[SPSETIA] YoY Cumulative Quarter Result on 31-Jul-2011 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
22-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jul-2011 [#3]
Profit Trend
QoQ- 59.15%
YoY- 38.97%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 2,576,574 2,295,476 1,762,972 1,599,107 1,187,872 1,014,800 907,569 18.98%
PBT 500,133 438,897 374,223 321,549 229,597 161,439 188,164 17.68%
Tax -138,315 -114,342 -111,975 -76,759 -52,948 -47,065 -50,786 18.16%
NP 361,818 324,555 262,248 244,790 176,649 114,374 137,378 17.50%
-
NP to SH 274,366 288,707 266,790 245,504 176,657 114,374 137,378 12.21%
-
Tax Rate 27.66% 26.05% 29.92% 23.87% 23.06% 29.15% 26.99% -
Total Cost 2,214,756 1,970,921 1,500,724 1,354,317 1,011,223 900,426 770,191 19.23%
-
Net Worth 5,665,447 5,079,167 3,784,255 3,039,413 2,105,238 2,012,982 1,946,610 19.47%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div 98,959 91,516 94,606 83,961 61,021 50,832 70,970 5.69%
Div Payout % 36.07% 31.70% 35.46% 34.20% 34.54% 44.44% 51.66% -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 5,665,447 5,079,167 3,784,255 3,039,413 2,105,238 2,012,982 1,946,610 19.47%
NOSH 2,473,994 2,287,913 1,892,127 1,679,233 1,017,023 1,016,657 1,013,859 16.02%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 14.04% 14.14% 14.88% 15.31% 14.87% 11.27% 15.14% -
ROE 4.84% 5.68% 7.05% 8.08% 8.39% 5.68% 7.06% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 104.15 100.33 93.17 95.23 116.80 99.82 89.52 2.55%
EPS 11.09 12.62 14.10 14.62 17.37 11.25 13.55 -3.28%
DPS 4.00 4.00 5.00 5.00 6.00 5.00 7.00 -8.90%
NAPS 2.29 2.22 2.00 1.81 2.07 1.98 1.92 2.97%
Adjusted Per Share Value based on latest NOSH - 1,771,728
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 51.51 45.89 35.24 31.97 23.75 20.29 18.14 18.98%
EPS 5.48 5.77 5.33 4.91 3.53 2.29 2.75 12.17%
DPS 1.98 1.83 1.89 1.68 1.22 1.02 1.42 5.69%
NAPS 1.1325 1.0153 0.7565 0.6076 0.4208 0.4024 0.3891 19.47%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 3.50 3.34 3.63 3.90 2.79 2.96 2.04 -
P/RPS 3.36 3.33 3.90 4.10 2.39 2.97 2.28 6.67%
P/EPS 31.56 26.47 25.74 26.68 16.06 26.31 15.06 13.11%
EY 3.17 3.78 3.88 3.75 6.23 3.80 6.64 -11.58%
DY 1.14 1.20 1.38 1.28 2.15 1.69 3.43 -16.76%
P/NAPS 1.53 1.50 1.82 2.15 1.35 1.49 1.06 6.30%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 17/09/14 25/09/13 13/09/12 22/09/11 23/09/10 17/09/09 25/09/08 -
Price 3.31 3.37 3.78 3.06 3.04 3.07 2.21 -
P/RPS 3.18 3.36 4.06 3.21 2.60 3.08 2.47 4.29%
P/EPS 29.85 26.71 26.81 20.93 17.50 27.29 16.31 10.59%
EY 3.35 3.74 3.73 4.78 5.71 3.66 6.13 -9.57%
DY 1.21 1.19 1.32 1.63 1.97 1.63 3.17 -14.82%
P/NAPS 1.45 1.52 1.89 1.69 1.47 1.55 1.15 3.93%

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