[SPSETIA] QoQ Cumulative Quarter Result on 30-Apr-2008 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
24-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
30-Apr-2008 [#2]
Profit Trend
QoQ- 98.9%
YoY- -9.38%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 297,074 1,471,357 907,569 605,166 303,657 1,153,803 836,645 -49.69%
PBT 46,814 297,867 188,164 133,263 67,890 328,491 219,760 -64.16%
Tax -15,639 -84,412 -50,786 -36,744 -19,364 -68,423 -59,597 -58.84%
NP 31,175 213,455 137,378 96,519 48,526 260,068 160,163 -66.24%
-
NP to SH 31,175 213,456 137,378 96,519 48,526 260,070 160,273 -66.26%
-
Tax Rate 33.41% 28.34% 26.99% 27.57% 28.52% 20.83% 27.12% -
Total Cost 265,899 1,257,902 770,191 508,647 255,131 893,735 676,482 -46.18%
-
Net Worth 2,000,480 1,968,177 1,946,610 1,904,047 1,926,915 1,840,371 1,786,781 7.78%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - 172,469 70,970 70,895 - 123,586 49,035 -
Div Payout % - 80.80% 51.66% 73.45% - 47.52% 30.60% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 2,000,480 1,968,177 1,946,610 1,904,047 1,926,915 1,840,371 1,786,781 7.78%
NOSH 1,015,472 1,014,524 1,013,859 1,012,791 1,008,856 671,668 671,722 31.55%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 10.49% 14.51% 15.14% 15.95% 15.98% 22.54% 19.14% -
ROE 1.56% 10.85% 7.06% 5.07% 2.52% 14.13% 8.97% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 29.25 145.03 89.52 59.75 30.10 171.78 124.55 -61.76%
EPS 3.07 21.04 13.55 9.53 4.81 38.72 23.86 -74.35%
DPS 0.00 17.00 7.00 7.00 0.00 18.40 7.30 -
NAPS 1.97 1.94 1.92 1.88 1.91 2.74 2.66 -18.06%
Adjusted Per Share Value based on latest NOSH - 1,016,800
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 5.94 29.41 18.14 12.10 6.07 23.06 16.72 -49.68%
EPS 0.62 4.27 2.75 1.93 0.97 5.20 3.20 -66.34%
DPS 0.00 3.45 1.42 1.42 0.00 2.47 0.98 -
NAPS 0.3999 0.3934 0.3891 0.3806 0.3852 0.3679 0.3572 7.78%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 2.20 1.85 2.04 2.83 3.33 5.20 5.73 -
P/RPS 7.52 1.28 2.28 4.74 11.06 3.03 4.60 38.56%
P/EPS 71.66 8.79 15.06 29.70 69.23 13.43 24.02 106.55%
EY 1.40 11.37 6.64 3.37 1.44 7.45 4.16 -51.45%
DY 0.00 9.19 3.43 2.47 0.00 3.54 1.27 -
P/NAPS 1.12 0.95 1.06 1.51 1.74 1.90 2.15 -35.12%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 19/03/09 10/12/08 25/09/08 24/06/08 27/03/08 12/12/07 20/09/07 -
Price 2.01 1.94 2.21 2.33 2.45 5.13 5.63 -
P/RPS 6.87 1.34 2.47 3.90 8.14 2.99 4.52 32.02%
P/EPS 65.47 9.22 16.31 24.45 50.94 13.25 23.60 96.82%
EY 1.53 10.85 6.13 4.09 1.96 7.55 4.24 -49.15%
DY 0.00 8.76 3.17 3.00 0.00 3.59 1.30 -
P/NAPS 1.02 1.00 1.15 1.24 1.28 1.87 2.12 -38.46%

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