[SPSETIA] YoY Annualized Quarter Result on 30-Apr-2007 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
30-Apr-2007 [#2]
Profit Trend
QoQ- 13.92%
YoY- 1.6%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 1,545,940 1,298,450 1,210,332 1,084,016 1,154,826 925,552 1,025,554 7.07%
PBT 246,712 204,996 266,526 286,360 285,148 218,190 205,240 3.11%
Tax -67,914 -61,610 -73,488 -73,352 -75,494 -59,894 -62,726 1.33%
NP 178,798 143,386 193,038 213,008 209,654 158,296 142,514 3.85%
-
NP to SH 178,814 143,386 193,038 213,010 209,656 158,296 142,514 3.85%
-
Tax Rate 27.53% 30.05% 27.57% 25.62% 26.48% 27.45% 30.56% -
Total Cost 1,367,142 1,155,064 1,017,294 871,008 945,172 767,256 883,040 7.55%
-
Net Worth 2,064,803 1,972,828 1,904,047 1,731,461 1,601,385 1,513,034 1,316,032 7.79%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 122,057 101,692 141,790 97,981 94,896 52,082 48,591 16.58%
Div Payout % 68.26% 70.92% 73.45% 46.00% 45.26% 32.90% 34.10% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 2,064,803 1,972,828 1,904,047 1,731,461 1,601,385 1,513,034 1,316,032 7.79%
NOSH 1,017,144 1,016,921 1,012,791 671,109 659,006 602,802 562,407 10.37%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 11.57% 11.04% 15.95% 19.65% 18.15% 17.10% 13.90% -
ROE 8.66% 7.27% 10.14% 12.30% 13.09% 10.46% 10.83% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 151.99 127.68 119.50 161.53 175.24 153.54 182.35 -2.98%
EPS 17.58 14.10 19.06 31.74 31.82 26.26 25.34 -5.90%
DPS 12.00 10.00 14.00 14.60 14.40 8.64 8.64 5.62%
NAPS 2.03 1.94 1.88 2.58 2.43 2.51 2.34 -2.33%
Adjusted Per Share Value based on latest NOSH - 672,961
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 30.90 25.96 24.19 21.67 23.09 18.50 20.50 7.07%
EPS 3.57 2.87 3.86 4.26 4.19 3.16 2.85 3.82%
DPS 2.44 2.03 2.83 1.96 1.90 1.04 0.97 16.61%
NAPS 0.4128 0.3944 0.3806 0.3461 0.3201 0.3025 0.2631 7.79%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 2.80 2.36 2.83 5.50 2.49 2.67 2.84 -
P/RPS 1.84 1.85 2.37 3.41 1.42 1.74 1.56 2.78%
P/EPS 15.93 16.74 14.85 17.33 7.83 10.17 11.21 6.02%
EY 6.28 5.97 6.73 5.77 12.78 9.84 8.92 -5.67%
DY 4.29 4.24 4.95 2.65 5.78 3.24 3.04 5.90%
P/NAPS 1.38 1.22 1.51 2.13 1.02 1.06 1.21 2.21%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 17/06/10 18/06/09 24/06/08 27/06/07 14/06/06 15/06/05 16/06/04 -
Price 2.69 2.92 2.33 5.77 2.37 2.69 2.64 -
P/RPS 1.77 2.29 1.95 3.57 1.35 1.75 1.45 3.37%
P/EPS 15.30 20.71 12.22 18.18 7.45 10.24 10.42 6.60%
EY 6.54 4.83 8.18 5.50 13.42 9.76 9.60 -6.19%
DY 4.46 3.42 6.01 2.53 6.08 3.21 3.27 5.30%
P/NAPS 1.33 1.51 1.24 2.24 0.98 1.07 1.13 2.75%

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