[SPSETIA] YoY Quarter Result on 31-Jul-2006 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
21-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jul-2006 [#3]
Profit Trend
QoQ- 7.65%
YoY- 40.69%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 365,575 302,403 294,637 299,918 258,334 210,529 228,720 8.12%
PBT 58,941 54,901 76,580 84,078 64,252 54,576 50,252 2.69%
Tax -16,260 -14,042 -22,921 -21,125 -19,507 -14,778 -13,768 2.80%
NP 42,681 40,859 53,659 62,953 44,745 39,798 36,484 2.64%
-
NP to SH 42,681 40,859 53,768 62,953 44,745 39,798 36,484 2.64%
-
Tax Rate 27.59% 25.58% 29.93% 25.13% 30.36% 27.08% 27.40% -
Total Cost 322,894 261,544 240,978 236,965 213,589 170,731 192,236 9.01%
-
Net Worth 2,012,104 1,951,474 1,790,023 1,668,155 1,643,031 1,337,938 1,225,374 8.60%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 2,012,104 1,951,474 1,790,023 1,668,155 1,643,031 1,337,938 1,225,374 8.60%
NOSH 1,016,214 1,016,393 672,941 661,966 649,419 566,923 554,468 10.61%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 11.68% 13.51% 18.21% 20.99% 17.32% 18.90% 15.95% -
ROE 2.12% 2.09% 3.00% 3.77% 2.72% 2.97% 2.98% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 35.97 29.75 43.78 45.31 39.78 37.14 41.25 -2.25%
EPS 4.20 4.02 7.99 9.51 6.89 7.02 6.58 -7.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.92 2.66 2.52 2.53 2.36 2.21 -1.81%
Adjusted Per Share Value based on latest NOSH - 661,966
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 7.31 6.05 5.89 6.00 5.16 4.21 4.57 8.13%
EPS 0.85 0.82 1.07 1.26 0.89 0.80 0.73 2.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4022 0.3901 0.3578 0.3335 0.3284 0.2675 0.245 8.60%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 2.96 2.04 5.73 2.47 2.87 2.52 2.23 -
P/RPS 8.23 6.86 13.09 5.45 7.21 6.79 5.41 7.23%
P/EPS 70.48 50.75 71.71 25.97 41.65 35.90 33.89 12.96%
EY 1.42 1.97 1.39 3.85 2.40 2.79 2.95 -11.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.06 2.15 0.98 1.13 1.07 1.01 6.68%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 17/09/09 25/09/08 20/09/07 21/09/06 21/09/05 21/09/04 23/09/03 -
Price 3.07 2.21 5.63 2.52 2.55 2.63 2.24 -
P/RPS 8.53 7.43 12.86 5.56 6.41 7.08 5.43 7.81%
P/EPS 73.10 54.98 70.46 26.50 37.01 37.46 34.04 13.57%
EY 1.37 1.82 1.42 3.77 2.70 2.67 2.94 -11.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.15 2.12 1.00 1.01 1.11 1.01 7.39%

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