[SPSETIA] QoQ Quarter Result on 31-Jul-2002 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
18-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Jul-2002 [#3]
Profit Trend
QoQ- 41.64%
YoY- 0.48%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 218,702 148,746 135,540 211,900 165,706 134,428 144,064 32.18%
PBT 39,674 43,694 37,491 40,917 28,737 41,031 23,137 43.40%
Tax -11,307 -12,966 -12,630 -11,797 -8,178 -11,949 -8,685 19.28%
NP 28,367 30,728 24,861 29,120 20,559 29,082 14,452 56.96%
-
NP to SH 28,367 30,728 24,861 29,120 20,559 29,082 14,452 56.96%
-
Tax Rate 28.50% 29.67% 33.69% 28.83% 28.46% 29.12% 37.54% -
Total Cost 190,335 118,018 110,679 182,780 145,147 105,346 129,612 29.28%
-
Net Worth 1,207,813 1,189,471 859,818 847,444 784,797 760,554 732,636 39.68%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 23,048 - 10,489 - 16,769 - 16,726 23.90%
Div Payout % 81.25% - 42.19% - 81.57% - 115.74% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 1,207,813 1,189,471 859,818 847,444 784,797 760,554 732,636 39.68%
NOSH 554,042 550,681 429,909 348,742 335,383 335,046 334,537 40.10%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 12.97% 20.66% 18.34% 13.74% 12.41% 21.63% 10.03% -
ROE 2.35% 2.58% 2.89% 3.44% 2.62% 3.82% 1.97% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 39.47 27.01 31.53 60.76 49.41 40.12 43.06 -5.65%
EPS 5.12 5.58 5.13 8.35 6.13 8.68 4.32 12.02%
DPS 4.16 0.00 2.44 0.00 5.00 0.00 5.00 -11.56%
NAPS 2.18 2.16 2.00 2.43 2.34 2.27 2.19 -0.30%
Adjusted Per Share Value based on latest NOSH - 348,742
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 4.37 2.97 2.71 4.24 3.31 2.69 2.88 32.14%
EPS 0.57 0.61 0.50 0.58 0.41 0.58 0.29 57.10%
DPS 0.46 0.00 0.21 0.00 0.34 0.00 0.33 24.86%
NAPS 0.2414 0.2378 0.1719 0.1694 0.1569 0.152 0.1465 39.63%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 1.45 1.63 1.61 2.36 2.53 2.12 1.47 -
P/RPS 3.67 6.03 5.11 3.88 5.12 5.28 3.41 5.03%
P/EPS 28.32 29.21 27.84 28.26 41.27 24.42 34.03 -11.55%
EY 3.53 3.42 3.59 3.54 2.42 4.09 2.94 13.00%
DY 2.87 0.00 1.52 0.00 1.98 0.00 3.40 -10.71%
P/NAPS 0.67 0.75 0.81 0.97 1.08 0.93 0.67 0.00%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 18/06/03 26/03/03 18/12/02 18/09/02 19/06/02 20/03/02 14/12/01 -
Price 1.75 1.57 1.57 2.21 2.32 2.27 1.67 -
P/RPS 4.43 5.81 4.98 3.64 4.70 5.66 3.88 9.26%
P/EPS 34.18 28.14 27.15 26.47 37.85 26.15 38.66 -7.90%
EY 2.93 3.55 3.68 3.78 2.64 3.82 2.59 8.59%
DY 2.38 0.00 1.55 0.00 2.16 0.00 2.99 -14.14%
P/NAPS 0.80 0.73 0.79 0.91 0.99 1.00 0.76 3.48%

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