[SPSETIA] YoY Annualized Quarter Result on 31-Jul-2010 [#3]

Stock

[SPSETIA] SP SETIA BHD

Announcement Date

23-Sep-2010

Admission Sponsor

Sponsor

Financial Year

31-Oct-2010

Quarter

31-Jul-2010 [#3]

Profit Trend

QoQ- 31.72%

YoY- 54.46%

Quarter Report

SPSETIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Annualized Quarter Result
Revenue	3,060,634	2,350,629	2,132,142	1,583,829	1,353,066	1,210,092	1,115,526	18.30%
YoY %	30.20%	10.25%	34.62%	17.05%	11.82%	8.48%	-	-
Horiz. %	274.37%	210.72%	191.13%	141.98%	121.29%	108.48%	100.00%	-
PBT	585,196	498,964	428,732	306,129	215,252	250,885	293,013	12.20%
YoY %	17.28%	16.38%	40.05%	42.22%	-14.20%	-14.38%	-	-
Horiz. %	199.72%	170.29%	146.32%	104.48%	73.46%	85.62%	100.00%	-
Tax	-152,456	-149,300	-102,345	-70,597	-62,753	-67,714	-79,462	11.46%
YoY %	-2.11%	-45.88%	-44.97%	-12.50%	7.33%	14.78%	-	-
Horiz. %	191.86%	187.89%	128.80%	88.84%	78.97%	85.22%	100.00%	-
NP	432,740	349,664	326,386	235,532	152,498	183,170	213,550	12.47%
YoY %	23.76%	7.13%	38.57%	54.45%	-16.75%	-14.23%	-	-
Horiz. %	202.64%	163.74%	152.84%	110.29%	71.41%	85.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	384,942	355,720	327,338	235,542	152,498	183,170	213,697	10.29%
YoY %	8.21%	8.67%	38.97%	54.46%	-16.75%	-14.29%	-	-
Horiz. %	180.13%	166.46%	153.18%	110.22%	71.36%	85.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.05%	29.92%	23.87%	23.06%	29.15%	26.99%	27.12%	-
YoY %	-12.93%	25.35%	3.51%	-20.89%	8.00%	-0.48%	-	-
Horiz. %	96.05%	110.32%	88.02%	85.03%	107.49%	99.52%	100.00%	-
Total Cost	2,627,894	2,000,965	1,805,756	1,348,297	1,200,568	1,026,921	901,976	19.48%
YoY %	31.33%	10.81%	33.93%	12.30%	16.91%	13.85%	-	-
Horiz. %	291.35%	221.84%	200.20%	149.48%	133.10%	113.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,079,168	3,784,255	3,039,413	2,105,238	2,012,982	1,946,610	1,786,782	19.00%
YoY %	34.22%	24.51%	44.37%	4.58%	3.41%	8.95%	-	-
Horiz. %	284.26%	211.79%	170.11%	117.82%	112.66%	108.95%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Dividend
Div	122,022	126,141	111,948	81,361	67,777	94,626	65,380	10.94%
YoY %	-3.27%	12.68%	37.59%	20.04%	-28.37%	44.73%	-	-
Horiz. %	186.64%	192.94%	171.23%	124.44%	103.67%	144.73%	100.00%	-
Div Payout %	31.70%	35.46%	34.20%	34.54%	44.44%	51.66%	30.60%	-
YoY %	-10.60%	3.68%	-0.98%	-22.28%	-13.98%	68.82%	-	-
Horiz. %	103.59%	115.88%	111.76%	112.88%	145.23%	168.82%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Equity
Net Worth	5,079,168	3,784,255	3,039,413	2,105,238	2,012,982	1,946,610	1,786,782	19.00%
YoY %	34.22%	24.51%	44.37%	4.58%	3.41%	8.95%	-	-
Horiz. %	284.26%	211.79%	170.11%	117.82%	112.66%	108.95%	100.00%	-
NOSH	2,287,913	1,892,127	1,679,233	1,017,023	1,016,657	1,013,859	671,722	22.63%
YoY %	20.92%	12.68%	65.11%	0.04%	0.28%	50.93%	-	-
Horiz. %	340.60%	281.68%	249.99%	151.41%	151.35%	150.93%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Ratio Analysis
NP Margin	14.14%	14.88%	15.31%	14.87%	11.27%	15.14%	19.14%	-
YoY %	-4.97%	-2.81%	2.96%	31.94%	-25.56%	-20.90%	-	-
Horiz. %	73.88%	77.74%	79.99%	77.69%	58.88%	79.10%	100.00%	-
ROE	7.58%	9.40%	10.77%	11.19%	7.58%	9.41%	11.96%	-
YoY %	-19.36%	-12.72%	-3.75%	47.63%	-19.45%	-21.32%	-	-
Horiz. %	63.38%	78.60%	90.05%	93.56%	63.38%	78.68%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Per Share
