[SPSETIA] YoY Annualized Quarter Result on 31-Jul-2009 [#3]

Stock

[SPSETIA] SP SETIA BHD

Announcement Date

17-Sep-2009

Admission Sponsor

Sponsor

Financial Year

31-Oct-2009

Quarter

31-Jul-2009 [#3]

Profit Trend

QoQ- 6.36%

YoY- -16.75%

Quarter Report

SPSETIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Annualized Quarter Result
Revenue	2,350,629	2,132,142	1,583,829	1,353,066	1,210,092	1,115,526	1,169,774	12.32%
YoY %	10.25%	34.62%	17.05%	11.82%	8.48%	-4.64%	-	-
Horiz. %	200.95%	182.27%	135.40%	115.67%	103.45%	95.36%	100.00%	-
PBT	498,964	428,732	306,129	215,252	250,885	293,013	302,202	8.70%
YoY %	16.38%	40.05%	42.22%	-14.20%	-14.38%	-3.04%	-	-
Horiz. %	165.11%	141.87%	101.30%	71.23%	83.02%	96.96%	100.00%	-
Tax	-149,300	-102,345	-70,597	-62,753	-67,714	-79,462	-78,496	11.29%
YoY %	-45.88%	-44.97%	-12.50%	7.33%	14.78%	-1.23%	-	-
Horiz. %	190.20%	130.38%	89.94%	79.94%	86.26%	101.23%	100.00%	-
NP	349,664	326,386	235,532	152,498	183,170	213,550	223,706	7.72%
YoY %	7.13%	38.57%	54.45%	-16.75%	-14.23%	-4.54%	-	-
Horiz. %	156.31%	145.90%	105.29%	68.17%	81.88%	95.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	355,720	327,338	235,542	152,498	183,170	213,697	223,708	8.02%
YoY %	8.67%	38.97%	54.46%	-16.75%	-14.29%	-4.48%	-	-
Horiz. %	159.01%	146.32%	105.29%	68.17%	81.88%	95.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.92%	23.87%	23.06%	29.15%	26.99%	27.12%	25.97%	-
YoY %	25.35%	3.51%	-20.89%	8.00%	-0.48%	4.43%	-	-
Horiz. %	115.21%	91.91%	88.79%	112.24%	103.93%	104.43%	100.00%	-
Total Cost	2,000,965	1,805,756	1,348,297	1,200,568	1,026,921	901,976	946,068	13.28%
YoY %	10.81%	33.93%	12.30%	16.91%	13.85%	-4.66%	-	-
Horiz. %	211.50%	190.87%	142.52%	126.90%	108.55%	95.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,784,255	3,039,413	2,105,238	2,012,982	1,946,610	1,786,782	1,662,824	14.67%
YoY %	24.51%	44.37%	4.58%	3.41%	8.95%	7.45%	-	-
Horiz. %	227.58%	182.79%	126.61%	121.06%	117.07%	107.45%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Dividend
Div	126,141	111,948	81,361	67,777	94,626	65,380	63,345	12.15%
YoY %	12.68%	37.59%	20.04%	-28.37%	44.73%	3.21%	-	-
Horiz. %	199.13%	176.73%	128.44%	107.00%	149.38%	103.21%	100.00%	-
Div Payout %	35.46%	34.20%	34.54%	44.44%	51.66%	30.60%	28.32%	-
YoY %	3.68%	-0.98%	-22.28%	-13.98%	68.82%	8.05%	-	-
Horiz. %	125.21%	120.76%	121.96%	156.92%	182.42%	108.05%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Equity
Net Worth	3,784,255	3,039,413	2,105,238	2,012,982	1,946,610	1,786,782	1,662,824	14.67%
YoY %	24.51%	44.37%	4.58%	3.41%	8.95%	7.45%	-	-
Horiz. %	227.58%	182.79%	126.61%	121.06%	117.07%	107.45%	100.00%	-
NOSH	1,892,127	1,679,233	1,017,023	1,016,657	1,013,859	671,722	659,851	19.17%
YoY %	12.68%	65.11%	0.04%	0.28%	50.93%	1.80%	-	-
Horiz. %	286.75%	254.49%	154.13%	154.07%	153.65%	101.80%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Ratio Analysis
NP Margin	14.88%	15.31%	14.87%	11.27%	15.14%	19.14%	19.12%	-
YoY %	-2.81%	2.96%	31.94%	-25.56%	-20.90%	0.10%	-	-
Horiz. %	77.82%	80.07%	77.77%	58.94%	79.18%	100.10%	100.00%	-
ROE	9.40%	10.77%	11.19%	7.58%	9.41%	11.96%	13.45%	-
YoY %	-12.72%	-3.75%	47.63%	-19.45%	-21.32%	-11.08%	-	-
Horiz. %	69.89%	80.07%	83.20%	56.36%	69.96%	88.92%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Per Share
RPS	124.23	126.97	155.73	133.09	119.35	166.07	177.28	-5.74%
