[SPSETIA] QoQ Cumulative Quarter Result on 31-Oct-2005 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
15-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#4]
Profit Trend
QoQ- 64.16%
YoY- 26.17%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 877,331 577,413 279,120 1,262,445 721,110 462,776 241,338 136.98%
PBT 226,652 142,574 63,264 289,774 173,347 109,095 54,959 157.83%
Tax -58,872 -37,747 -16,916 -86,394 -49,454 -29,947 -16,609 133.01%
NP 167,780 104,827 46,348 203,380 123,893 79,148 38,350 168.21%
-
NP to SH 167,781 104,828 46,349 203,384 123,893 79,148 38,350 168.22%
-
Tax Rate 25.97% 26.48% 26.74% 29.81% 28.53% 27.45% 30.22% -
Total Cost 709,551 472,586 232,772 1,059,065 597,217 383,628 202,988 130.85%
-
Net Worth 1,662,824 1,601,385 1,623,858 1,511,892 1,564,118 1,513,034 1,463,431 8.91%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 47,509 47,448 - 112,921 26,707 26,041 - -
Div Payout % 28.32% 45.26% - 55.52% 21.56% 32.90% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 1,662,824 1,601,385 1,623,858 1,511,892 1,564,118 1,513,034 1,463,431 8.91%
NOSH 659,851 659,006 657,432 627,341 618,228 602,802 578,431 9.20%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 19.12% 18.15% 16.61% 16.11% 17.18% 17.10% 15.89% -
ROE 10.09% 6.55% 2.85% 13.45% 7.92% 5.23% 2.62% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 132.96 87.62 42.46 201.24 116.64 76.77 41.72 117.02%
EPS 25.42 15.91 7.05 32.42 20.04 13.13 6.63 145.57%
DPS 7.20 7.20 0.00 18.00 4.32 4.32 0.00 -
NAPS 2.52 2.43 2.47 2.41 2.53 2.51 2.53 -0.26%
Adjusted Per Share Value based on latest NOSH - 654,246
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 17.54 11.54 5.58 25.24 14.42 9.25 4.82 137.14%
EPS 3.35 2.10 0.93 4.07 2.48 1.58 0.77 167.22%
DPS 0.95 0.95 0.00 2.26 0.53 0.52 0.00 -
NAPS 0.3324 0.3201 0.3246 0.3022 0.3127 0.3025 0.2925 8.92%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 2.47 2.49 2.37 2.45 2.87 2.67 2.93 -
P/RPS 1.86 2.84 5.58 1.22 2.46 3.48 7.02 -58.84%
P/EPS 9.71 15.65 33.62 7.56 14.32 20.34 44.19 -63.68%
EY 10.29 6.39 2.97 13.23 6.98 4.92 2.26 175.47%
DY 2.91 2.89 0.00 7.35 1.51 1.62 0.00 -
P/NAPS 0.98 1.02 0.96 1.02 1.13 1.06 1.16 -10.66%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 21/09/06 14/06/06 21/03/06 15/12/05 21/09/05 15/06/05 22/03/05 -
Price 2.52 2.37 2.45 2.16 2.55 2.69 2.84 -
P/RPS 1.90 2.70 5.77 1.07 2.19 3.50 6.81 -57.40%
P/EPS 9.91 14.90 34.75 6.66 12.72 20.49 42.84 -62.41%
EY 10.09 6.71 2.88 15.01 7.86 4.88 2.33 166.39%
DY 2.86 3.04 0.00 8.33 1.69 1.61 0.00 -
P/NAPS 1.00 0.98 0.99 0.90 1.01 1.07 1.12 -7.29%

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