[SPSETIA] QoQ Cumulative Quarter Result on 31-Oct-2007 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
12-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Oct-2007 [#4]
Profit Trend
QoQ- 62.27%
YoY- 9.17%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 907,569 605,166 303,657 1,153,803 836,645 542,008 255,206 133.16%
PBT 188,164 133,263 67,890 328,491 219,760 143,180 62,635 108.33%
Tax -50,786 -36,744 -19,364 -68,423 -59,597 -36,676 -15,890 117.13%
NP 137,378 96,519 48,526 260,068 160,163 106,504 46,745 105.30%
-
NP to SH 137,378 96,519 48,526 260,070 160,273 106,505 46,746 105.30%
-
Tax Rate 26.99% 27.57% 28.52% 20.83% 27.12% 25.62% 25.37% -
Total Cost 770,191 508,647 255,131 893,735 676,482 435,504 208,461 139.18%
-
Net Worth 1,946,610 1,904,047 1,926,915 1,840,371 1,786,781 1,731,461 1,768,043 6.63%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 70,970 70,895 - 123,586 49,035 48,990 - -
Div Payout % 51.66% 73.45% - 47.52% 30.60% 46.00% - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 1,946,610 1,904,047 1,926,915 1,840,371 1,786,781 1,731,461 1,768,043 6.63%
NOSH 1,013,859 1,012,791 1,008,856 671,668 671,722 671,109 669,713 31.87%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 15.14% 15.95% 15.98% 22.54% 19.14% 19.65% 18.32% -
ROE 7.06% 5.07% 2.52% 14.13% 8.97% 6.15% 2.64% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 89.52 59.75 30.10 171.78 124.55 80.76 38.11 76.79%
EPS 13.55 9.53 4.81 38.72 23.86 15.87 6.98 55.67%
DPS 7.00 7.00 0.00 18.40 7.30 7.30 0.00 -
NAPS 1.92 1.88 1.91 2.74 2.66 2.58 2.64 -19.14%
Adjusted Per Share Value based on latest NOSH - 672,486
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 18.14 12.10 6.07 23.06 16.72 10.83 5.10 133.19%
EPS 2.75 1.93 0.97 5.20 3.20 2.13 0.93 106.15%
DPS 1.42 1.42 0.00 2.47 0.98 0.98 0.00 -
NAPS 0.3891 0.3806 0.3852 0.3679 0.3572 0.3461 0.3534 6.63%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 2.04 2.83 3.33 5.20 5.73 5.50 4.00 -
P/RPS 2.28 4.74 11.06 3.03 4.60 6.81 10.50 -63.90%
P/EPS 15.06 29.70 69.23 13.43 24.02 34.66 57.31 -59.00%
EY 6.64 3.37 1.44 7.45 4.16 2.89 1.75 143.46%
DY 3.43 2.47 0.00 3.54 1.27 1.33 0.00 -
P/NAPS 1.06 1.51 1.74 1.90 2.15 2.13 1.52 -21.37%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 25/09/08 24/06/08 27/03/08 12/12/07 20/09/07 27/06/07 28/03/07 -
Price 2.21 2.33 2.45 5.13 5.63 5.77 5.00 -
P/RPS 2.47 3.90 8.14 2.99 4.52 7.14 13.12 -67.18%
P/EPS 16.31 24.45 50.94 13.25 23.60 36.36 71.63 -62.74%
EY 6.13 4.09 1.96 7.55 4.24 2.75 1.40 167.88%
DY 3.17 3.00 0.00 3.59 1.30 1.27 0.00 -
P/NAPS 1.15 1.24 1.28 1.87 2.12 2.24 1.89 -28.21%

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