[SPSETIA] YoY Annualized Quarter Result on 30-Apr-2005 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
15-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
30-Apr-2005 [#2]
Profit Trend
QoQ- 3.19%
YoY- 11.07%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 1,210,332 1,084,016 1,154,826 925,552 1,025,554 734,896 600,268 12.38%
PBT 266,526 286,360 285,148 218,190 205,240 166,736 139,536 11.37%
Tax -73,488 -73,352 -75,494 -59,894 -62,726 -48,546 -40,254 10.54%
NP 193,038 213,008 209,654 158,296 142,514 118,190 99,282 11.70%
-
NP to SH 193,038 213,010 209,656 158,296 142,514 118,190 99,282 11.70%
-
Tax Rate 27.57% 25.62% 26.48% 27.45% 30.56% 29.12% 28.85% -
Total Cost 1,017,294 871,008 945,172 767,256 883,040 616,706 500,986 12.51%
-
Net Worth 1,904,047 1,731,461 1,601,385 1,513,034 1,316,032 1,200,625 784,334 15.91%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 141,790 97,981 94,896 52,082 48,591 45,822 - -
Div Payout % 73.45% 46.00% 45.26% 32.90% 34.10% 38.77% - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 1,904,047 1,731,461 1,601,385 1,513,034 1,316,032 1,200,625 784,334 15.91%
NOSH 1,012,791 671,109 659,006 602,802 562,407 550,745 335,185 20.21%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 15.95% 19.65% 18.15% 17.10% 13.90% 16.08% 16.54% -
ROE 10.14% 12.30% 13.09% 10.46% 10.83% 9.84% 12.66% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 119.50 161.53 175.24 153.54 182.35 133.44 179.09 -6.51%
EPS 19.06 31.74 31.82 26.26 25.34 21.46 29.62 -7.07%
DPS 14.00 14.60 14.40 8.64 8.64 8.32 0.00 -
NAPS 1.88 2.58 2.43 2.51 2.34 2.18 2.34 -3.57%
Adjusted Per Share Value based on latest NOSH - 627,661
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 24.19 21.67 23.09 18.50 20.50 14.69 12.00 12.38%
EPS 3.86 4.26 4.19 3.16 2.85 2.36 1.98 11.75%
DPS 2.83 1.96 1.90 1.04 0.97 0.92 0.00 -
NAPS 0.3806 0.3461 0.3201 0.3025 0.2631 0.24 0.1568 15.91%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 2.83 5.50 2.49 2.67 2.84 1.45 2.53 -
P/RPS 2.37 3.41 1.42 1.74 1.56 1.09 1.41 9.03%
P/EPS 14.85 17.33 7.83 10.17 11.21 6.76 8.54 9.64%
EY 6.73 5.77 12.78 9.84 8.92 14.80 11.71 -8.81%
DY 4.95 2.65 5.78 3.24 3.04 5.74 0.00 -
P/NAPS 1.51 2.13 1.02 1.06 1.21 0.67 1.08 5.73%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 24/06/08 27/06/07 14/06/06 15/06/05 16/06/04 18/06/03 19/06/02 -
Price 2.33 5.77 2.37 2.69 2.64 1.75 2.32 -
P/RPS 1.95 3.57 1.35 1.75 1.45 1.31 1.30 6.98%
P/EPS 12.22 18.18 7.45 10.24 10.42 8.15 7.83 7.69%
EY 8.18 5.50 13.42 9.76 9.60 12.26 12.77 -7.14%
DY 6.01 2.53 6.08 3.21 3.27 4.75 0.00 -
P/NAPS 1.24 2.24 0.98 1.07 1.13 0.80 0.99 3.82%

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