[SPSETIA] QoQ TTM Result on 30-Apr-2003 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
18-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
30-Apr-2003 [#2]
Profit Trend
QoQ- 7.42%
YoY- 21.49%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 937,832 821,741 731,708 714,888 661,892 647,574 656,098 26.81%
PBT 181,879 179,269 171,111 161,776 150,839 148,176 133,822 22.62%
Tax -55,299 -53,238 -50,671 -48,700 -45,571 -44,554 -40,609 22.78%
NP 126,580 126,031 120,440 113,076 105,268 103,622 93,213 22.56%
-
NP to SH 126,580 126,031 120,440 113,076 105,268 103,622 93,213 22.56%
-
Tax Rate 30.40% 29.70% 29.61% 30.10% 30.21% 30.07% 30.35% -
Total Cost 811,252 695,710 611,268 601,812 556,624 543,952 562,885 27.50%
-
Net Worth 1,298,079 1,266,044 1,225,374 1,207,813 1,189,471 859,818 847,444 32.77%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 54,281 54,281 33,537 33,537 24,441 24,441 33,496 37.84%
Div Payout % 42.88% 43.07% 27.85% 29.66% 23.22% 23.59% 35.93% -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 1,298,079 1,266,044 1,225,374 1,207,813 1,189,471 859,818 847,444 32.77%
NOSH 559,516 557,728 554,468 554,042 550,681 429,909 348,742 36.92%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 13.50% 15.34% 16.46% 15.82% 15.90% 16.00% 14.21% -
ROE 9.75% 9.95% 9.83% 9.36% 8.85% 12.05% 11.00% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 167.61 147.34 131.97 129.03 120.20 150.63 188.13 -7.39%
EPS 22.62 22.60 21.72 20.41 19.12 24.10 26.73 -10.50%
DPS 9.76 9.76 6.05 6.05 4.44 5.69 9.60 1.10%
NAPS 2.32 2.27 2.21 2.18 2.16 2.00 2.43 -3.03%
Adjusted Per Share Value based on latest NOSH - 554,042
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 18.75 16.43 14.63 14.29 13.23 12.95 13.12 26.79%
EPS 2.53 2.52 2.41 2.26 2.10 2.07 1.86 22.69%
DPS 1.09 1.09 0.67 0.67 0.49 0.49 0.67 38.20%
NAPS 0.2595 0.2531 0.245 0.2414 0.2378 0.1719 0.1694 32.78%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 2.49 2.40 2.23 1.45 1.63 1.61 2.36 -
P/RPS 1.49 1.63 1.69 1.12 1.36 1.07 1.25 12.38%
P/EPS 11.01 10.62 10.27 7.10 8.53 6.68 8.83 15.80%
EY 9.09 9.42 9.74 14.08 11.73 14.97 11.33 -13.62%
DY 3.92 4.07 2.71 4.17 2.72 3.53 4.07 -2.46%
P/NAPS 1.07 1.06 1.01 0.67 0.75 0.81 0.97 6.74%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 24/03/04 18/12/03 23/09/03 18/06/03 26/03/03 18/12/02 18/09/02 -
Price 3.04 2.28 2.24 1.75 1.57 1.57 2.21 -
P/RPS 1.81 1.55 1.70 1.36 1.31 1.04 1.17 33.65%
P/EPS 13.44 10.09 10.31 8.57 8.21 6.51 8.27 38.10%
EY 7.44 9.91 9.70 11.66 12.18 15.35 12.09 -27.58%
DY 3.21 4.28 2.70 3.46 2.83 3.62 4.35 -18.29%
P/NAPS 1.31 1.00 1.01 0.80 0.73 0.79 0.91 27.40%

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