[SPSETIA] YoY Annualized Quarter Result on 31-Jul-2011 [#3]

Stock

[SPSETIA] SP SETIA BHD

Announcement Date

22-Sep-2011

Admission Sponsor

Sponsor

Financial Year

31-Oct-2011

Quarter

31-Jul-2011 [#3]

Profit Trend

QoQ- 6.1%

YoY- 38.97%

Quarter Report

SPSETIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Annualized Quarter Result
Revenue	3,435,432	3,060,634	2,350,629	2,132,142	1,583,829	1,353,066	1,210,092	18.98%
YoY %	12.25%	30.20%	10.25%	34.62%	17.05%	11.82%	-	-
Horiz. %	283.90%	252.93%	194.25%	176.20%	130.89%	111.82%	100.00%	-
PBT	666,844	585,196	498,964	428,732	306,129	215,252	250,885	17.68%
YoY %	13.95%	17.28%	16.38%	40.05%	42.22%	-14.20%	-	-
Horiz. %	265.80%	233.25%	198.88%	170.89%	122.02%	85.80%	100.00%	-
Tax	-184,420	-152,456	-149,300	-102,345	-70,597	-62,753	-67,714	18.16%
YoY %	-20.97%	-2.11%	-45.88%	-44.97%	-12.50%	7.33%	-	-
Horiz. %	272.35%	225.15%	220.49%	151.14%	104.26%	92.67%	100.00%	-
NP	482,424	432,740	349,664	326,386	235,532	152,498	183,170	17.50%
YoY %	11.48%	23.76%	7.13%	38.57%	54.45%	-16.75%	-	-
Horiz. %	263.38%	236.25%	190.90%	178.19%	128.59%	83.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	365,821	384,942	355,720	327,338	235,542	152,498	183,170	12.21%
YoY %	-4.97%	8.21%	8.67%	38.97%	54.46%	-16.75%	-	-
Horiz. %	199.72%	210.16%	194.20%	178.71%	128.59%	83.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.66%	26.05%	29.92%	23.87%	23.06%	29.15%	26.99%	-
YoY %	6.18%	-12.93%	25.35%	3.51%	-20.89%	8.00%	-	-
Horiz. %	102.48%	96.52%	110.86%	88.44%	85.44%	108.00%	100.00%	-
Total Cost	2,953,008	2,627,894	2,000,965	1,805,756	1,348,297	1,200,568	1,026,921	19.23%
YoY %	12.37%	31.33%	10.81%	33.93%	12.30%	16.91%	-	-
Horiz. %	287.56%	255.90%	194.85%	175.84%	131.30%	116.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,665,447	5,079,168	3,784,255	3,039,413	2,105,238	2,012,982	1,946,610	19.47%
YoY %	11.54%	34.22%	24.51%	44.37%	4.58%	3.41%	-	-
Horiz. %	291.04%	260.92%	194.40%	156.14%	108.15%	103.41%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Dividend
Div	131,946	122,022	126,141	111,948	81,361	67,777	94,626	5.69%
YoY %	8.13%	-3.27%	12.68%	37.59%	20.04%	-28.37%	-	-
Horiz. %	139.44%	128.95%	133.30%	118.31%	85.98%	71.63%	100.00%	-
Div Payout %	36.07%	31.70%	35.46%	34.20%	34.54%	44.44%	51.66%	-
YoY %	13.79%	-10.60%	3.68%	-0.98%	-22.28%	-13.98%	-	-
Horiz. %	69.82%	61.36%	68.64%	66.20%	66.86%	86.02%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Equity
Net Worth	5,665,447	5,079,168	3,784,255	3,039,413	2,105,238	2,012,982	1,946,610	19.47%
YoY %	11.54%	34.22%	24.51%	44.37%	4.58%	3.41%	-	-
Horiz. %	291.04%	260.92%	194.40%	156.14%	108.15%	103.41%	100.00%	-
NOSH	2,473,994	2,287,913	1,892,127	1,679,233	1,017,023	1,016,657	1,013,859	16.02%
YoY %	8.13%	20.92%	12.68%	65.11%	0.04%	0.28%	-	-
Horiz. %	244.02%	225.66%	186.63%	165.63%	100.31%	100.28%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Ratio Analysis
NP Margin	14.04%	14.14%	14.88%	15.31%	14.87%	11.27%	15.14%	-
YoY %	-0.71%	-4.97%	-2.81%	2.96%	31.94%	-25.56%	-	-
Horiz. %	92.73%	93.39%	98.28%	101.12%	98.22%	74.44%	100.00%	-
ROE	6.46%	7.58%	9.40%	10.77%	11.19%	7.58%	9.41%	-
YoY %	-14.78%	-19.36%	-12.72%	-3.75%	47.63%	-19.45%	-	-
Horiz. %	68.65%	80.55%	99.89%	114.45%	118.92%	80.55%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Per Share
RPS	138.86	133.77	124.23	126.97	155.73	133.09	119.35	2.55%
