[SPSETIA] YoY Annualized Quarter Result on 31-Jan-2004 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
24-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jan-2004 [#1]
Profit Trend
QoQ- -0.73%
YoY- 1.79%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 1,020,824 1,116,480 965,352 1,059,348 594,984 537,712 634,228 8.25%
PBT 250,540 253,056 219,836 185,216 174,776 164,124 159,052 7.86%
Tax -63,560 -67,664 -66,436 -60,108 -51,864 -47,796 -46,940 5.17%
NP 186,980 185,392 153,400 125,108 122,912 116,328 112,112 8.89%
-
NP to SH 186,984 185,396 153,400 125,108 122,912 116,328 112,112 8.89%
-
Tax Rate 25.37% 26.74% 30.22% 32.45% 29.67% 29.12% 29.51% -
Total Cost 833,844 931,088 811,952 934,240 472,072 421,384 522,116 8.11%
-
Net Worth 1,768,043 1,623,858 1,463,431 1,298,079 1,189,471 760,554 698,194 16.74%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 1,768,043 1,623,858 1,463,431 1,298,079 1,189,471 760,554 698,194 16.74%
NOSH 669,713 657,432 578,431 559,516 550,681 335,046 334,064 12.28%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 18.32% 16.61% 15.89% 11.81% 20.66% 21.63% 17.68% -
ROE 10.58% 11.42% 10.48% 9.64% 10.33% 15.30% 16.06% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 152.43 169.82 166.89 189.33 108.05 160.49 189.85 -3.59%
EPS 27.92 28.20 26.52 22.36 22.32 34.72 33.56 -3.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.47 2.53 2.32 2.16 2.27 2.09 3.96%
Adjusted Per Share Value based on latest NOSH - 559,516
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 20.41 22.32 19.30 21.18 11.89 10.75 12.68 8.25%
EPS 3.74 3.71 3.07 2.50 2.46 2.33 2.24 8.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3534 0.3246 0.2925 0.2595 0.2378 0.152 0.1396 16.73%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 4.00 2.37 2.93 2.49 1.63 2.12 1.85 -
P/RPS 2.62 1.40 1.76 1.32 1.51 1.32 0.97 18.00%
P/EPS 14.33 8.40 11.05 11.14 7.30 6.11 5.51 17.26%
EY 6.98 11.90 9.05 8.98 13.69 16.38 18.14 -14.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.96 1.16 1.07 0.75 0.93 0.89 9.32%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 28/03/07 21/03/06 22/03/05 24/03/04 26/03/03 20/03/02 15/03/01 -
Price 5.00 2.45 2.84 3.04 1.57 2.27 1.53 -
P/RPS 3.28 1.44 1.70 1.61 1.45 1.41 0.81 26.23%
P/EPS 17.91 8.69 10.71 13.60 7.03 6.54 4.56 25.59%
EY 5.58 11.51 9.34 7.36 14.22 15.30 21.93 -20.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.99 1.12 1.31 0.73 1.00 0.73 17.17%

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