[SPSETIA] YoY Annualized Quarter Result on 31-Jan-2005 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
22-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jan-2005 [#1]
Profit Trend
QoQ- -4.84%
YoY- 22.61%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 1,214,628 1,020,824 1,116,480 965,352 1,059,348 594,984 537,712 14.53%
PBT 271,560 250,540 253,056 219,836 185,216 174,776 164,124 8.75%
Tax -77,456 -63,560 -67,664 -66,436 -60,108 -51,864 -47,796 8.37%
NP 194,104 186,980 185,392 153,400 125,108 122,912 116,328 8.90%
-
NP to SH 194,104 186,984 185,396 153,400 125,108 122,912 116,328 8.90%
-
Tax Rate 28.52% 25.37% 26.74% 30.22% 32.45% 29.67% 29.12% -
Total Cost 1,020,524 833,844 931,088 811,952 934,240 472,072 421,384 15.87%
-
Net Worth 1,926,915 1,768,043 1,623,858 1,463,431 1,298,079 1,189,471 760,554 16.75%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 1,926,915 1,768,043 1,623,858 1,463,431 1,298,079 1,189,471 760,554 16.75%
NOSH 1,008,856 669,713 657,432 578,431 559,516 550,681 335,046 20.15%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 15.98% 18.32% 16.61% 15.89% 11.81% 20.66% 21.63% -
ROE 10.07% 10.58% 11.42% 10.48% 9.64% 10.33% 15.30% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 120.40 152.43 169.82 166.89 189.33 108.05 160.49 -4.67%
EPS 19.24 27.92 28.20 26.52 22.36 22.32 34.72 -9.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 2.64 2.47 2.53 2.32 2.16 2.27 -2.83%
Adjusted Per Share Value based on latest NOSH - 578,431
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 24.28 20.41 22.32 19.30 21.18 11.89 10.75 14.53%
EPS 3.88 3.74 3.71 3.07 2.50 2.46 2.33 8.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3852 0.3534 0.3246 0.2925 0.2595 0.2378 0.152 16.75%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 3.33 4.00 2.37 2.93 2.49 1.63 2.12 -
P/RPS 2.77 2.62 1.40 1.76 1.32 1.51 1.32 13.14%
P/EPS 17.31 14.33 8.40 11.05 11.14 7.30 6.11 18.94%
EY 5.78 6.98 11.90 9.05 8.98 13.69 16.38 -15.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.52 0.96 1.16 1.07 0.75 0.93 11.00%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 27/03/08 28/03/07 21/03/06 22/03/05 24/03/04 26/03/03 20/03/02 -
Price 2.45 5.00 2.45 2.84 3.04 1.57 2.27 -
P/RPS 2.03 3.28 1.44 1.70 1.61 1.45 1.41 6.25%
P/EPS 12.73 17.91 8.69 10.71 13.60 7.03 6.54 11.73%
EY 7.85 5.58 11.51 9.34 7.36 14.22 15.30 -10.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.89 0.99 1.12 1.31 0.73 1.00 4.19%

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