[SPSETIA] YoY Annualized Quarter Result on 31-Jan-2006 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
21-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jan-2006 [#1]
Profit Trend
QoQ- -8.84%
YoY- 20.86%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 1,188,296 1,214,628 1,020,824 1,116,480 965,352 1,059,348 594,984 12.20%
PBT 187,256 271,560 250,540 253,056 219,836 185,216 174,776 1.15%
Tax -62,556 -77,456 -63,560 -67,664 -66,436 -60,108 -51,864 3.17%
NP 124,700 194,104 186,980 185,392 153,400 125,108 122,912 0.24%
-
NP to SH 124,700 194,104 186,984 185,396 153,400 125,108 122,912 0.24%
-
Tax Rate 33.41% 28.52% 25.37% 26.74% 30.22% 32.45% 29.67% -
Total Cost 1,063,596 1,020,524 833,844 931,088 811,952 934,240 472,072 14.48%
-
Net Worth 2,000,480 1,926,915 1,768,043 1,623,858 1,463,431 1,298,079 1,189,471 9.04%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 2,000,480 1,926,915 1,768,043 1,623,858 1,463,431 1,298,079 1,189,471 9.04%
NOSH 1,015,472 1,008,856 669,713 657,432 578,431 559,516 550,681 10.72%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 10.49% 15.98% 18.32% 16.61% 15.89% 11.81% 20.66% -
ROE 6.23% 10.07% 10.58% 11.42% 10.48% 9.64% 10.33% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 117.02 120.40 152.43 169.82 166.89 189.33 108.05 1.33%
EPS 12.28 19.24 27.92 28.20 26.52 22.36 22.32 -9.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.91 2.64 2.47 2.53 2.32 2.16 -1.52%
Adjusted Per Share Value based on latest NOSH - 657,432
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 23.75 24.28 20.41 22.32 19.30 21.18 11.89 12.21%
EPS 2.49 3.88 3.74 3.71 3.07 2.50 2.46 0.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3999 0.3852 0.3534 0.3246 0.2925 0.2595 0.2378 9.04%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 2.20 3.33 4.00 2.37 2.93 2.49 1.63 -
P/RPS 1.88 2.77 2.62 1.40 1.76 1.32 1.51 3.71%
P/EPS 17.92 17.31 14.33 8.40 11.05 11.14 7.30 16.12%
EY 5.58 5.78 6.98 11.90 9.05 8.98 13.69 -13.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.74 1.52 0.96 1.16 1.07 0.75 6.90%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 19/03/09 27/03/08 28/03/07 21/03/06 22/03/05 24/03/04 26/03/03 -
Price 2.01 2.45 5.00 2.45 2.84 3.04 1.57 -
P/RPS 1.72 2.03 3.28 1.44 1.70 1.61 1.45 2.88%
P/EPS 16.37 12.73 17.91 8.69 10.71 13.60 7.03 15.11%
EY 6.11 7.85 5.58 11.51 9.34 7.36 14.22 -13.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.28 1.89 0.99 1.12 1.31 0.73 5.72%

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