[SPSETIA] QoQ Quarter Result on 31-Oct-2002 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
18-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Oct-2002 [#4]
Profit Trend
QoQ- -14.63%
YoY- 72.02%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 228,720 218,702 148,746 135,540 211,900 165,706 134,428 42.65%
PBT 50,252 39,674 43,694 37,491 40,917 28,737 41,031 14.51%
Tax -13,768 -11,307 -12,966 -12,630 -11,797 -8,178 -11,949 9.93%
NP 36,484 28,367 30,728 24,861 29,120 20,559 29,082 16.36%
-
NP to SH 36,484 28,367 30,728 24,861 29,120 20,559 29,082 16.36%
-
Tax Rate 27.40% 28.50% 29.67% 33.69% 28.83% 28.46% 29.12% -
Total Cost 192,236 190,335 118,018 110,679 182,780 145,147 105,346 49.49%
-
Net Worth 1,225,374 1,207,813 1,189,471 859,818 847,444 784,797 760,554 37.55%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - 23,048 - 10,489 - 16,769 - -
Div Payout % - 81.25% - 42.19% - 81.57% - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 1,225,374 1,207,813 1,189,471 859,818 847,444 784,797 760,554 37.55%
NOSH 554,468 554,042 550,681 429,909 348,742 335,383 335,046 40.03%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 15.95% 12.97% 20.66% 18.34% 13.74% 12.41% 21.63% -
ROE 2.98% 2.35% 2.58% 2.89% 3.44% 2.62% 3.82% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 41.25 39.47 27.01 31.53 60.76 49.41 40.12 1.87%
EPS 6.58 5.12 5.58 5.13 8.35 6.13 8.68 -16.90%
DPS 0.00 4.16 0.00 2.44 0.00 5.00 0.00 -
NAPS 2.21 2.18 2.16 2.00 2.43 2.34 2.27 -1.77%
Adjusted Per Share Value based on latest NOSH - 429,909
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 4.71 4.50 3.06 2.79 4.36 3.41 2.77 42.59%
EPS 0.75 0.58 0.63 0.51 0.60 0.42 0.60 16.08%
DPS 0.00 0.47 0.00 0.22 0.00 0.35 0.00 -
NAPS 0.2522 0.2486 0.2448 0.177 0.1744 0.1615 0.1565 37.57%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 2.23 1.45 1.63 1.61 2.36 2.53 2.12 -
P/RPS 5.41 3.67 6.03 5.11 3.88 5.12 5.28 1.63%
P/EPS 33.89 28.32 29.21 27.84 28.26 41.27 24.42 24.49%
EY 2.95 3.53 3.42 3.59 3.54 2.42 4.09 -19.62%
DY 0.00 2.87 0.00 1.52 0.00 1.98 0.00 -
P/NAPS 1.01 0.67 0.75 0.81 0.97 1.08 0.93 5.67%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 23/09/03 18/06/03 26/03/03 18/12/02 18/09/02 19/06/02 20/03/02 -
Price 2.24 1.75 1.57 1.57 2.21 2.32 2.27 -
P/RPS 5.43 4.43 5.81 4.98 3.64 4.70 5.66 -2.73%
P/EPS 34.04 34.18 28.14 27.15 26.47 37.85 26.15 19.27%
EY 2.94 2.93 3.55 3.68 3.78 2.64 3.82 -16.05%
DY 0.00 2.38 0.00 1.55 0.00 2.16 0.00 -
P/NAPS 1.01 0.80 0.73 0.79 0.91 0.99 1.00 0.66%

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