[SPSETIA] QoQ Annualized Quarter Result on 31-Jul-2002 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
18-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Jul-2002 [#3]
Profit Trend
QoQ- 5.77%
YoY- 4.7%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 734,896 594,984 647,574 682,712 600,268 537,712 555,173 20.62%
PBT 166,736 174,776 148,176 147,580 139,536 164,124 124,997 21.24%
Tax -48,546 -51,864 -44,554 -42,565 -40,254 -47,796 -35,320 23.69%
NP 118,190 122,912 103,622 105,014 99,282 116,328 89,677 20.26%
-
NP to SH 118,190 122,912 103,622 105,014 99,282 116,328 89,677 20.26%
-
Tax Rate 29.12% 29.67% 30.07% 28.84% 28.85% 29.12% 28.26% -
Total Cost 616,706 472,072 543,952 577,697 500,986 421,384 465,496 20.68%
-
Net Worth 1,200,625 1,189,471 877,182 825,665 784,334 760,554 732,261 39.17%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 45,822 - 26,927 - - - - -
Div Payout % 38.77% - 25.99% - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 1,200,625 1,189,471 877,182 825,665 784,334 760,554 732,261 39.17%
NOSH 550,745 550,681 407,992 339,779 335,185 335,046 334,366 39.59%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 16.08% 20.66% 16.00% 15.38% 16.54% 21.63% 16.15% -
ROE 9.84% 10.33% 11.81% 12.72% 12.66% 15.30% 12.25% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 133.44 108.05 158.72 200.93 179.09 160.49 166.04 -13.59%
EPS 21.46 22.32 22.54 30.91 29.62 34.72 26.82 -13.84%
DPS 8.32 0.00 6.60 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.16 2.15 2.43 2.34 2.27 2.19 -0.30%
Adjusted Per Share Value based on latest NOSH - 348,742
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 14.69 11.89 12.95 13.65 12.00 10.75 11.10 20.60%
EPS 2.36 2.46 2.07 2.10 1.98 2.33 1.79 20.29%
DPS 0.92 0.00 0.54 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.2378 0.1753 0.1651 0.1568 0.152 0.1464 39.15%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 1.45 1.63 1.61 2.36 2.53 2.12 1.47 -
P/RPS 1.09 1.51 1.01 1.17 1.41 1.32 0.89 14.51%
P/EPS 6.76 7.30 6.34 7.64 8.54 6.11 5.48 15.06%
EY 14.80 13.69 15.78 13.10 11.71 16.38 18.24 -13.03%
DY 5.74 0.00 4.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.75 0.97 1.08 0.93 0.67 0.00%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 18/06/03 26/03/03 18/12/02 18/09/02 19/06/02 20/03/02 14/12/01 -
Price 1.75 1.57 1.57 2.21 2.32 2.27 1.67 -
P/RPS 1.31 1.45 0.99 1.10 1.30 1.41 1.01 18.98%
P/EPS 8.15 7.03 6.18 7.15 7.83 6.54 6.23 19.67%
EY 12.26 14.22 16.18 13.98 12.77 15.30 16.06 -16.51%
DY 4.75 0.00 4.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.73 0.73 0.91 0.99 1.00 0.76 3.48%

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