[SPSETIA] QoQ TTM Result on 30-Apr-2002 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
19-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
30-Apr-2002 [#2]
Profit Trend
QoQ- 2.58%
YoY- 6.26%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 661,892 647,574 656,098 587,965 531,044 555,173 520,827 17.27%
PBT 150,839 148,176 133,822 128,029 126,265 124,997 131,187 9.72%
Tax -45,571 -44,554 -40,609 -34,956 -35,534 -35,320 -38,187 12.47%
NP 105,268 103,622 93,213 93,073 90,731 89,677 93,000 8.58%
-
NP to SH 105,268 103,622 93,213 93,073 90,731 89,677 93,000 8.58%
-
Tax Rate 30.21% 30.07% 30.35% 27.30% 28.14% 28.26% 29.11% -
Total Cost 556,624 543,952 562,885 494,892 440,313 465,496 427,827 19.12%
-
Net Worth 1,189,471 859,818 847,444 784,797 760,554 732,636 732,866 37.98%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 24,441 24,441 33,496 33,496 33,439 33,439 26,736 -5.79%
Div Payout % 23.22% 23.59% 35.93% 35.99% 36.86% 37.29% 28.75% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 1,189,471 859,818 847,444 784,797 760,554 732,636 732,866 37.98%
NOSH 550,681 429,909 348,742 335,383 335,046 334,537 334,642 39.25%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 15.90% 16.00% 14.21% 15.83% 17.09% 16.15% 17.86% -
ROE 8.85% 12.05% 11.00% 11.86% 11.93% 12.24% 12.69% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 120.20 150.63 188.13 175.31 158.50 165.95 155.64 -15.78%
EPS 19.12 24.10 26.73 27.75 27.08 26.81 27.79 -22.01%
DPS 4.44 5.69 9.60 10.00 10.00 10.00 8.00 -32.39%
NAPS 2.16 2.00 2.43 2.34 2.27 2.19 2.19 -0.91%
Adjusted Per Share Value based on latest NOSH - 335,383
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 13.23 12.95 13.12 11.75 10.62 11.10 10.41 17.27%
EPS 2.10 2.07 1.86 1.86 1.81 1.79 1.86 8.40%
DPS 0.49 0.49 0.67 0.67 0.67 0.67 0.53 -5.08%
NAPS 0.2378 0.1719 0.1694 0.1569 0.152 0.1465 0.1465 37.99%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 1.63 1.61 2.36 2.53 2.12 1.47 1.69 -
P/RPS 1.36 1.07 1.25 1.44 1.34 0.89 1.09 15.85%
P/EPS 8.53 6.68 8.83 9.12 7.83 5.48 6.08 25.24%
EY 11.73 14.97 11.33 10.97 12.77 18.24 16.44 -20.10%
DY 2.72 3.53 4.07 3.95 4.72 6.80 4.73 -30.77%
P/NAPS 0.75 0.81 0.97 1.08 0.93 0.67 0.77 -1.73%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 26/03/03 18/12/02 18/09/02 19/06/02 20/03/02 14/12/01 26/09/01 -
Price 1.57 1.57 2.21 2.32 2.27 1.67 1.38 -
P/RPS 1.31 1.04 1.17 1.32 1.43 1.01 0.89 29.30%
P/EPS 8.21 6.51 8.27 8.36 8.38 6.23 4.97 39.61%
EY 12.18 15.35 12.09 11.96 11.93 16.05 20.14 -28.42%
DY 2.83 3.62 4.35 4.31 4.41 5.99 5.80 -37.94%
P/NAPS 0.73 0.79 0.91 0.99 1.00 0.76 0.63 10.29%

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