[SPSETIA] YoY Quarter Result on 31-Jul-2002 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
18-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Jul-2002 [#3]
Profit Trend
QoQ- 41.64%
YoY- 0.48%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 258,334 210,529 228,720 211,900 143,767 178,479 159,679 -0.51%
PBT 64,252 54,576 50,252 40,917 35,124 32,873 27,138 -0.91%
Tax -19,507 -14,778 -13,768 -11,797 -6,144 -9,305 -340 -4.21%
NP 44,745 39,798 36,484 29,120 28,980 23,568 26,798 -0.54%
-
NP to SH 44,745 39,798 36,484 29,120 28,980 23,568 26,798 -0.54%
-
Tax Rate 30.36% 27.08% 27.40% 28.83% 17.49% 28.31% 1.25% -
Total Cost 213,589 170,731 192,236 182,780 114,787 154,911 132,881 -0.50%
-
Net Worth 1,643,031 1,337,938 1,225,374 847,444 732,866 575,568 0 -100.00%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 1,643,031 1,337,938 1,225,374 847,444 732,866 575,568 0 -100.00%
NOSH 649,419 566,923 554,468 348,742 334,642 302,930 282,084 -0.88%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 17.32% 18.90% 15.95% 13.74% 20.16% 13.20% 16.78% -
ROE 2.72% 2.97% 2.98% 3.44% 3.95% 4.09% 0.00% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 39.78 37.14 41.25 60.76 42.96 58.92 56.61 0.37%
EPS 6.89 7.02 6.58 8.35 8.66 7.78 9.50 0.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.36 2.21 2.43 2.19 1.90 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 348,742
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 5.16 4.21 4.57 4.24 2.87 3.57 3.19 -0.50%
EPS 0.89 0.80 0.73 0.58 0.58 0.47 0.54 -0.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3284 0.2675 0.245 0.1694 0.1465 0.1151 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 2.87 2.52 2.23 2.36 1.69 2.31 0.00 -
P/RPS 7.21 6.79 5.41 3.88 3.93 3.92 0.00 -100.00%
P/EPS 41.65 35.90 33.89 28.26 19.52 29.69 0.00 -100.00%
EY 2.40 2.79 2.95 3.54 5.12 3.37 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.07 1.01 0.97 0.77 1.22 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 21/09/05 21/09/04 23/09/03 18/09/02 26/09/01 20/09/00 - -
Price 2.55 2.63 2.24 2.21 1.38 2.00 0.00 -
P/RPS 6.41 7.08 5.43 3.64 3.21 3.39 0.00 -100.00%
P/EPS 37.01 37.46 34.04 26.47 15.94 25.71 0.00 -100.00%
EY 2.70 2.67 2.94 3.78 6.28 3.89 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.11 1.01 0.91 0.63 1.05 0.00 -100.00%

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