[SPSETIA] YoY Quarter Result on 31-Jul-2009 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
17-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jul-2009 [#3]
Profit Trend
QoQ- 5.34%
YoY- 4.46%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 654,192 583,469 414,902 365,575 302,403 294,637 299,918 13.86%
PBT 145,613 115,816 106,241 58,941 54,901 76,580 84,078 9.57%
Tax -46,130 -25,285 -18,991 -16,260 -14,042 -22,921 -21,125 13.88%
NP 99,483 90,531 87,250 42,681 40,859 53,659 62,953 7.91%
-
NP to SH 100,403 91,244 87,250 42,681 40,859 53,768 62,953 8.08%
-
Tax Rate 31.68% 21.83% 17.88% 27.59% 25.58% 29.93% 25.13% -
Total Cost 554,709 492,938 327,652 322,894 261,544 240,978 236,965 15.21%
-
Net Worth 3,854,241 3,206,827 2,104,982 2,012,104 1,951,474 1,790,023 1,668,155 14.96%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 3,854,241 3,206,827 2,104,982 2,012,104 1,951,474 1,790,023 1,668,155 14.96%
NOSH 1,927,120 1,771,728 1,016,899 1,016,214 1,016,393 672,941 661,966 19.47%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 15.21% 15.52% 21.03% 11.68% 13.51% 18.21% 20.99% -
ROE 2.61% 2.85% 4.14% 2.12% 2.09% 3.00% 3.77% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 33.95 32.93 40.80 35.97 29.75 43.78 45.31 -4.69%
EPS 5.21 5.15 8.58 4.20 4.02 7.99 9.51 -9.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.81 2.07 1.98 1.92 2.66 2.52 -3.77%
Adjusted Per Share Value based on latest NOSH - 1,016,214
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 13.08 11.66 8.29 7.31 6.05 5.89 6.00 13.85%
EPS 2.01 1.82 1.74 0.85 0.82 1.07 1.26 8.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7705 0.641 0.4208 0.4022 0.3901 0.3578 0.3335 14.96%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 3.63 3.90 2.79 2.96 2.04 5.73 2.47 -
P/RPS 10.69 11.84 6.84 8.23 6.86 13.09 5.45 11.87%
P/EPS 69.67 75.73 32.52 70.48 50.75 71.71 25.97 17.85%
EY 1.44 1.32 3.08 1.42 1.97 1.39 3.85 -15.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.15 1.35 1.49 1.06 2.15 0.98 10.85%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 13/09/12 22/09/11 23/09/10 17/09/09 25/09/08 20/09/07 21/09/06 -
Price 3.78 3.06 3.04 3.07 2.21 5.63 2.52 -
P/RPS 11.14 9.29 7.45 8.53 7.43 12.86 5.56 12.26%
P/EPS 72.55 59.42 35.43 73.10 54.98 70.46 26.50 18.25%
EY 1.38 1.68 2.82 1.37 1.82 1.42 3.77 -15.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.69 1.47 1.55 1.15 2.12 1.00 11.18%

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