[SPSETIA] YoY Annualized Quarter Result on 31-Oct-2009 [#4]

Stock

[SPSETIA] SP SETIA BHD

Announcement Date

11-Dec-2009

Admission Sponsor

Sponsor

Financial Year

31-Oct-2009

Quarter

31-Oct-2009 [#4]

Profit Trend

QoQ- 12.28%

YoY- -19.78%

Quarter Report

SPSETIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Annualized Quarter Result
Revenue	2,526,595	2,232,473	1,745,870	1,408,415	1,471,357	1,153,803	1,154,641	13.92%
YoY %	13.17%	27.87%	23.96%	-4.28%	27.52%	-0.07%	-	-
Horiz. %	218.82%	193.35%	151.20%	121.98%	127.43%	99.93%	100.00%	-
PBT	567,505	430,594	330,967	231,112	297,867	328,491	319,949	10.01%
YoY %	31.80%	30.10%	43.21%	-22.41%	-9.32%	2.67%	-	-
Horiz. %	177.37%	134.58%	103.44%	72.23%	93.10%	102.67%	100.00%	-
Tax	-179,877	-108,163	-79,162	-59,880	-84,412	-68,423	-81,718	14.04%
YoY %	-66.30%	-36.64%	-32.20%	29.06%	-23.37%	16.27%	-	-
Horiz. %	220.12%	132.36%	96.87%	73.28%	103.30%	83.73%	100.00%	-
NP	387,628	322,431	251,805	171,232	213,455	260,068	238,231	8.44%
YoY %	20.22%	28.05%	47.05%	-19.78%	-17.92%	9.17%	-	-
Horiz. %	162.71%	135.34%	105.70%	71.88%	89.60%	109.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	393,816	327,973	251,813	171,233	213,456	260,070	238,234	8.72%
YoY %	20.08%	30.24%	47.06%	-19.78%	-17.92%	9.17%	-	-
Horiz. %	165.31%	137.67%	105.70%	71.88%	89.60%	109.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.70%	25.12%	23.92%	25.91%	28.34%	20.83%	25.54%	-
YoY %	26.19%	5.02%	-7.68%	-8.57%	36.05%	-18.44%	-	-
Horiz. %	124.12%	98.36%	93.66%	101.45%	110.96%	81.56%	100.00%	-
Total Cost	2,138,967	1,910,042	1,494,065	1,237,183	1,257,902	893,735	916,410	15.15%
YoY %	11.99%	27.84%	20.76%	-1.65%	40.75%	-2.47%	-	-
Horiz. %	233.41%	208.43%	163.03%	135.00%	137.26%	97.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,859,435	3,208,060	2,185,700	2,033,646	1,968,177	1,840,371	1,691,486	14.72%
YoY %	20.30%	46.77%	7.48%	3.33%	6.94%	8.80%	-	-
Horiz. %	228.17%	189.66%	129.22%	120.23%	116.36%	108.80%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Dividend
Div	268,816	238,898	203,320	142,355	172,469	123,586	144,040	10.94%
YoY %	12.52%	17.50%	42.83%	-17.46%	39.55%	-14.20%	-	-
Horiz. %	186.63%	165.86%	141.16%	98.83%	119.74%	85.80%	100.00%	-
Div Payout %	68.26%	72.84%	80.74%	83.14%	80.80%	47.52%	60.46%	-
YoY %	-6.29%	-9.78%	-2.89%	2.90%	70.03%	-21.40%	-	-
Horiz. %	112.90%	120.48%	133.54%	137.51%	133.64%	78.60%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Equity
Net Worth	3,859,435	3,208,060	2,185,700	2,033,646	1,968,177	1,840,371	1,691,486	14.72%
YoY %	20.30%	46.77%	7.48%	3.33%	6.94%	8.80%	-	-
Horiz. %	228.17%	189.66%	129.22%	120.23%	116.36%	108.80%	100.00%	-
NOSH	1,920,116	1,706,415	1,016,604	1,016,823	1,014,524	671,668	660,737	19.43%
YoY %	12.52%	67.85%	-0.02%	0.23%	51.05%	1.65%	-	-
Horiz. %	290.60%	258.26%	153.86%	153.89%	153.54%	101.65%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Ratio Analysis
NP Margin	15.34%	14.44%	14.42%	12.16%	14.51%	22.54%	20.63%	-
YoY %	6.23%	0.14%	18.59%	-16.20%	-35.63%	9.26%	-	-
Horiz. %	74.36%	70.00%	69.90%	58.94%	70.33%	109.26%	100.00%	-
ROE	10.20%	10.22%	11.52%	8.42%	10.85%	14.13%	14.08%	-
YoY %	-0.20%	-11.28%	36.82%	-22.40%	-23.21%	0.36%	-	-
Horiz. %	72.44%	72.59%	81.82%	59.80%	77.06%	100.36%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Per Share
RPS	131.59	130.83	171.74	138.51	145.03	171.78	174.75	-4.61%
