[SPSETIA] YoY Quarter Result on 31-Jan-2003 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jan-2003 [#1]
Profit Trend
QoQ- 23.6%
YoY- 5.66%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 279,120 241,338 264,837 148,746 134,428 158,557 148,414 11.09%
PBT 63,264 54,959 46,304 43,694 41,031 39,763 35,427 10.13%
Tax -16,916 -16,609 -15,027 -12,966 -11,949 -11,735 -12,382 5.33%
NP 46,348 38,350 31,277 30,728 29,082 28,028 23,045 12.33%
-
NP to SH 46,349 38,350 31,277 30,728 29,082 28,028 23,045 12.33%
-
Tax Rate 26.74% 30.22% 32.45% 29.67% 29.12% 29.51% 34.95% -
Total Cost 232,772 202,988 233,560 118,018 105,346 130,529 125,369 10.85%
-
Net Worth 1,623,858 1,463,431 1,298,079 1,189,471 760,554 698,194 475,374 22.69%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 1,623,858 1,463,431 1,298,079 1,189,471 760,554 698,194 475,374 22.69%
NOSH 657,432 578,431 559,516 550,681 335,046 334,064 141,902 29.08%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 16.61% 15.89% 11.81% 20.66% 21.63% 17.68% 15.53% -
ROE 2.85% 2.62% 2.41% 2.58% 3.82% 4.01% 4.85% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 42.46 41.72 47.33 27.01 40.12 47.46 104.59 -13.93%
EPS 7.05 6.63 5.59 5.58 8.68 8.39 16.24 -12.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.53 2.32 2.16 2.27 2.09 3.35 -4.94%
Adjusted Per Share Value based on latest NOSH - 550,681
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 5.58 4.82 5.29 2.97 2.69 3.17 2.97 11.07%
EPS 0.93 0.77 0.63 0.61 0.58 0.56 0.46 12.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3246 0.2925 0.2595 0.2378 0.152 0.1396 0.095 22.70%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 2.37 2.93 2.49 1.63 2.12 1.85 5.67 -
P/RPS 5.58 7.02 5.26 6.03 5.28 3.90 5.42 0.48%
P/EPS 33.62 44.19 44.54 29.21 24.42 22.05 34.91 -0.62%
EY 2.97 2.26 2.24 3.42 4.09 4.54 2.86 0.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.16 1.07 0.75 0.93 0.89 1.69 -8.98%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 21/03/06 22/03/05 24/03/04 26/03/03 20/03/02 15/03/01 20/03/00 -
Price 2.45 2.84 3.04 1.57 2.27 1.53 5.33 -
P/RPS 5.77 6.81 6.42 5.81 5.66 3.22 5.10 2.07%
P/EPS 34.75 42.84 54.38 28.14 26.15 18.24 32.82 0.95%
EY 2.88 2.33 1.84 3.55 3.82 5.48 3.05 -0.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.12 1.31 0.73 1.00 0.73 1.59 -7.58%

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