[SPSETIA] YoY Quarter Result on 31-Jul-2005 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
21-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jul-2005 [#3]
Profit Trend
QoQ- 9.67%
YoY- 12.43%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 302,403 294,637 299,918 258,334 210,529 228,720 211,900 6.10%
PBT 54,901 76,580 84,078 64,252 54,576 50,252 40,917 5.01%
Tax -14,042 -22,921 -21,125 -19,507 -14,778 -13,768 -11,797 2.94%
NP 40,859 53,659 62,953 44,745 39,798 36,484 29,120 5.80%
-
NP to SH 40,859 53,768 62,953 44,745 39,798 36,484 29,120 5.80%
-
Tax Rate 25.58% 29.93% 25.13% 30.36% 27.08% 27.40% 28.83% -
Total Cost 261,544 240,978 236,965 213,589 170,731 192,236 182,780 6.14%
-
Net Worth 1,951,474 1,790,023 1,668,155 1,643,031 1,337,938 1,225,374 847,444 14.90%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 1,951,474 1,790,023 1,668,155 1,643,031 1,337,938 1,225,374 847,444 14.90%
NOSH 1,016,393 672,941 661,966 649,419 566,923 554,468 348,742 19.49%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 13.51% 18.21% 20.99% 17.32% 18.90% 15.95% 13.74% -
ROE 2.09% 3.00% 3.77% 2.72% 2.97% 2.98% 3.44% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 29.75 43.78 45.31 39.78 37.14 41.25 60.76 -11.21%
EPS 4.02 7.99 9.51 6.89 7.02 6.58 8.35 -11.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 2.66 2.52 2.53 2.36 2.21 2.43 -3.84%
Adjusted Per Share Value based on latest NOSH - 649,419
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 6.05 5.89 6.00 5.16 4.21 4.57 4.24 6.09%
EPS 0.82 1.07 1.26 0.89 0.80 0.73 0.58 5.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3901 0.3578 0.3335 0.3284 0.2675 0.245 0.1694 14.90%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 2.04 5.73 2.47 2.87 2.52 2.23 2.36 -
P/RPS 6.86 13.09 5.45 7.21 6.79 5.41 3.88 9.95%
P/EPS 50.75 71.71 25.97 41.65 35.90 33.89 28.26 10.23%
EY 1.97 1.39 3.85 2.40 2.79 2.95 3.54 -9.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 2.15 0.98 1.13 1.07 1.01 0.97 1.48%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 25/09/08 20/09/07 21/09/06 21/09/05 21/09/04 23/09/03 18/09/02 -
Price 2.21 5.63 2.52 2.55 2.63 2.24 2.21 -
P/RPS 7.43 12.86 5.56 6.41 7.08 5.43 3.64 12.61%
P/EPS 54.98 70.46 26.50 37.01 37.46 34.04 26.47 12.94%
EY 1.82 1.42 3.77 2.70 2.67 2.94 3.78 -11.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 2.12 1.00 1.01 1.11 1.01 0.91 3.97%

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