[SPSETIA] YoY Cumulative Quarter Result on 30-Apr-2001 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
13-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2001
Quarter
30-Apr-2001 [#2]
Profit Trend
QoQ- 65.0%
YoY- 19.28%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Revenue 512,777 367,448 300,134 267,342 253,845 218,557 -0.89%
PBT 102,620 83,368 69,768 66,736 58,952 40,790 -0.96%
Tax -31,363 -24,273 -20,127 -20,491 -20,181 -1,121 -3.44%
NP 71,257 59,095 49,641 46,245 38,771 39,669 -0.61%
-
NP to SH 71,257 59,095 49,641 46,245 38,771 39,669 -0.61%
-
Tax Rate 30.56% 29.12% 28.85% 30.70% 34.23% 2.75% -
Total Cost 441,520 308,353 250,493 221,097 215,074 178,888 -0.94%
-
Net Worth 1,316,032 1,200,625 784,334 701,694 525,219 0 -100.00%
Dividend
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Div 24,295 22,911 - - - - -100.00%
Div Payout % 34.10% 38.77% - - - - -
Equity
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 1,316,032 1,200,625 784,334 701,694 525,219 0 -100.00%
NOSH 562,407 550,745 335,185 334,140 144,291 140,720 -1.44%
Ratio Analysis
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 13.90% 16.08% 16.54% 17.30% 15.27% 18.15% -
ROE 5.41% 4.92% 6.33% 6.59% 7.38% 0.00% -
Per Share
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 91.18 66.72 89.54 80.01 175.93 155.31 0.56%
EPS 12.67 10.73 14.81 13.84 26.87 28.19 0.84%
DPS 4.32 4.16 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.34 2.18 2.34 2.10 3.64 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 334,256
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 10.25 7.35 6.00 5.34 5.07 4.37 -0.89%
EPS 1.42 1.18 0.99 0.92 0.78 0.79 -0.61%
DPS 0.49 0.46 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2631 0.24 0.1568 0.1403 0.105 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 - -
Price 2.84 1.45 2.53 1.37 5.03 0.00 -
P/RPS 3.11 2.17 2.83 1.71 2.86 0.00 -100.00%
P/EPS 22.42 13.51 17.08 9.90 18.72 0.00 -100.00%
EY 4.46 7.40 5.85 10.10 5.34 0.00 -100.00%
DY 1.52 2.87 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.21 0.67 1.08 0.65 1.38 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 16/06/04 18/06/03 19/06/02 13/06/01 13/06/00 - -
Price 2.64 1.75 2.32 1.50 5.33 0.00 -
P/RPS 2.90 2.62 2.59 1.87 3.03 0.00 -100.00%
P/EPS 20.84 16.31 15.67 10.84 19.84 0.00 -100.00%
EY 4.80 6.13 6.38 9.23 5.04 0.00 -100.00%
DY 1.64 2.38 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.13 0.80 0.99 0.71 1.46 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