[SPSETIA] YoY Annual (Unaudited) Result on 31-Oct-2001 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
19-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2001
Quarter
31-Oct-2001 [#4]
Profit Trend
YoY- 11.94%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Revenue 1,025,091 821,741 647,574 555,173 542,042 518,726 330,948 -1.19%
PBT 234,624 179,089 148,176 124,997 121,152 91,208 48,869 -1.65%
Tax -73,426 -53,058 -44,554 -35,320 -41,038 -2,021 -15,465 -1.64%
NP 161,198 126,031 103,622 89,677 80,114 89,187 33,404 -1.65%
-
NP to SH 161,198 126,031 103,622 89,677 80,114 89,187 33,404 -1.65%
-
Tax Rate 31.30% 29.63% 30.07% 28.26% 33.87% 2.22% 31.65% -
Total Cost 863,893 695,710 543,952 465,496 461,928 429,539 297,544 -1.12%
-
Net Worth 1,383,795 1,258,646 877,182 732,261 661,552 449,457 374,914 -1.37%
Dividend
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Div 81,333 54,116 26,927 - - - - -100.00%
Div Payout % 50.46% 42.94% 25.99% - - - - -
Equity
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Net Worth 1,383,795 1,258,646 877,182 732,261 661,552 449,457 374,914 -1.37%
NOSH 564,814 554,469 407,992 334,366 330,776 140,895 140,945 -1.46%
Ratio Analysis
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
NP Margin 15.73% 15.34% 16.00% 16.15% 14.78% 17.19% 10.09% -
ROE 11.65% 10.01% 11.81% 12.25% 12.11% 19.84% 8.91% -
Per Share
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 181.49 148.20 158.72 166.04 163.87 368.16 234.81 0.27%
EPS 28.54 22.73 22.54 26.82 24.22 63.30 23.70 -0.19%
DPS 14.40 9.76 6.60 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.45 2.27 2.15 2.19 2.00 3.19 2.66 0.08%
Adjusted Per Share Value based on latest NOSH - 334,537
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 20.49 16.43 12.95 11.10 10.84 10.37 6.62 -1.19%
EPS 3.22 2.52 2.07 1.79 1.60 1.78 0.67 -1.65%
DPS 1.63 1.08 0.54 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2766 0.2516 0.1753 0.1464 0.1322 0.0898 0.0749 -1.37%
Price Multiplier on Financial Quarter End Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - - -
Price 2.53 2.40 1.61 1.47 1.83 0.00 0.00 -
P/RPS 1.39 1.62 1.01 0.89 1.12 0.00 0.00 -100.00%
P/EPS 8.86 10.56 6.34 5.48 7.56 0.00 0.00 -100.00%
EY 11.28 9.47 15.78 18.24 13.23 0.00 0.00 -100.00%
DY 5.69 4.07 4.10 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.03 1.06 0.75 0.67 0.92 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 15/12/04 18/12/03 18/12/02 14/12/01 20/12/00 17/12/99 - -
Price 2.64 2.28 1.57 1.67 1.67 0.00 0.00 -
P/RPS 1.45 1.54 0.99 1.01 1.02 0.00 0.00 -100.00%
P/EPS 9.25 10.03 6.18 6.23 6.90 0.00 0.00 -100.00%
EY 10.81 9.97 16.18 16.06 14.50 0.00 0.00 -100.00%
DY 5.45 4.28 4.20 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.08 1.00 0.73 0.76 0.84 0.00 0.00 -100.00%

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