[SPSETIA] QoQ Cumulative Quarter Result on 31-Jan-2008 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
27-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Jan-2008 [#1]
Profit Trend
QoQ- -81.34%
YoY- 3.81%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 1,471,357 907,569 605,166 303,657 1,153,803 836,645 542,008 94.01%
PBT 297,867 188,164 133,263 67,890 328,491 219,760 143,180 62.60%
Tax -84,412 -50,786 -36,744 -19,364 -68,423 -59,597 -36,676 73.88%
NP 213,455 137,378 96,519 48,526 260,068 160,163 106,504 58.62%
-
NP to SH 213,456 137,378 96,519 48,526 260,070 160,273 106,505 58.62%
-
Tax Rate 28.34% 26.99% 27.57% 28.52% 20.83% 27.12% 25.62% -
Total Cost 1,257,902 770,191 508,647 255,131 893,735 676,482 435,504 102.16%
-
Net Worth 1,968,177 1,946,610 1,904,047 1,926,915 1,840,371 1,786,781 1,731,461 8.87%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 172,469 70,970 70,895 - 123,586 49,035 48,990 130.53%
Div Payout % 80.80% 51.66% 73.45% - 47.52% 30.60% 46.00% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 1,968,177 1,946,610 1,904,047 1,926,915 1,840,371 1,786,781 1,731,461 8.87%
NOSH 1,014,524 1,013,859 1,012,791 1,008,856 671,668 671,722 671,109 31.55%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 14.51% 15.14% 15.95% 15.98% 22.54% 19.14% 19.65% -
ROE 10.85% 7.06% 5.07% 2.52% 14.13% 8.97% 6.15% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 145.03 89.52 59.75 30.10 171.78 124.55 80.76 47.48%
EPS 21.04 13.55 9.53 4.81 38.72 23.86 15.87 20.57%
DPS 17.00 7.00 7.00 0.00 18.40 7.30 7.30 75.24%
NAPS 1.94 1.92 1.88 1.91 2.74 2.66 2.58 -17.23%
Adjusted Per Share Value based on latest NOSH - 1,008,856
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 29.41 18.14 12.10 6.07 23.06 16.72 10.83 94.05%
EPS 4.27 2.75 1.93 0.97 5.20 3.20 2.13 58.65%
DPS 3.45 1.42 1.42 0.00 2.47 0.98 0.98 130.53%
NAPS 0.3934 0.3891 0.3806 0.3852 0.3679 0.3572 0.3461 8.87%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 1.85 2.04 2.83 3.33 5.20 5.73 5.50 -
P/RPS 1.28 2.28 4.74 11.06 3.03 4.60 6.81 -67.02%
P/EPS 8.79 15.06 29.70 69.23 13.43 24.02 34.66 -59.76%
EY 11.37 6.64 3.37 1.44 7.45 4.16 2.89 148.18%
DY 9.19 3.43 2.47 0.00 3.54 1.27 1.33 260.66%
P/NAPS 0.95 1.06 1.51 1.74 1.90 2.15 2.13 -41.48%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 10/12/08 25/09/08 24/06/08 27/03/08 12/12/07 20/09/07 27/06/07 -
Price 1.94 2.21 2.33 2.45 5.13 5.63 5.77 -
P/RPS 1.34 2.47 3.90 8.14 2.99 4.52 7.14 -67.05%
P/EPS 9.22 16.31 24.45 50.94 13.25 23.60 36.36 -59.77%
EY 10.85 6.13 4.09 1.96 7.55 4.24 2.75 148.65%
DY 8.76 3.17 3.00 0.00 3.59 1.30 1.27 260.24%
P/NAPS 1.00 1.15 1.24 1.28 1.87 2.12 2.24 -41.44%

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