[SPSETIA] QoQ Quarter Result on 30-Apr-2003 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
18-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
30-Apr-2003 [#2]
Profit Trend
QoQ- -7.68%
YoY- 37.98%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 264,837 225,573 228,720 218,702 148,746 135,540 211,900 15.98%
PBT 46,304 45,649 50,252 39,674 43,694 37,491 40,917 8.57%
Tax -15,027 -15,197 -13,768 -11,307 -12,966 -12,630 -11,797 17.45%
NP 31,277 30,452 36,484 28,367 30,728 24,861 29,120 4.86%
-
NP to SH 31,277 30,452 36,484 28,367 30,728 24,861 29,120 4.86%
-
Tax Rate 32.45% 33.29% 27.40% 28.50% 29.67% 33.69% 28.83% -
Total Cost 233,560 195,121 192,236 190,335 118,018 110,679 182,780 17.70%
-
Net Worth 1,298,079 1,266,044 1,225,374 1,207,813 1,189,471 859,818 847,444 32.77%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - 31,232 - 23,048 - 10,489 - -
Div Payout % - 102.56% - 81.25% - 42.19% - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 1,298,079 1,266,044 1,225,374 1,207,813 1,189,471 859,818 847,444 32.77%
NOSH 559,516 557,728 554,468 554,042 550,681 429,909 348,742 36.92%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 11.81% 13.50% 15.95% 12.97% 20.66% 18.34% 13.74% -
ROE 2.41% 2.41% 2.98% 2.35% 2.58% 2.89% 3.44% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 47.33 40.44 41.25 39.47 27.01 31.53 60.76 -15.30%
EPS 5.59 5.46 6.58 5.12 5.58 5.13 8.35 -23.41%
DPS 0.00 5.60 0.00 4.16 0.00 2.44 0.00 -
NAPS 2.32 2.27 2.21 2.18 2.16 2.00 2.43 -3.03%
Adjusted Per Share Value based on latest NOSH - 554,042
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 5.29 4.51 4.57 4.37 2.97 2.71 4.24 15.84%
EPS 0.63 0.61 0.73 0.57 0.61 0.50 0.58 5.65%
DPS 0.00 0.62 0.00 0.46 0.00 0.21 0.00 -
NAPS 0.2595 0.2531 0.245 0.2414 0.2378 0.1719 0.1694 32.78%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 2.49 2.40 2.23 1.45 1.63 1.61 2.36 -
P/RPS 5.26 5.93 5.41 3.67 6.03 5.11 3.88 22.42%
P/EPS 44.54 43.96 33.89 28.32 29.21 27.84 28.26 35.31%
EY 2.24 2.27 2.95 3.53 3.42 3.59 3.54 -26.23%
DY 0.00 2.33 0.00 2.87 0.00 1.52 0.00 -
P/NAPS 1.07 1.06 1.01 0.67 0.75 0.81 0.97 6.74%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 24/03/04 18/12/03 23/09/03 18/06/03 26/03/03 18/12/02 18/09/02 -
Price 3.04 2.28 2.24 1.75 1.57 1.57 2.21 -
P/RPS 6.42 5.64 5.43 4.43 5.81 4.98 3.64 45.82%
P/EPS 54.38 41.76 34.04 34.18 28.14 27.15 26.47 61.39%
EY 1.84 2.39 2.94 2.93 3.55 3.68 3.78 -38.03%
DY 0.00 2.46 0.00 2.38 0.00 1.55 0.00 -
P/NAPS 1.31 1.00 1.01 0.80 0.73 0.79 0.91 27.40%

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