[SPSETIA] QoQ Cumulative Quarter Result on 31-Oct-2002 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
18-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Oct-2002 [#4]
Profit Trend
QoQ- 31.57%
YoY- 15.55%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 596,168 367,448 148,746 647,574 512,034 300,134 134,428 170.66%
PBT 133,620 83,368 43,694 148,176 110,685 69,768 41,031 120.18%
Tax -38,041 -24,273 -12,966 -44,554 -31,924 -20,127 -11,949 116.87%
NP 95,579 59,095 30,728 103,622 78,761 49,641 29,082 121.53%
-
NP to SH 95,579 59,095 30,728 103,622 78,761 49,641 29,082 121.53%
-
Tax Rate 28.47% 29.12% 29.67% 30.07% 28.84% 28.85% 29.12% -
Total Cost 500,589 308,353 118,018 543,952 433,273 250,493 105,346 183.45%
-
Net Worth 1,222,393 1,200,625 1,189,471 877,182 825,665 784,334 760,554 37.32%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 23,009 22,911 - 26,927 - - - -
Div Payout % 24.07% 38.77% - 25.99% - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 1,222,393 1,200,625 1,189,471 877,182 825,665 784,334 760,554 37.32%
NOSH 553,119 550,745 550,681 407,992 339,779 335,185 335,046 39.81%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 16.03% 16.08% 20.66% 16.00% 15.38% 16.54% 21.63% -
ROE 7.82% 4.92% 2.58% 11.81% 9.54% 6.33% 3.82% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 107.78 66.72 27.01 158.72 150.70 89.54 40.12 93.59%
EPS 17.28 10.73 5.58 22.54 23.18 14.81 8.68 58.45%
DPS 4.16 4.16 0.00 6.60 0.00 0.00 0.00 -
NAPS 2.21 2.18 2.16 2.15 2.43 2.34 2.27 -1.77%
Adjusted Per Share Value based on latest NOSH - 429,909
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 11.92 7.35 2.97 12.95 10.24 6.00 2.69 170.52%
EPS 1.91 1.18 0.61 2.07 1.57 0.99 0.58 121.82%
DPS 0.46 0.46 0.00 0.54 0.00 0.00 0.00 -
NAPS 0.2444 0.24 0.2378 0.1753 0.1651 0.1568 0.152 37.36%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 2.23 1.45 1.63 1.61 2.36 2.53 2.12 -
P/RPS 2.07 2.17 6.03 1.01 1.57 2.83 5.28 -46.52%
P/EPS 12.91 13.51 29.21 6.34 10.18 17.08 24.42 -34.69%
EY 7.75 7.40 3.42 15.78 9.82 5.85 4.09 53.30%
DY 1.87 2.87 0.00 4.10 0.00 0.00 0.00 -
P/NAPS 1.01 0.67 0.75 0.75 0.97 1.08 0.93 5.67%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 23/09/03 18/06/03 26/03/03 18/12/02 18/09/02 19/06/02 20/03/02 -
Price 2.24 1.75 1.57 1.57 2.21 2.32 2.27 -
P/RPS 2.08 2.62 5.81 0.99 1.47 2.59 5.66 -48.78%
P/EPS 12.96 16.31 28.14 6.18 9.53 15.67 26.15 -37.45%
EY 7.71 6.13 3.55 16.18 10.49 6.38 3.82 59.91%
DY 1.86 2.38 0.00 4.20 0.00 0.00 0.00 -
P/NAPS 1.01 0.80 0.73 0.73 0.91 0.99 1.00 0.66%

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