[SPSETIA] YoY Cumulative Quarter Result on 31-Jan-2011 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
17-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jan-2011 [#1]
Profit Trend
QoQ- -75.36%
YoY- 62.42%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 721,559 734,929 491,581 518,885 363,896 297,074 303,657 15.50%
PBT 147,164 135,731 100,723 87,399 52,352 46,814 67,890 13.74%
Tax -30,175 -29,984 -28,886 -25,362 -14,163 -15,639 -19,364 7.66%
NP 116,989 105,747 71,837 62,037 38,189 31,175 48,526 15.78%
-
NP to SH 96,776 93,187 74,004 62,037 38,196 31,175 48,526 12.18%
-
Tax Rate 20.50% 22.09% 28.68% 29.02% 27.05% 33.41% 28.52% -
Total Cost 604,570 629,182 419,744 456,848 325,707 265,899 255,131 15.44%
-
Net Worth 5,624,797 4,291,406 3,543,333 2,257,740 2,072,336 2,000,480 1,926,915 19.52%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 5,624,797 4,291,406 3,543,333 2,257,740 2,072,336 2,000,480 1,926,915 19.52%
NOSH 2,456,243 2,024,248 1,845,486 1,017,000 1,015,851 1,015,472 1,008,856 15.97%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 16.21% 14.39% 14.61% 11.96% 10.49% 10.49% 15.98% -
ROE 1.72% 2.17% 2.09% 2.75% 1.84% 1.56% 2.52% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 29.38 36.31 26.64 51.02 35.82 29.25 30.10 -0.40%
EPS 3.94 4.61 4.01 6.10 3.76 3.07 4.81 -3.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.12 1.92 2.22 2.04 1.97 1.91 3.06%
Adjusted Per Share Value based on latest NOSH - 1,017,000
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 14.42 14.69 9.83 10.37 7.27 5.94 6.07 15.49%
EPS 1.93 1.86 1.48 1.24 0.76 0.62 0.97 12.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1244 0.8579 0.7083 0.4513 0.4143 0.3999 0.3852 19.52%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 2.88 3.13 3.95 4.28 2.69 2.20 3.33 -
P/RPS 9.80 8.62 14.83 8.39 7.51 7.52 11.06 -1.99%
P/EPS 73.10 67.99 98.50 70.16 71.54 71.66 69.23 0.90%
EY 1.37 1.47 1.02 1.43 1.40 1.40 1.44 -0.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.48 2.06 1.93 1.32 1.12 1.74 -5.23%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 20/03/14 14/03/13 22/03/12 17/03/11 18/03/10 19/03/09 27/03/08 -
Price 2.95 3.30 3.89 4.05 2.77 2.01 2.45 -
P/RPS 10.04 9.09 14.60 7.94 7.73 6.87 8.14 3.55%
P/EPS 74.87 71.68 97.01 66.39 73.67 65.47 50.94 6.62%
EY 1.34 1.40 1.03 1.51 1.36 1.53 1.96 -6.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.56 2.03 1.82 1.36 1.02 1.28 0.12%

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