[SPSETIA] QoQ Quarter Result on 31-Jul-2003 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
23-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jul-2003 [#3]
Profit Trend
QoQ- 28.61%
YoY- 25.29%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 247,940 264,837 225,573 228,720 218,702 148,746 135,540 49.62%
PBT 56,316 46,304 45,649 50,252 39,674 43,694 37,491 31.19%
Tax -16,336 -15,027 -15,197 -13,768 -11,307 -12,966 -12,630 18.73%
NP 39,980 31,277 30,452 36,484 28,367 30,728 24,861 37.30%
-
NP to SH 39,980 31,277 30,452 36,484 28,367 30,728 24,861 37.30%
-
Tax Rate 29.01% 32.45% 33.29% 27.40% 28.50% 29.67% 33.69% -
Total Cost 207,960 233,560 195,121 192,236 190,335 118,018 110,679 52.32%
-
Net Worth 1,321,372 1,298,079 1,266,044 1,225,374 1,207,813 1,189,471 859,818 33.20%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 24,394 - 31,232 - 23,048 - 10,489 75.62%
Div Payout % 61.02% - 102.56% - 81.25% - 42.19% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 1,321,372 1,298,079 1,266,044 1,225,374 1,207,813 1,189,471 859,818 33.20%
NOSH 564,689 559,516 557,728 554,468 554,042 550,681 429,909 19.95%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 16.12% 11.81% 13.50% 15.95% 12.97% 20.66% 18.34% -
ROE 3.03% 2.41% 2.41% 2.98% 2.35% 2.58% 2.89% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 43.91 47.33 40.44 41.25 39.47 27.01 31.53 24.73%
EPS 7.08 5.59 5.46 6.58 5.12 5.58 5.13 23.98%
DPS 4.32 0.00 5.60 0.00 4.16 0.00 2.44 46.40%
NAPS 2.34 2.32 2.27 2.21 2.18 2.16 2.00 11.04%
Adjusted Per Share Value based on latest NOSH - 554,468
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 4.96 5.29 4.51 4.57 4.37 2.97 2.71 49.68%
EPS 0.80 0.63 0.61 0.73 0.57 0.61 0.50 36.83%
DPS 0.49 0.00 0.62 0.00 0.46 0.00 0.21 76.01%
NAPS 0.2641 0.2595 0.2531 0.245 0.2414 0.2378 0.1719 33.18%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 2.84 2.49 2.40 2.23 1.45 1.63 1.61 -
P/RPS 6.47 5.26 5.93 5.41 3.67 6.03 5.11 17.05%
P/EPS 40.11 44.54 43.96 33.89 28.32 29.21 27.84 27.59%
EY 2.49 2.24 2.27 2.95 3.53 3.42 3.59 -21.66%
DY 1.52 0.00 2.33 0.00 2.87 0.00 1.52 0.00%
P/NAPS 1.21 1.07 1.06 1.01 0.67 0.75 0.81 30.70%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 16/06/04 24/03/04 18/12/03 23/09/03 18/06/03 26/03/03 18/12/02 -
Price 2.64 3.04 2.28 2.24 1.75 1.57 1.57 -
P/RPS 6.01 6.42 5.64 5.43 4.43 5.81 4.98 13.36%
P/EPS 37.29 54.38 41.76 34.04 34.18 28.14 27.15 23.58%
EY 2.68 1.84 2.39 2.94 2.93 3.55 3.68 -19.07%
DY 1.64 0.00 2.46 0.00 2.38 0.00 1.55 3.83%
P/NAPS 1.13 1.31 1.00 1.01 0.80 0.73 0.79 26.97%

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