[SPSETIA] YoY Annualized Quarter Result on 30-Apr-2006 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
30-Apr-2006 [#2]
Profit Trend
QoQ- 13.09%
YoY- 32.45%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 1,298,450 1,210,332 1,084,016 1,154,826 925,552 1,025,554 734,896 9.94%
PBT 204,996 266,526 286,360 285,148 218,190 205,240 166,736 3.49%
Tax -61,610 -73,488 -73,352 -75,494 -59,894 -62,726 -48,546 4.04%
NP 143,386 193,038 213,008 209,654 158,296 142,514 118,190 3.27%
-
NP to SH 143,386 193,038 213,010 209,656 158,296 142,514 118,190 3.27%
-
Tax Rate 30.05% 27.57% 25.62% 26.48% 27.45% 30.56% 29.12% -
Total Cost 1,155,064 1,017,294 871,008 945,172 767,256 883,040 616,706 11.01%
-
Net Worth 1,972,828 1,904,047 1,731,461 1,601,385 1,513,034 1,316,032 1,200,625 8.62%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 101,692 141,790 97,981 94,896 52,082 48,591 45,822 14.19%
Div Payout % 70.92% 73.45% 46.00% 45.26% 32.90% 34.10% 38.77% -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 1,972,828 1,904,047 1,731,461 1,601,385 1,513,034 1,316,032 1,200,625 8.62%
NOSH 1,016,921 1,012,791 671,109 659,006 602,802 562,407 550,745 10.75%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 11.04% 15.95% 19.65% 18.15% 17.10% 13.90% 16.08% -
ROE 7.27% 10.14% 12.30% 13.09% 10.46% 10.83% 9.84% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 127.68 119.50 161.53 175.24 153.54 182.35 133.44 -0.73%
EPS 14.10 19.06 31.74 31.82 26.26 25.34 21.46 -6.75%
DPS 10.00 14.00 14.60 14.40 8.64 8.64 8.32 3.10%
NAPS 1.94 1.88 2.58 2.43 2.51 2.34 2.18 -1.92%
Adjusted Per Share Value based on latest NOSH - 660,245
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 25.96 24.19 21.67 23.09 18.50 20.50 14.69 9.94%
EPS 2.87 3.86 4.26 4.19 3.16 2.85 2.36 3.31%
DPS 2.03 2.83 1.96 1.90 1.04 0.97 0.92 14.08%
NAPS 0.3944 0.3806 0.3461 0.3201 0.3025 0.2631 0.24 8.62%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 2.36 2.83 5.50 2.49 2.67 2.84 1.45 -
P/RPS 1.85 2.37 3.41 1.42 1.74 1.56 1.09 9.20%
P/EPS 16.74 14.85 17.33 7.83 10.17 11.21 6.76 16.29%
EY 5.97 6.73 5.77 12.78 9.84 8.92 14.80 -14.03%
DY 4.24 4.95 2.65 5.78 3.24 3.04 5.74 -4.91%
P/NAPS 1.22 1.51 2.13 1.02 1.06 1.21 0.67 10.49%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 18/06/09 24/06/08 27/06/07 14/06/06 15/06/05 16/06/04 18/06/03 -
Price 2.92 2.33 5.77 2.37 2.69 2.64 1.75 -
P/RPS 2.29 1.95 3.57 1.35 1.75 1.45 1.31 9.74%
P/EPS 20.71 12.22 18.18 7.45 10.24 10.42 8.15 16.79%
EY 4.83 8.18 5.50 13.42 9.76 9.60 12.26 -14.36%
DY 3.42 6.01 2.53 6.08 3.21 3.27 4.75 -5.32%
P/NAPS 1.51 1.24 2.24 0.98 1.07 1.13 0.80 11.15%

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