[SPSETIA] YoY Annualized Quarter Result on 31-Jul-2002 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
18-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Jul-2002 [#3]
Profit Trend
QoQ- 5.77%
YoY- 4.7%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 961,480 964,408 794,890 682,712 548,145 576,432 504,314 -0.68%
PBT 231,129 209,594 178,160 147,580 135,813 122,433 90,570 -0.99%
Tax -65,938 -61,521 -50,721 -42,565 -35,513 -39,314 -1,948 -3.67%
NP 165,190 148,073 127,438 105,014 100,300 83,118 88,622 -0.65%
-
NP to SH 165,190 148,073 127,438 105,014 100,300 83,118 88,622 -0.65%
-
Tax Rate 28.53% 29.35% 28.47% 28.84% 26.15% 32.11% 2.15% -
Total Cost 796,289 816,334 667,452 577,697 447,845 493,313 415,692 -0.68%
-
Net Worth 1,564,118 1,330,404 1,222,393 825,665 732,190 567,261 0 -100.00%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div 35,609 32,470 30,679 - - - - -100.00%
Div Payout % 21.56% 21.93% 24.07% - - - - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 1,564,118 1,330,404 1,222,393 825,665 732,190 567,261 0 -100.00%
NOSH 618,228 563,730 553,119 339,779 334,333 298,558 281,639 -0.83%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 17.18% 15.35% 16.03% 15.38% 18.30% 14.42% 17.57% -
ROE 10.56% 11.13% 10.43% 12.72% 13.70% 14.65% 0.00% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 155.52 171.08 143.71 200.93 163.95 193.07 179.06 0.14%
EPS 26.72 26.27 23.04 30.91 30.00 27.84 31.47 0.17%
DPS 5.76 5.76 5.55 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.53 2.36 2.21 2.43 2.19 1.90 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 348,742
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 19.22 19.28 15.89 13.65 10.96 11.52 10.08 -0.68%
EPS 3.30 2.96 2.55 2.10 2.01 1.66 1.77 -0.66%
DPS 0.71 0.65 0.61 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.3127 0.2659 0.2444 0.1651 0.1464 0.1134 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 2.87 2.52 2.23 2.36 1.69 2.31 0.00 -
P/RPS 1.85 1.47 1.55 1.17 1.03 1.20 0.00 -100.00%
P/EPS 10.74 9.59 9.68 7.64 5.63 8.30 0.00 -100.00%
EY 9.31 10.42 10.33 13.10 17.75 12.05 0.00 -100.00%
DY 2.01 2.29 2.49 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.13 1.07 1.01 0.97 0.77 1.22 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 21/09/05 21/09/04 23/09/03 18/09/02 26/09/01 20/09/00 - -
Price 2.55 2.63 2.24 2.21 1.38 2.00 0.00 -
P/RPS 1.64 1.54 1.56 1.10 0.84 1.04 0.00 -100.00%
P/EPS 9.54 10.01 9.72 7.15 4.60 7.18 0.00 -100.00%
EY 10.48 9.99 10.29 13.98 21.74 13.92 0.00 -100.00%
DY 2.26 2.19 2.48 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.01 1.11 1.01 0.91 0.63 1.05 0.00 -100.00%

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