RPS	133.77	124.23	126.97	155.73	133.09	119.35	166.07	-3.53%
YoY %	7.68%	-2.16%	-18.47%	17.01%	11.51%	-28.13%	-	-
Horiz. %	80.55%	74.81%	76.46%	93.77%	80.14%	71.87%	100.00%	-
EPS	16.83	18.80	19.49	23.16	15.00	18.07	31.81	-10.05%
YoY %	-10.48%	-3.54%	-15.85%	54.40%	-16.99%	-43.19%	-	-
Horiz. %	52.91%	59.10%	61.27%	72.81%	47.15%	56.81%	100.00%	-
DPS	5.33	6.67	6.67	8.00	6.67	9.33	9.73	-9.53%
YoY %	-20.09%	0.00%	-16.62%	19.94%	-28.51%	-4.11%	-	-
Horiz. %	54.78%	68.55%	68.55%	82.22%	68.55%	95.89%	100.00%	-
NAPS	2.22	2.00	1.81	2.07	1.98	1.92	2.66	-2.96%
YoY %	11.00%	10.50%	-12.56%	4.55%	3.12%	-27.82%	-	-
Horiz. %	83.46%	75.19%	68.05%	77.82%	74.44%	72.18%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,016,899
RPS	61.18	46.99	42.62	31.66	27.05	24.19	22.30	18.29%
YoY %	30.20%	10.25%	34.62%	17.04%	11.82%	8.48%	-	-
Horiz. %	274.35%	210.72%	191.12%	141.97%	121.30%	108.48%	100.00%	-
EPS	7.70	7.11	6.54	4.71	3.05	3.66	4.27	10.31%
YoY %	8.30%	8.72%	38.85%	54.43%	-16.67%	-14.29%	-	-
Horiz. %	180.33%	166.51%	153.16%	110.30%	71.43%	85.71%	100.00%	-
DPS	2.44	2.52	2.24	1.63	1.35	1.89	1.31	10.91%
YoY %	-3.17%	12.50%	37.42%	20.74%	-28.57%	44.27%	-	-
Horiz. %	186.26%	192.37%	170.99%	124.43%	103.05%	144.27%	100.00%	-
NAPS	1.0153	0.7565	0.6076	0.4208	0.4024	0.3891	0.3572	18.99%
YoY %	34.21%	24.51%	44.39%	4.57%	3.42%	8.93%	-	-
Horiz. %	284.24%	211.79%	170.10%	117.81%	112.65%	108.93%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	-
Price	3.34	3.63	3.90	2.79	2.96	2.04	5.73	-
P/RPS	2.50	2.92	3.07	1.79	2.22	1.71	3.45	-5.22%
YoY %	-14.38%	-4.89%	71.51%	-19.37%	29.82%	-50.43%	-	-
Horiz. %	72.46%	84.64%	88.99%	51.88%	64.35%	49.57%	100.00%	-
P/EPS	19.85	19.31	20.01	12.05	19.73	11.29	18.01	1.63%
YoY %	2.80%	-3.50%	66.06%	-38.93%	74.76%	-37.31%	-	-
Horiz. %	110.22%	107.22%	111.10%	66.91%	109.55%	62.69%	100.00%	-
EY	5.04	5.18	5.00	8.30	5.07	8.86	5.55	-1.59%
YoY %	-2.70%	3.60%	-39.76%	63.71%	-42.78%	59.64%	-	-
Horiz. %	90.81%	93.33%	90.09%	149.55%	91.35%	159.64%	100.00%	-
DY	1.60	1.84	1.71	2.87	2.25	4.58	1.70	-1.00%
YoY %	-13.04%	7.60%	-40.42%	27.56%	-50.87%	169.41%	-	-
Horiz. %	94.12%	108.24%	100.59%	168.82%	132.35%	269.41%	100.00%	-
P/NAPS	1.50	1.82	2.15	1.35	1.49	1.06	2.15	-5.81%
YoY %	-17.58%	-15.35%	59.26%	-9.40%	40.57%	-50.70%	-	-
Horiz. %	69.77%	84.65%	100.00%	62.79%	69.30%	49.30%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	25/09/13	13/09/12	22/09/11	23/09/10	17/09/09	25/09/08	20/09/07	-
Price	3.37	3.78	3.06	3.04	3.07	2.21	5.63	-
P/RPS	2.52	3.04	2.41	1.95	2.31	1.85	3.39	-4.81%
YoY %	-17.11%	26.14%	23.59%	-15.58%	24.86%	-45.43%	-	-
Horiz. %	74.34%	89.68%	71.09%	57.52%	68.14%	54.57%	100.00%	-
P/EPS	20.03	20.11	15.70	13.13	20.47	12.23	17.70	2.08%
YoY %	-0.40%	28.09%	19.57%	-35.86%	67.38%	-30.90%	-	-
Horiz. %	113.16%	113.62%	88.70%	74.18%	115.65%	69.10%	100.00%	-
EY	4.99	4.97	6.37	7.62	4.89	8.17	5.65	-2.04%
YoY %	0.40%	-21.98%	-16.40%	55.83%	-40.15%	44.60%	-	-
Horiz. %	88.32%	87.96%	112.74%	134.87%	86.55%	144.60%	100.00%	-
DY	1.58	1.76	2.18	2.63	2.17	4.22	1.73	-1.49%
YoY %	-10.23%	-19.27%	-17.11%	21.20%	-48.58%	143.93%	-	-
Horiz. %	91.33%	101.73%	126.01%	152.02%	125.43%	243.93%	100.00%	-
P/NAPS	1.52	1.89	1.69	1.47	1.55	1.15	2.12	-5.38%
YoY %	-19.58%	11.83%	14.97%	-5.16%	34.78%	-45.75%	-	-
Horiz. %	71.70%	89.15%	79.72%	69.34%	73.11%	54.25%	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