[SPSETIA] QoQ Cumulative Quarter Result on 30-Apr-2010 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
17-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
30-Apr-2010 [#2]
Profit Trend
QoQ- 134.07%
YoY- 24.71%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 518,885 1,745,870 1,187,872 772,970 363,896 1,408,415 1,014,800 -35.97%
PBT 87,399 330,967 229,597 123,356 52,352 231,112 161,439 -33.50%
Tax -25,362 -79,162 -52,948 -33,957 -14,163 -59,880 -47,065 -33.70%
NP 62,037 251,805 176,649 89,399 38,189 171,232 114,374 -33.41%
-
NP to SH 62,037 251,813 176,657 89,407 38,196 171,233 114,374 -33.41%
-
Tax Rate 29.02% 23.92% 23.06% 27.53% 27.05% 25.91% 29.15% -
Total Cost 456,848 1,494,065 1,011,223 683,571 325,707 1,237,183 900,426 -36.30%
-
Net Worth 2,257,740 2,185,700 2,105,238 2,064,803 2,072,336 2,033,646 2,012,982 7.92%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - 203,320 61,021 61,028 - 142,355 50,832 -
Div Payout % - 80.74% 34.54% 68.26% - 83.14% 44.44% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 2,257,740 2,185,700 2,105,238 2,064,803 2,072,336 2,033,646 2,012,982 7.92%
NOSH 1,017,000 1,016,604 1,017,023 1,017,144 1,015,851 1,016,823 1,016,657 0.02%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 11.96% 14.42% 14.87% 11.57% 10.49% 12.16% 11.27% -
ROE 2.75% 11.52% 8.39% 4.33% 1.84% 8.42% 5.68% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 51.02 171.74 116.80 75.99 35.82 138.51 99.82 -35.99%
EPS 6.10 24.77 17.37 8.79 3.76 16.84 11.25 -33.43%
DPS 0.00 20.00 6.00 6.00 0.00 14.00 5.00 -
NAPS 2.22 2.15 2.07 2.03 2.04 2.00 1.98 7.90%
Adjusted Per Share Value based on latest NOSH - 1,016,091
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 10.37 34.90 23.75 15.45 7.27 28.15 20.29 -35.99%
EPS 1.24 5.03 3.53 1.79 0.76 3.42 2.29 -33.49%
DPS 0.00 4.06 1.22 1.22 0.00 2.85 1.02 -
NAPS 0.4513 0.4369 0.4208 0.4128 0.4143 0.4065 0.4024 7.92%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 4.28 3.46 2.79 2.80 2.69 2.58 2.96 -
P/RPS 8.39 2.01 2.39 3.68 7.51 1.86 2.97 99.45%
P/EPS 70.16 13.97 16.06 31.85 71.54 15.32 26.31 91.95%
EY 1.43 7.16 6.23 3.14 1.40 6.53 3.80 -47.78%
DY 0.00 5.78 2.15 2.14 0.00 5.43 1.69 -
P/NAPS 1.93 1.61 1.35 1.38 1.32 1.29 1.49 18.77%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 17/03/11 09/12/10 23/09/10 17/06/10 18/03/10 11/12/09 17/09/09 -
Price 4.05 3.72 3.04 2.69 2.77 2.40 3.07 -
P/RPS 7.94 2.17 2.60 3.54 7.73 1.73 3.08 87.68%
P/EPS 66.39 15.02 17.50 30.60 73.67 14.25 27.29 80.59%
EY 1.51 6.66 5.71 3.27 1.36 7.02 3.66 -44.49%
DY 0.00 5.38 1.97 2.23 0.00 5.83 1.63 -
P/NAPS 1.82 1.73 1.47 1.33 1.36 1.20 1.55 11.26%

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