[SPSETIA] YoY TTM Result on 30-Apr-2004 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
16-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
30-Apr-2004 [#2]
Profit Trend
QoQ- 9.17%
YoY- 22.21%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 1,119,236 1,377,082 975,090 967,070 714,888 587,965 555,539 12.37%
PBT 320,555 323,253 241,099 198,521 161,776 128,029 128,936 16.38%
Tax -80,647 -94,263 -72,010 -60,328 -48,700 -34,956 -41,348 11.77%
NP 239,908 228,990 169,089 138,193 113,076 93,073 87,588 18.27%
-
NP to SH 239,911 229,064 169,089 138,193 113,076 93,073 87,588 18.27%
-
Tax Rate 25.16% 29.16% 29.87% 30.39% 30.10% 27.30% 32.07% -
Total Cost 879,328 1,148,092 806,001 828,877 601,812 494,892 467,951 11.08%
-
Net Worth 1,345,923 1,604,397 1,575,430 1,321,372 1,207,813 784,797 701,939 11.45%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 164,068 137,038 84,291 55,627 33,537 33,496 26,736 35.28%
Div Payout % 68.39% 59.83% 49.85% 40.25% 29.66% 35.99% 30.53% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 1,345,923 1,604,397 1,575,430 1,321,372 1,207,813 784,797 701,939 11.45%
NOSH 672,961 660,245 627,661 564,689 554,042 335,383 334,256 12.36%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 21.43% 16.63% 17.34% 14.29% 15.82% 15.83% 15.77% -
ROE 17.83% 14.28% 10.73% 10.46% 9.36% 11.86% 12.48% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 166.31 208.57 155.35 171.26 129.03 175.31 166.20 0.01%
EPS 35.65 34.69 26.94 24.47 20.41 27.75 26.20 5.26%
DPS 24.60 20.88 13.43 9.92 6.05 10.00 8.00 20.57%
NAPS 2.00 2.43 2.51 2.34 2.18 2.34 2.10 -0.80%
Adjusted Per Share Value based on latest NOSH - 564,689
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 22.37 27.53 19.49 19.33 14.29 11.75 11.11 12.36%
EPS 4.80 4.58 3.38 2.76 2.26 1.86 1.75 18.30%
DPS 3.28 2.74 1.68 1.11 0.67 0.67 0.53 35.47%
NAPS 0.2691 0.3207 0.3149 0.2641 0.2414 0.1569 0.1403 11.46%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 5.50 2.49 2.67 2.84 1.45 2.53 1.37 -
P/RPS 3.31 1.19 1.72 1.66 1.12 1.44 0.82 26.17%
P/EPS 15.43 7.18 9.91 11.60 7.10 9.12 5.23 19.74%
EY 6.48 13.93 10.09 8.62 14.08 10.97 19.13 -16.50%
DY 4.47 8.39 5.03 3.49 4.17 3.95 5.84 -4.35%
P/NAPS 2.75 1.02 1.06 1.21 0.67 1.08 0.65 27.16%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 27/06/07 14/06/06 15/06/05 16/06/04 18/06/03 19/06/02 13/06/01 -
Price 5.77 2.37 2.69 2.64 1.75 2.32 1.50 -
P/RPS 3.47 1.14 1.73 1.54 1.36 1.32 0.90 25.20%
P/EPS 16.19 6.83 9.99 10.79 8.57 8.36 5.72 18.92%
EY 6.18 14.64 10.01 9.27 11.66 11.96 17.47 -15.89%
DY 4.26 8.81 4.99 3.76 3.46 4.31 5.33 -3.66%
P/NAPS 2.89 0.98 1.07 1.13 0.80 0.99 0.71 26.34%

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