YoY %	-2.16%	-18.47%	17.01%	11.51%	-28.13%	-6.32%	-	-
Horiz. %	70.08%	71.62%	87.84%	75.07%	67.32%	93.68%	100.00%	-
EPS	18.80	19.49	23.16	15.00	18.07	31.81	33.89	-9.34%
YoY %	-3.54%	-15.85%	54.40%	-16.99%	-43.19%	-6.14%	-	-
Horiz. %	55.47%	57.51%	68.34%	44.26%	53.32%	93.86%	100.00%	-
DPS	6.67	6.67	8.00	6.67	9.33	9.73	9.60	-5.88%
YoY %	0.00%	-16.62%	19.94%	-28.51%	-4.11%	1.35%	-	-
Horiz. %	69.48%	69.48%	83.33%	69.48%	97.19%	101.35%	100.00%	-
NAPS	2.00	1.81	2.07	1.98	1.92	2.66	2.52	-3.77%
YoY %	10.50%	-12.56%	4.55%	3.12%	-27.82%	5.56%	-	-
Horiz. %	79.37%	71.83%	82.14%	78.57%	76.19%	105.56%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,016,214
RPS	46.99	42.62	31.66	27.05	24.19	22.30	23.38	12.32%
YoY %	10.25%	34.62%	17.04%	11.82%	8.48%	-4.62%	-	-
Horiz. %	200.98%	182.29%	135.41%	115.70%	103.46%	95.38%	100.00%	-
EPS	7.11	6.54	4.71	3.05	3.66	4.27	4.47	8.03%
YoY %	8.72%	38.85%	54.43%	-16.67%	-14.29%	-4.47%	-	-
Horiz. %	159.06%	146.31%	105.37%	68.23%	81.88%	95.53%	100.00%	-
DPS	2.52	2.24	1.63	1.35	1.89	1.31	1.27	12.08%
YoY %	12.50%	37.42%	20.74%	-28.57%	44.27%	3.15%	-	-
Horiz. %	198.43%	176.38%	128.35%	106.30%	148.82%	103.15%	100.00%	-
NAPS	0.7565	0.6076	0.4208	0.4024	0.3891	0.3572	0.3324	14.67%
YoY %	24.51%	44.39%	4.57%	3.42%	8.93%	7.46%	-	-
Horiz. %	227.59%	182.79%	126.59%	121.06%	117.06%	107.46%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	-
Price	3.63	3.90	2.79	2.96	2.04	5.73	2.47	-
P/RPS	2.92	3.07	1.79	2.22	1.71	3.45	1.39	13.15%
YoY %	-4.89%	71.51%	-19.37%	29.82%	-50.43%	148.20%	-	-
Horiz. %	210.07%	220.86%	128.78%	159.71%	123.02%	248.20%	100.00%	-
P/EPS	19.31	20.01	12.05	19.73	11.29	18.01	7.29	17.61%
YoY %	-3.50%	66.06%	-38.93%	74.76%	-37.31%	147.05%	-	-
Horiz. %	264.88%	274.49%	165.29%	270.64%	154.87%	247.05%	100.00%	-
EY	5.18	5.00	8.30	5.07	8.86	5.55	13.73	-14.98%
YoY %	3.60%	-39.76%	63.71%	-42.78%	59.64%	-59.58%	-	-
Horiz. %	37.73%	36.42%	60.45%	36.93%	64.53%	40.42%	100.00%	-
DY	1.84	1.71	2.87	2.25	4.58	1.70	3.89	-11.72%
YoY %	7.60%	-40.42%	27.56%	-50.87%	169.41%	-56.30%	-	-
Horiz. %	47.30%	43.96%	73.78%	57.84%	117.74%	43.70%	100.00%	-
P/NAPS	1.82	2.15	1.35	1.49	1.06	2.15	0.98	10.85%
YoY %	-15.35%	59.26%	-9.40%	40.57%	-50.70%	119.39%	-	-
Horiz. %	185.71%	219.39%	137.76%	152.04%	108.16%	219.39%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	13/09/12	22/09/11	23/09/10	17/09/09	25/09/08	20/09/07	21/09/06	-
Price	3.78	3.06	3.04	3.07	2.21	5.63	2.52	-
P/RPS	3.04	2.41	1.95	2.31	1.85	3.39	1.42	13.51%
YoY %	26.14%	23.59%	-15.58%	24.86%	-45.43%	138.73%	-	-
Horiz. %	214.08%	169.72%	137.32%	162.68%	130.28%	238.73%	100.00%	-
P/EPS	20.11	15.70	13.13	20.47	12.23	17.70	7.43	18.03%
YoY %	28.09%	19.57%	-35.86%	67.38%	-30.90%	138.22%	-	-
Horiz. %	270.66%	211.31%	176.72%	275.50%	164.60%	238.22%	100.00%	-
EY	4.97	6.37	7.62	4.89	8.17	5.65	13.45	-15.27%
YoY %	-21.98%	-16.40%	55.83%	-40.15%	44.60%	-57.99%	-	-
Horiz. %	36.95%	47.36%	56.65%	36.36%	60.74%	42.01%	100.00%	-
DY	1.76	2.18	2.63	2.17	4.22	1.73	3.81	-12.06%
YoY %	-19.27%	-17.11%	21.20%	-48.58%	143.93%	-54.59%	-	-
Horiz. %	46.19%	57.22%	69.03%	56.96%	110.76%	45.41%	100.00%	-
P/NAPS	1.89	1.69	1.47	1.55	1.15	2.12	1.00	11.18%
YoY %	11.83%	14.97%	-5.16%	34.78%	-45.75%	112.00%	-	-
Horiz. %	189.00%	169.00%	147.00%	155.00%	115.00%	212.00%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos