28.2% | 19.0% | 186.1% | 64.1% | ||||||||
23 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 1,079.44 | 135.73 | 51.82 | 4.8% | 0.00 | -0.22 | 14.5% | 25.4% | 20.3% | 26.2% | ||||||||
16 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 942.72 | 120.08 | 43.06 | 4.6% | 0.00 | 1.06 | 2.6% | 7.4% | 22.3% | 46.2% | ||||||||
17 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 967.66 | 115.95 | 55.45 | 5.7% | 0.00 | 0.36 | 43.3% | 11.6% | 38.6% | 17.9% | ||||||||
28 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 1,707.96 | 194.13 | 90.32 | 5.3% | 1.47 | 1.46 | 98.4% | 65.4% | 28.7% | 26.8% | ||||||||
17 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 860.94 | 116.64 | 70.19 | 8.2% | 0.00 | 0.10 | 15.5% | 44.8% | 12.4% | 537.3% | ||||||||
18 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 1,018.45 | 135.15 | 80.09 | 7.9% | 0.00 | 1.97 | 17.4% | 5.9% | 18.7% | 7.1% | ||||||||
23 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 867.10 | 118.21 | 67.50 | 7.8% | 0.00 | 0.04 | 16.0% | 17.6% | 45.3% | 10.3% | ||||||||
28 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 1,032.60 | 188.78 | 123.31 | 11.9% | 0.65 | 3.02 | 73.7% | 7.3% | 1019.7% | 122.2% | ||||||||
23 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 594.55 | 52.28 | 11.01 | 1.9% | 0.00 | -1.35 | 45.1% | 45.0% | 85.3% | 104.2% | ||||||||
18 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 1,082.77 | 159.02 | 74.81 | 6.9% | 0.00 | 1.84 | 2.8% | 226.8% | 0.6% | 152.8% | ||||||||
25 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 1,052.82 | 142.39 | 75.23 | 7.2% | 0.00 | 0.23 | 5.5% | 49.8% | 35.6% | 164.3% | ||||||||
25 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 1,113.66 | 120.72 | 55.49 | 5.0% | 0.00 | 1.37 | 3.1% | 39.9% | 121.1% | 20.9% | ||||||||
13 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 1,080.47 | -219.03 | -263.43 | -24.4% | 0.00 | -8.12 | 226.1% | 15.9% | 86.1% | 341.8% | ||||||||
13 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 331.33 | -162.30 | -141.55 | -42.7% | 0.00 | -3.50 | 52.9% | 75.2% | 597.3% | 202.0% | ||||||||
14 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 702.65 | 103.96 | 28.46 | 4.0% | 0.00 | -0.93 | 11.8% | 18.8% | 59.4% | 46.1% | ||||||||
26 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 796.17 | 116.27 | 70.13 | 8.8% | 1.00 | 1.73 | 14.6% | 21.9% | 35.6% | 30.9% | ||||||||
13 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 932.07 | 179.11 | 108.93 | 11.7% | 0.00 | 1.06 | 30.2% | 0.7% | 21.5% | 75.4% | ||||||||
14 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 1,335.73 | 203.66 | 138.73 | 10.4% | 0.00 | 1.81 | 54.4% | 103.8% | 162.6% | 125.6% | ||||||||
09 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 864.91 | 126.08 | 52.83 | 6.1% | 0.00 | 1.33 | 15.1% | 40.5% | 48.0% | 81.1% | ||||||||
27 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 1,019.12 | 204.13 | 101.55 | 10.0% | 4.55 | 0.86 | 10.1% | 21.0% | 77.1% | 59.9% | ||||||||
23 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 925.97 | 535.03 | 442.74 | 47.8% | 4.00 | 11.48 | 41.3% | 16.5% | 620.1% | 224.8% | ||||||||
14 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 655.50 | 94.40 | 61.49 | 9.4% | 0.00 | 1.70 | 54.9% | 30.3% | 78.0% | 41.5% | ||||||||
27 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 1,454.86 | 439.85 | 279.57 | 19.2% | 11.50 | 8.17 | 72.7% | 17.9% | 10.4% | 34.2% | ||||||||
09 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 842.49 | 309.42 | 253.22 | 30.1% | 4.00 | 7.11 | 6.0% | 33.3% | 85.8% | 88.9% | ||||||||
17 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 794.71 | 183.84 | 136.32 | 17.1% | 4.00 | 4.78 | 15.5% | 21.6% | 29.6% | 8.4% | ||||||||
11 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 940.19 | 174.41 | 105.18 | 11.2% | 0.00 | 3.69 | 46.9% | 3.5% | 75.2% | 14.8% | ||||||||
23 Feb 17 | 31 Dec 16 | Other | 31 Dec 16 | 1,771.80 | 527.23 | 424.80 | 24.0% | 16.00 | 15.00 | 40.2% | 55.4% | 216.9% | 104.0% | ||||||||
15 Nov 16 | 30 Sep 16 | Other | 31 Dec 16 | 1,263.61 | 260.44 | 134.06 | 10.6% | 0.00 | 4.88 | 24.7% | 10.7% | 6.6% | 12.0% | ||||||||
23 Aug 16 | 30 Jun 16 | Other | 31 Dec 16 | 1,013.30 | 202.69 | 125.78 | 12.4% | 4.00 | 4.79 | 11.5% | 38.0% | 1.9% | 52.0% | ||||||||
12 May 16 | 31 Mar 16 | Other | 31 Dec 16 | 908.46 | 194.30 | 123.39 | 13.6% | 0.00 | 4.69 | 20.4% | 44.3% | 40.8% | 45.7% | ||||||||
25 Feb 16 | 31 Dec 15 | Other | 31 Dec 15 | 1,140.52 | 303.34 | 208.28 | 18.3% | 19.00 | 7.92 | 19.4% | 23.2% | 74.0% | 105.6% | ||||||||
10 Dec 15 | 31 Oct 15 | Other | 31 Dec 15 | 1,414.73 | 217.94 | 119.68 | 8.5% | 0.00 | 4.58 | 13.5% | 14.7% | 54.3% | 8.8% | ||||||||
10 Sep 15 | 31 Jul 15 | Other | 31 Dec 15 | 1,634.82 | 406.34 | 261.79 | 16.0% | 0.00 | 10.18 | 0.3% | 81.1% | 15.2% | 153.4% | ||||||||
15 Jun 15 | Q2 Apr 15 | 2 | 31 Oct 15 | 1,630.26 | 344.73 | 227.20 | 13.9% | 4.00 | 8.94 | 76.0% | 71.2% | 124.3% | 205.9% | ||||||||
11 Mar 15 | 31/01/15 | 1 | 31/10/15 | 926.01 | 154.09 | 101.31 | 10.9% | 0.00 | 3.99 | 24.9% | 28.3% | 22.9% | 4.7% |
EPS | 11.78 sen |
Trailing PE (Sector Median: 15.8) | 10.9 |
PEG | 0.11 |
Altman Z | 0.6 |
Beaver | 0.069 |
Current Ratio | 1.65 |
Debt-Equity (DE) Ratio | 0.89 |
FCF Yield | 14.13 % |
Revenue QoQ | 1.26 % |
Revenue YoY | 58.54% |
Profit QoQ | 281.54 % |
Profit YoY | 585.1 % |
Profit Margin (Sector Median: 9.1) | 10.53 % |
ROE (ROIC: 1.51) | 2.22 % |
Dividend Per Share (DPS) | 1.34 sen |
Dividend Yield (DY) | 1.04 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 15.8) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 9.1) | |
ROE (ROIC: 1.55) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 9 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 2.78 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 295.03 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 0.0 |
Expected Revenue (M) | 0.0 |
Expected Growth (%) | 0.0 |
DATUKÂ CHOONG KAI WAI added 315235.0 units announced on 25 Nov 2022 at ~RM0.57
Market Cap: 6267 M.
Number of Shares: 4858 M.
Adjusted Float: 45.8%.
Stock highly correlated with
ECONBHD (96%)
PROPERTIES (96%)
PWRWELL (96%)
AVALAND (95%)
S P Setia Berhad, an investment holding company, operates as a real estate development company primarily in Malaysia. It develops residential and commercial properties. The company is also engaged in producing precast components for prefabricated reinforced dwellings; general building construction; and infrastructure business. In addition, S P Setia Berhad involves in the prefabrication, installation, and sale of timber doors, roof trusses, and timber flooring boards to the local construction industry, as well as production of custom-made timber frames and doors for export market. It also provides kiln dry services and property management services, and acts as a contractor for home automation and alarm systems, roads and buildings. The company was founded in 1974 and is headquartered in Shah Alam, Malaysia.
Sectors: MSCI, Property, Mid Cap
Code: 8664
Website: http://www.spsetia.com.my/corporate/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 19-Feb-2024
Shareholder | % | Value (M) |
---|---|---|
Permodalan Nasional Berhad | 23.82% | 1492.97 |
Amanah Saham Bumiputera | 22.02% | 1379.9 |
KWAP | 8.36% | 523.98 |
Employees Provident Fund Board | 7.99% | 500.92 |
Amanah Saham Malaysia | 7.25% | 454.41 |
AIA Group | 3.88% | 243.19 |
Amanah Saham Malaysia 2 - Wawasan | 1.68% | 105.3 |
Amanah Saham Bumiputera 3 - Didik | 1.35% | 84.61 |
Vanguard Group | 0.93% | 58.29 |
Prulink Equity Fund | 0.8% | 50.14 |
Great Eastern Group | 0.73% | 45.75 |
Public Mutual Fund | 0.66% | 41.37 |
Kenanga Shariah Growth Opportunities Fund | 0.58% | 36.35 |
Prudential Assurance Malaysia Berhad For Prulink Strategic Fund | 0.49% | 30.71 |
CIMB Bank Berhad | 0.46% | 28.83 |
State Street Bank & Trust | 0.43% | 26.95 |
Allianz Life Insurance Malaysia Berhad | 0.38% | 23.82 |
Manulife Insurance Berhad | 0.33% | 20.68 |
Manulife Investment Al Fauzan | 0.32% | 20.06 |
Guoline (Singapore) PTE LTD | 0.28% | 17.55 |
Datuk Choong Kai Wai | 0.01% | 0.81 |