[SPSETIA] QoQ Quarter Result on 31-Jul-2009 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
17-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jul-2009 [#3]
Profit Trend
QoQ- 5.34%
YoY- 4.46%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 409,074 363,896 393,615 365,575 352,151 297,074 461,510 -7.74%
PBT 71,004 52,352 69,673 58,941 55,684 46,814 106,125 -23.55%
Tax -19,794 -14,163 -12,815 -16,260 -15,166 -15,639 -30,048 -24.34%
NP 51,210 38,189 56,858 42,681 40,518 31,175 76,077 -23.24%
-
NP to SH 51,211 38,196 56,859 42,681 40,518 31,175 76,078 -23.24%
-
Tax Rate 27.88% 27.05% 18.39% 27.59% 27.24% 33.41% 28.31% -
Total Cost 357,864 325,707 336,757 322,894 311,633 265,899 385,433 -4.84%
-
Net Worth 2,062,665 2,072,336 2,034,311 2,012,104 1,974,998 2,000,480 1,973,146 3.01%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 60,965 - 91,544 - 50,902 - 101,708 -28.97%
Div Payout % 119.05% - 161.00% - 125.63% - 133.69% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 2,062,665 2,072,336 2,034,311 2,012,104 1,974,998 2,000,480 1,973,146 3.01%
NOSH 1,016,091 1,015,851 1,017,155 1,016,214 1,018,040 1,015,472 1,017,085 -0.06%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 12.52% 10.49% 14.45% 11.68% 11.51% 10.49% 16.48% -
ROE 2.48% 1.84% 2.80% 2.12% 2.05% 1.56% 3.86% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 40.26 35.82 38.70 35.97 34.59 29.25 45.38 -7.69%
EPS 5.04 3.76 5.59 4.20 3.98 3.07 7.48 -23.19%
DPS 6.00 0.00 9.00 0.00 5.00 0.00 10.00 -28.92%
NAPS 2.03 2.04 2.00 1.98 1.94 1.97 1.94 3.07%
Adjusted Per Share Value based on latest NOSH - 1,016,214
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 8.18 7.27 7.87 7.31 7.04 5.94 9.23 -7.75%
EPS 1.02 0.76 1.14 0.85 0.81 0.62 1.52 -23.40%
DPS 1.22 0.00 1.83 0.00 1.02 0.00 2.03 -28.85%
NAPS 0.4123 0.4143 0.4067 0.4022 0.3948 0.3999 0.3944 3.01%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 2.80 2.69 2.58 2.96 2.36 2.20 1.85 -
P/RPS 6.95 7.51 6.67 8.23 6.82 7.52 4.08 42.77%
P/EPS 55.56 71.54 46.15 70.48 59.30 71.66 24.73 71.79%
EY 1.80 1.40 2.17 1.42 1.69 1.40 4.04 -41.75%
DY 2.14 0.00 3.49 0.00 2.12 0.00 5.41 -46.20%
P/NAPS 1.38 1.32 1.29 1.49 1.22 1.12 0.95 28.35%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 17/06/10 18/03/10 11/12/09 17/09/09 18/06/09 19/03/09 10/12/08 -
Price 2.69 2.77 2.40 3.07 2.92 2.01 1.94 -
P/RPS 6.68 7.73 6.20 8.53 8.44 6.87 4.28 34.66%
P/EPS 53.37 73.67 42.93 73.10 73.37 65.47 25.94 61.97%
EY 1.87 1.36 2.33 1.37 1.36 1.53 3.86 -38.39%
DY 2.23 0.00 3.75 0.00 1.71 0.00 5.15 -42.85%
P/NAPS 1.33 1.36 1.20 1.55 1.51 1.02 1.00 21.00%

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