[SPSETIA] YoY Annualized Quarter Result on 31-Jan-2010 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
18-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- -10.77%
YoY- 22.52%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 2,939,716 1,966,324 2,075,540 1,455,584 1,188,296 1,214,628 1,020,824 19.25%
PBT 542,924 402,892 349,596 209,408 187,256 271,560 250,540 13.74%
Tax -119,936 -115,544 -101,448 -56,652 -62,556 -77,456 -63,560 11.15%
NP 422,988 287,348 248,148 152,756 124,700 194,104 186,980 14.56%
-
NP to SH 372,748 296,016 248,148 152,784 124,700 194,104 186,984 12.17%
-
Tax Rate 22.09% 28.68% 29.02% 27.05% 33.41% 28.52% 25.37% -
Total Cost 2,516,728 1,678,976 1,827,392 1,302,828 1,063,596 1,020,524 833,844 20.19%
-
Net Worth 4,291,406 3,543,333 2,257,740 2,072,336 2,000,480 1,926,915 1,768,043 15.91%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 4,291,406 3,543,333 2,257,740 2,072,336 2,000,480 1,926,915 1,768,043 15.91%
NOSH 2,024,248 1,845,486 1,017,000 1,015,851 1,015,472 1,008,856 669,713 20.22%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 14.39% 14.61% 11.96% 10.49% 10.49% 15.98% 18.32% -
ROE 8.69% 8.35% 10.99% 7.37% 6.23% 10.07% 10.58% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 145.23 106.55 204.08 143.29 117.02 120.40 152.43 -0.80%
EPS 18.44 16.04 24.40 15.04 12.28 19.24 27.92 -6.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.92 2.22 2.04 1.97 1.91 2.64 -3.58%
Adjusted Per Share Value based on latest NOSH - 1,015,851
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 58.77 39.31 41.49 29.10 23.75 24.28 20.41 19.25%
EPS 7.45 5.92 4.96 3.05 2.49 3.88 3.74 12.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8579 0.7083 0.4513 0.4143 0.3999 0.3852 0.3534 15.91%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 3.13 3.95 4.28 2.69 2.20 3.33 4.00 -
P/RPS 2.16 3.71 2.10 1.88 1.88 2.77 2.62 -3.16%
P/EPS 17.00 24.63 17.54 17.89 17.92 17.31 14.33 2.88%
EY 5.88 4.06 5.70 5.59 5.58 5.78 6.98 -2.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 2.06 1.93 1.32 1.12 1.74 1.52 -0.44%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 14/03/13 22/03/12 17/03/11 18/03/10 19/03/09 27/03/08 28/03/07 -
Price 3.30 3.89 4.05 2.77 2.01 2.45 5.00 -
P/RPS 2.27 3.65 1.98 1.93 1.72 2.03 3.28 -5.94%
P/EPS 17.92 24.25 16.60 18.42 16.37 12.73 17.91 0.00%
EY 5.58 4.12 6.02 5.43 6.11 7.85 5.58 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 2.03 1.82 1.36 1.02 1.28 1.89 -3.14%

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