[SPSETIA] QoQ Quarter Result on 31-Jan-2003 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jan-2003 [#1]
Profit Trend
QoQ- 23.6%
YoY- 5.66%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 225,573 228,720 218,702 148,746 135,540 211,900 165,706 22.75%
PBT 45,649 50,252 39,674 43,694 37,491 40,917 28,737 36.02%
Tax -15,197 -13,768 -11,307 -12,966 -12,630 -11,797 -8,178 50.97%
NP 30,452 36,484 28,367 30,728 24,861 29,120 20,559 29.84%
-
NP to SH 30,452 36,484 28,367 30,728 24,861 29,120 20,559 29.84%
-
Tax Rate 33.29% 27.40% 28.50% 29.67% 33.69% 28.83% 28.46% -
Total Cost 195,121 192,236 190,335 118,018 110,679 182,780 145,147 21.73%
-
Net Worth 1,266,044 1,225,374 1,207,813 1,189,471 859,818 847,444 784,797 37.43%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 31,232 - 23,048 - 10,489 - 16,769 51.20%
Div Payout % 102.56% - 81.25% - 42.19% - 81.57% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 1,266,044 1,225,374 1,207,813 1,189,471 859,818 847,444 784,797 37.43%
NOSH 557,728 554,468 554,042 550,681 429,909 348,742 335,383 40.23%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 13.50% 15.95% 12.97% 20.66% 18.34% 13.74% 12.41% -
ROE 2.41% 2.98% 2.35% 2.58% 2.89% 3.44% 2.62% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 40.44 41.25 39.47 27.01 31.53 60.76 49.41 -12.47%
EPS 5.46 6.58 5.12 5.58 5.13 8.35 6.13 -7.40%
DPS 5.60 0.00 4.16 0.00 2.44 0.00 5.00 7.82%
NAPS 2.27 2.21 2.18 2.16 2.00 2.43 2.34 -1.99%
Adjusted Per Share Value based on latest NOSH - 550,681
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 4.51 4.57 4.37 2.97 2.71 4.24 3.31 22.83%
EPS 0.61 0.73 0.57 0.61 0.50 0.58 0.41 30.23%
DPS 0.62 0.00 0.46 0.00 0.21 0.00 0.34 49.09%
NAPS 0.2531 0.245 0.2414 0.2378 0.1719 0.1694 0.1569 37.42%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 2.40 2.23 1.45 1.63 1.61 2.36 2.53 -
P/RPS 5.93 5.41 3.67 6.03 5.11 3.88 5.12 10.25%
P/EPS 43.96 33.89 28.32 29.21 27.84 28.26 41.27 4.28%
EY 2.27 2.95 3.53 3.42 3.59 3.54 2.42 -4.16%
DY 2.33 0.00 2.87 0.00 1.52 0.00 1.98 11.42%
P/NAPS 1.06 1.01 0.67 0.75 0.81 0.97 1.08 -1.23%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 18/12/03 23/09/03 18/06/03 26/03/03 18/12/02 18/09/02 19/06/02 -
Price 2.28 2.24 1.75 1.57 1.57 2.21 2.32 -
P/RPS 5.64 5.43 4.43 5.81 4.98 3.64 4.70 12.88%
P/EPS 41.76 34.04 34.18 28.14 27.15 26.47 37.85 6.75%
EY 2.39 2.94 2.93 3.55 3.68 3.78 2.64 -6.40%
DY 2.46 0.00 2.38 0.00 1.55 0.00 2.16 9.03%
P/NAPS 1.00 1.01 0.80 0.73 0.79 0.91 0.99 0.67%

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