[SPSETIA] QoQ Cumulative 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- 58.66%
YoY- 4.7%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 367,448 148,746 647,574 512,034 300,134 134,428 555,173 -24.11%
PBT 83,368 43,694 148,176 110,685 69,768 41,031 124,997 -23.71%
Tax -24,273 -12,966 -44,554 -31,924 -20,127 -11,949 -35,320 -22.17%
NP 59,095 30,728 103,622 78,761 49,641 29,082 89,677 -24.33%
-
NP to SH 59,095 30,728 103,622 78,761 49,641 29,082 89,677 -24.33%
-
Tax Rate 29.12% 29.67% 30.07% 28.84% 28.85% 29.12% 28.26% -
Total Cost 308,353 118,018 543,952 433,273 250,493 105,346 465,496 -24.06%
-
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 22,911 - 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 4.92% 2.58% 11.81% 9.54% 6.33% 3.82% 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 66.72 27.01 158.72 150.70 89.54 40.12 166.04 -45.63%
EPS 10.73 5.58 22.54 23.18 14.81 8.68 26.82 -45.79%
DPS 4.16 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 7.35 2.97 12.95 10.24 6.00 2.69 11.10 -24.08%
EPS 1.18 0.61 2.07 1.57 0.99 0.58 1.79 -24.31%
DPS 0.46 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 2.17 6.03 1.01 1.57 2.83 5.28 0.89 81.44%
P/EPS 13.51 29.21 6.34 10.18 17.08 24.42 5.48 82.79%
EY 7.40 3.42 15.78 9.82 5.85 4.09 18.24 -45.28%
DY 2.87 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 2.62 5.81 0.99 1.47 2.59 5.66 1.01 89.12%
P/EPS 16.31 28.14 6.18 9.53 15.67 26.15 6.23 90.28%
EY 6.13 3.55 16.18 10.49 6.38 3.82 16.06 -47.47%
DY 2.38 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