[SPSETIA] YoY Annualized Quarter Result on 31-Jan-2009 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
19-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2009 [#1]
Profit Trend
QoQ- -41.58%
YoY- -35.76%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 1,966,324 2,075,540 1,455,584 1,188,296 1,214,628 1,020,824 1,116,480 9.88%
PBT 402,892 349,596 209,408 187,256 271,560 250,540 253,056 8.05%
Tax -115,544 -101,448 -56,652 -62,556 -77,456 -63,560 -67,664 9.32%
NP 287,348 248,148 152,756 124,700 194,104 186,980 185,392 7.57%
-
NP to SH 296,016 248,148 152,784 124,700 194,104 186,984 185,396 8.10%
-
Tax Rate 28.68% 29.02% 27.05% 33.41% 28.52% 25.37% 26.74% -
Total Cost 1,678,976 1,827,392 1,302,828 1,063,596 1,020,524 833,844 931,088 10.32%
-
Net Worth 3,543,333 2,257,740 2,072,336 2,000,480 1,926,915 1,768,043 1,623,858 13.88%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 3,543,333 2,257,740 2,072,336 2,000,480 1,926,915 1,768,043 1,623,858 13.88%
NOSH 1,845,486 1,017,000 1,015,851 1,015,472 1,008,856 669,713 657,432 18.76%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 14.61% 11.96% 10.49% 10.49% 15.98% 18.32% 16.61% -
ROE 8.35% 10.99% 7.37% 6.23% 10.07% 10.58% 11.42% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 106.55 204.08 143.29 117.02 120.40 152.43 169.82 -7.47%
EPS 16.04 24.40 15.04 12.28 19.24 27.92 28.20 -8.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 2.22 2.04 1.97 1.91 2.64 2.47 -4.10%
Adjusted Per Share Value based on latest NOSH - 1,015,472
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 39.31 41.49 29.10 23.75 24.28 20.41 22.32 9.88%
EPS 5.92 4.96 3.05 2.49 3.88 3.74 3.71 8.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7083 0.4513 0.4143 0.3999 0.3852 0.3534 0.3246 13.88%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 3.95 4.28 2.69 2.20 3.33 4.00 2.37 -
P/RPS 3.71 2.10 1.88 1.88 2.77 2.62 1.40 17.62%
P/EPS 24.63 17.54 17.89 17.92 17.31 14.33 8.40 19.62%
EY 4.06 5.70 5.59 5.58 5.78 6.98 11.90 -16.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.93 1.32 1.12 1.74 1.52 0.96 13.56%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 22/03/12 17/03/11 18/03/10 19/03/09 27/03/08 28/03/07 21/03/06 -
Price 3.89 4.05 2.77 2.01 2.45 5.00 2.45 -
P/RPS 3.65 1.98 1.93 1.72 2.03 3.28 1.44 16.75%
P/EPS 24.25 16.60 18.42 16.37 12.73 17.91 8.69 18.64%
EY 4.12 6.02 5.43 6.11 7.85 5.58 11.51 -15.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.82 1.36 1.02 1.28 1.89 0.99 12.70%

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