[SPSETIA] YoY Cumulative Quarter Result on 30-Apr-2004 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
16-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
30-Apr-2004 [#2]
Profit Trend
QoQ- 127.83%
YoY- 20.58%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 542,008 577,413 462,776 512,777 367,448 300,134 267,342 12.49%
PBT 143,180 142,574 109,095 102,620 83,368 69,768 66,736 13.56%
Tax -36,676 -37,747 -29,947 -31,363 -24,273 -20,127 -20,491 10.18%
NP 106,504 104,827 79,148 71,257 59,095 49,641 46,245 14.90%
-
NP to SH 106,505 104,828 79,148 71,257 59,095 49,641 46,245 14.90%
-
Tax Rate 25.62% 26.48% 27.45% 30.56% 29.12% 28.85% 30.70% -
Total Cost 435,504 472,586 383,628 441,520 308,353 250,493 221,097 11.95%
-
Net Worth 1,731,461 1,601,385 1,513,034 1,316,032 1,200,625 784,334 701,694 16.23%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 48,990 47,448 26,041 24,295 22,911 - - -
Div Payout % 46.00% 45.26% 32.90% 34.10% 38.77% - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 1,731,461 1,601,385 1,513,034 1,316,032 1,200,625 784,334 701,694 16.23%
NOSH 671,109 659,006 602,802 562,407 550,745 335,185 334,140 12.31%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 19.65% 18.15% 17.10% 13.90% 16.08% 16.54% 17.30% -
ROE 6.15% 6.55% 5.23% 5.41% 4.92% 6.33% 6.59% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 80.76 87.62 76.77 91.18 66.72 89.54 80.01 0.15%
EPS 15.87 15.91 13.13 12.67 10.73 14.81 13.84 2.30%
DPS 7.30 7.20 4.32 4.32 4.16 0.00 0.00 -
NAPS 2.58 2.43 2.51 2.34 2.18 2.34 2.10 3.48%
Adjusted Per Share Value based on latest NOSH - 564,689
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 10.83 11.54 9.25 10.25 7.35 6.00 5.34 12.50%
EPS 2.13 2.10 1.58 1.42 1.18 0.99 0.92 15.01%
DPS 0.98 0.95 0.52 0.49 0.46 0.00 0.00 -
NAPS 0.3461 0.3201 0.3025 0.2631 0.24 0.1568 0.1403 16.23%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 5.50 2.49 2.67 2.84 1.45 2.53 1.37 -
P/RPS 6.81 2.84 3.48 3.11 2.17 2.83 1.71 25.88%
P/EPS 34.66 15.65 20.34 22.42 13.51 17.08 9.90 23.21%
EY 2.89 6.39 4.92 4.46 7.40 5.85 10.10 -18.81%
DY 1.33 2.89 1.62 1.52 2.87 0.00 0.00 -
P/NAPS 2.13 1.02 1.06 1.21 0.67 1.08 0.65 21.86%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 27/06/07 14/06/06 15/06/05 16/06/04 18/06/03 19/06/02 13/06/01 -
Price 5.77 2.37 2.69 2.64 1.75 2.32 1.50 -
P/RPS 7.14 2.70 3.50 2.90 2.62 2.59 1.87 25.00%
P/EPS 36.36 14.90 20.49 20.84 16.31 15.67 10.84 22.33%
EY 2.75 6.71 4.88 4.80 6.13 6.38 9.23 -18.26%
DY 1.27 3.04 1.61 1.64 2.38 0.00 0.00 -
P/NAPS 2.24 0.98 1.07 1.13 0.80 0.99 0.71 21.09%

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