[SPSETIA] YoY Cumulative Quarter Result on 31-Jan-2005 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
22-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jan-2005 [#1]
Profit Trend
QoQ- -76.21%
YoY- 22.61%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 303,657 255,206 279,120 241,338 264,837 148,746 134,428 14.53%
PBT 67,890 62,635 63,264 54,959 46,304 43,694 41,031 8.75%
Tax -19,364 -15,890 -16,916 -16,609 -15,027 -12,966 -11,949 8.37%
NP 48,526 46,745 46,348 38,350 31,277 30,728 29,082 8.90%
-
NP to SH 48,526 46,746 46,349 38,350 31,277 30,728 29,082 8.90%
-
Tax Rate 28.52% 25.37% 26.74% 30.22% 32.45% 29.67% 29.12% -
Total Cost 255,131 208,461 232,772 202,988 233,560 118,018 105,346 15.87%
-
Net Worth 1,926,915 1,768,043 1,623,858 1,463,431 1,298,079 1,189,471 760,554 16.75%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 1,926,915 1,768,043 1,623,858 1,463,431 1,298,079 1,189,471 760,554 16.75%
NOSH 1,008,856 669,713 657,432 578,431 559,516 550,681 335,046 20.15%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 15.98% 18.32% 16.61% 15.89% 11.81% 20.66% 21.63% -
ROE 2.52% 2.64% 2.85% 2.62% 2.41% 2.58% 3.82% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 30.10 38.11 42.46 41.72 47.33 27.01 40.12 -4.67%
EPS 4.81 6.98 7.05 6.63 5.59 5.58 8.68 -9.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 2.64 2.47 2.53 2.32 2.16 2.27 -2.83%
Adjusted Per Share Value based on latest NOSH - 578,431
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 6.07 5.10 5.58 4.82 5.29 2.97 2.69 14.51%
EPS 0.97 0.93 0.93 0.77 0.63 0.61 0.58 8.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3852 0.3534 0.3246 0.2925 0.2595 0.2378 0.152 16.75%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 3.33 4.00 2.37 2.93 2.49 1.63 2.12 -
P/RPS 11.06 10.50 5.58 7.02 5.26 6.03 5.28 13.10%
P/EPS 69.23 57.31 33.62 44.19 44.54 29.21 24.42 18.95%
EY 1.44 1.75 2.97 2.26 2.24 3.42 4.09 -15.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.52 0.96 1.16 1.07 0.75 0.93 11.00%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 27/03/08 28/03/07 21/03/06 22/03/05 24/03/04 26/03/03 20/03/02 -
Price 2.45 5.00 2.45 2.84 3.04 1.57 2.27 -
P/RPS 8.14 13.12 5.77 6.81 6.42 5.81 5.66 6.24%
P/EPS 50.94 71.63 34.75 42.84 54.38 28.14 26.15 11.74%
EY 1.96 1.40 2.88 2.33 1.84 3.55 3.82 -10.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.89 0.99 1.12 1.31 0.73 1.00 4.19%

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