YoY %	3.81%	7.68%	-2.16%	-18.47%	17.01%	11.51%	-	-
Horiz. %	116.35%	112.08%	104.09%	106.38%	130.48%	111.51%	100.00%	-
EPS	14.79	16.83	18.80	19.49	23.16	15.00	18.07	-3.28%
YoY %	-12.12%	-10.48%	-3.54%	-15.85%	54.40%	-16.99%	-	-
Horiz. %	81.85%	93.14%	104.04%	107.86%	128.17%	83.01%	100.00%	-
DPS	5.33	5.33	6.67	6.67	8.00	6.67	9.33	-8.90%
YoY %	0.00%	-20.09%	0.00%	-16.62%	19.94%	-28.51%	-	-
Horiz. %	57.13%	57.13%	71.49%	71.49%	85.74%	71.49%	100.00%	-
NAPS	2.29	2.22	2.00	1.81	2.07	1.98	1.92	2.97%
YoY %	3.15%	11.00%	10.50%	-12.56%	4.55%	3.12%	-	-
Horiz. %	119.27%	115.63%	104.17%	94.27%	107.81%	103.12%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,771,728
RPS	68.67	61.18	46.99	42.62	31.66	27.05	24.19	18.98%
YoY %	12.24%	30.20%	10.25%	34.62%	17.04%	11.82%	-	-
Horiz. %	283.88%	252.91%	194.25%	176.19%	130.88%	111.82%	100.00%	-
EPS	7.31	7.70	7.11	6.54	4.71	3.05	3.66	12.21%
YoY %	-5.06%	8.30%	8.72%	38.85%	54.43%	-16.67%	-	-
Horiz. %	199.73%	210.38%	194.26%	178.69%	128.69%	83.33%	100.00%	-
DPS	2.64	2.44	2.52	2.24	1.63	1.35	1.89	5.72%
YoY %	8.20%	-3.17%	12.50%	37.42%	20.74%	-28.57%	-	-
Horiz. %	139.68%	129.10%	133.33%	118.52%	86.24%	71.43%	100.00%	-
NAPS	1.1325	1.0153	0.7565	0.6076	0.4208	0.4024	0.3891	19.47%
YoY %	11.54%	34.21%	24.51%	44.39%	4.57%	3.42%	-	-
Horiz. %	291.06%	260.94%	194.42%	156.16%	108.15%	103.42%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/14	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	-
Price	3.50	3.34	3.63	3.90	2.79	2.96	2.04	-
P/RPS	2.52	2.50	2.92	3.07	1.79	2.22	1.71	6.67%
YoY %	0.80%	-14.38%	-4.89%	71.51%	-19.37%	29.82%	-	-
Horiz. %	147.37%	146.20%	170.76%	179.53%	104.68%	129.82%	100.00%	-
P/EPS	23.67	19.85	19.31	20.01	12.05	19.73	11.29	13.12%
YoY %	19.24%	2.80%	-3.50%	66.06%	-38.93%	74.76%	-	-
Horiz. %	209.65%	175.82%	171.04%	177.24%	106.73%	174.76%	100.00%	-
EY	4.22	5.04	5.18	5.00	8.30	5.07	8.86	-11.62%
YoY %	-16.27%	-2.70%	3.60%	-39.76%	63.71%	-42.78%	-	-
Horiz. %	47.63%	56.88%	58.47%	56.43%	93.68%	57.22%	100.00%	-
DY	1.52	1.60	1.84	1.71	2.87	2.25	4.58	-16.78%
YoY %	-5.00%	-13.04%	7.60%	-40.42%	27.56%	-50.87%	-	-
Horiz. %	33.19%	34.93%	40.17%	37.34%	62.66%	49.13%	100.00%	-
P/NAPS	1.53	1.50	1.82	2.15	1.35	1.49	1.06	6.30%
YoY %	2.00%	-17.58%	-15.35%	59.26%	-9.40%	40.57%	-	-
Horiz. %	144.34%	141.51%	171.70%	202.83%	127.36%	140.57%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	17/09/14	25/09/13	13/09/12	22/09/11	23/09/10	17/09/09	25/09/08	-
Price	3.31	3.37	3.78	3.06	3.04	3.07	2.21	-
P/RPS	2.38	2.52	3.04	2.41	1.95	2.31	1.85	4.28%
YoY %	-5.56%	-17.11%	26.14%	23.59%	-15.58%	24.86%	-	-
Horiz. %	128.65%	136.22%	164.32%	130.27%	105.41%	124.86%	100.00%	-
P/EPS	22.39	20.03	20.11	15.70	13.13	20.47	12.23	10.59%
YoY %	11.78%	-0.40%	28.09%	19.57%	-35.86%	67.38%	-	-
Horiz. %	183.07%	163.78%	164.43%	128.37%	107.36%	167.38%	100.00%	-
EY	4.47	4.99	4.97	6.37	7.62	4.89	8.17	-9.55%
YoY %	-10.42%	0.40%	-21.98%	-16.40%	55.83%	-40.15%	-	-
Horiz. %	54.71%	61.08%	60.83%	77.97%	93.27%	59.85%	100.00%	-
DY	1.61	1.58	1.76	2.18	2.63	2.17	4.22	-14.83%
YoY %	1.90%	-10.23%	-19.27%	-17.11%	21.20%	-48.58%	-	-
Horiz. %	38.15%	37.44%	41.71%	51.66%	62.32%	51.42%	100.00%	-
P/NAPS	1.45	1.52	1.89	1.69	1.47	1.55	1.15	3.93%
YoY %	-4.61%	-19.58%	11.83%	14.97%	-5.16%	34.78%	-	-
Horiz. %	126.09%	132.17%	164.35%	146.96%	127.83%	134.78%	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