YoY %	0.58%	-23.82%	23.99%	-4.50%	-15.57%	-1.70%	-	-
Horiz. %	75.30%	74.87%	98.28%	79.26%	82.99%	98.30%	100.00%	-
EPS	20.51	19.22	24.77	16.84	21.04	38.72	36.06	-8.96%
YoY %	6.71%	-22.41%	47.09%	-19.96%	-45.66%	7.38%	-	-
Horiz. %	56.88%	53.30%	68.69%	46.70%	58.35%	107.38%	100.00%	-
DPS	14.00	14.00	20.00	14.00	17.00	18.40	21.80	-7.10%
YoY %	0.00%	-30.00%	42.86%	-17.65%	-7.61%	-15.60%	-	-
Horiz. %	64.22%	64.22%	91.74%	64.22%	77.98%	84.40%	100.00%	-
NAPS	2.01	1.88	2.15	2.00	1.94	2.74	2.56	-3.94%
YoY %	6.91%	-12.56%	7.50%	3.09%	-29.20%	7.03%	-	-
Horiz. %	78.52%	73.44%	83.98%	78.12%	75.78%	107.03%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,017,155
RPS	50.51	44.63	34.90	28.15	29.41	23.06	23.08	13.93%
YoY %	13.17%	27.88%	23.98%	-4.28%	27.54%	-0.09%	-	-
Horiz. %	218.85%	193.37%	151.21%	121.97%	127.43%	99.91%	100.00%	-
EPS	7.87	6.56	5.03	3.42	4.27	5.20	4.76	8.73%
YoY %	19.97%	30.42%	47.08%	-19.91%	-17.88%	9.24%	-	-
Horiz. %	165.34%	137.82%	105.67%	71.85%	89.71%	109.24%	100.00%	-
DPS	5.37	4.78	4.06	2.85	3.45	2.47	2.88	10.93%
YoY %	12.34%	17.73%	42.46%	-17.39%	39.68%	-14.24%	-	-
Horiz. %	186.46%	165.97%	140.97%	98.96%	119.79%	85.76%	100.00%	-
NAPS	0.7715	0.6413	0.4369	0.4065	0.3934	0.3679	0.3381	14.72%
YoY %	20.30%	46.78%	7.48%	3.33%	6.93%	8.81%	-	-
Horiz. %	228.19%	189.68%	129.22%	120.23%	116.36%	108.81%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/12	31/10/11	29/10/10	30/10/09	31/10/08	31/10/07	31/10/06	-
Price	3.61	3.84	3.46	2.58	1.85	5.20	2.61	-
P/RPS	2.74	2.94	2.01	1.86	1.28	3.03	1.49	10.67%
YoY %	-6.80%	46.27%	8.06%	45.31%	-57.76%	103.36%	-	-
Horiz. %	183.89%	197.32%	134.90%	124.83%	85.91%	203.36%	100.00%	-
P/EPS	17.60	19.98	13.97	15.32	8.79	13.43	7.24	15.94%
YoY %	-11.91%	43.02%	-8.81%	74.29%	-34.55%	85.50%	-	-
Horiz. %	243.09%	275.97%	192.96%	211.60%	121.41%	185.50%	100.00%	-
EY	5.68	5.01	7.16	6.53	11.37	7.45	13.81	-13.75%
YoY %	13.37%	-30.03%	9.65%	-42.57%	52.62%	-46.05%	-	-
Horiz. %	41.13%	36.28%	51.85%	47.28%	82.33%	53.95%	100.00%	-
DY	3.88	3.65	5.78	5.43	9.19	3.54	8.35	-11.98%
YoY %	6.30%	-36.85%	6.45%	-40.91%	159.60%	-57.60%	-	-
Horiz. %	46.47%	43.71%	69.22%	65.03%	110.06%	42.40%	100.00%	-
P/NAPS	1.80	2.04	1.61	1.29	0.95	1.90	1.02	9.91%
YoY %	-11.76%	26.71%	24.81%	35.79%	-50.00%	86.27%	-	-
Horiz. %	176.47%	200.00%	157.84%	126.47%	93.14%	186.27%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Price Multiplier on Announcement Date
Date	12/12/12	08/12/11	09/12/10	11/12/09	10/12/08	12/12/07	12/12/06	-
Price	3.15	3.86	3.72	2.40	1.94	5.13	2.99	-
P/RPS	2.39	2.95	2.17	1.73	1.34	2.99	1.71	5.73%
YoY %	-18.98%	35.94%	25.43%	29.10%	-55.18%	74.85%	-	-
Horiz. %	139.77%	172.51%	126.90%	101.17%	78.36%	174.85%	100.00%	-
P/EPS	15.36	20.08	15.02	14.25	9.22	13.25	8.29	10.81%
YoY %	-23.51%	33.69%	5.40%	54.56%	-30.42%	59.83%	-	-
Horiz. %	185.28%	242.22%	181.18%	171.89%	111.22%	159.83%	100.00%	-
EY	6.51	4.98	6.66	7.02	10.85	7.55	12.06	-9.75%
YoY %	30.72%	-25.23%	-5.13%	-35.30%	43.71%	-37.40%	-	-
Horiz. %	53.98%	41.29%	55.22%	58.21%	89.97%	62.60%	100.00%	-
DY	4.44	3.63	5.38	5.83	8.76	3.59	7.29	-7.92%
YoY %	22.31%	-32.53%	-7.72%	-33.45%	144.01%	-50.75%	-	-
Horiz. %	60.91%	49.79%	73.80%	79.97%	120.16%	49.25%	100.00%	-
P/NAPS	1.57	2.05	1.73	1.20	1.00	1.87	1.17	5.01%
YoY %	-23.41%	18.50%	44.17%	20.00%	-46.52%	59.83%	-	-
Horiz. %	134.19%	175.21%	147.86%	102.56%	85.47%	159.83%	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