[SPSETIA] YoY TTM Result on 30-Apr-2008 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
24-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
30-Apr-2008 [#2]
Profit Trend
QoQ- -4.49%
YoY- 4.24%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 1,988,538 1,532,160 1,413,138 1,216,961 1,119,236 1,377,082 975,090 12.60%
PBT 413,344 251,970 263,524 318,574 320,555 323,253 241,099 9.39%
Tax -96,679 -63,032 -74,895 -68,491 -80,647 -94,263 -72,010 5.03%
NP 316,665 188,938 188,629 250,083 239,908 228,990 169,089 11.01%
-
NP to SH 316,666 188,947 188,630 250,084 239,911 229,064 169,089 11.01%
-
Tax Rate 23.39% 25.02% 28.42% 21.50% 25.16% 29.16% 29.87% -
Total Cost 1,671,873 1,343,222 1,224,509 966,878 879,328 1,148,092 806,001 12.92%
-
Net Worth 2,957,782 2,032,182 1,974,998 1,911,585 1,345,923 1,604,397 1,575,430 11.06%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div 225,463 152,509 152,610 145,822 164,068 137,038 84,291 17.81%
Div Payout % 71.20% 80.72% 80.90% 58.31% 68.39% 59.83% 49.85% -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 2,957,782 2,032,182 1,974,998 1,911,585 1,345,923 1,604,397 1,575,430 11.06%
NOSH 1,661,675 1,016,091 1,018,040 1,016,800 672,961 660,245 627,661 17.60%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 15.92% 12.33% 13.35% 20.55% 21.43% 16.63% 17.34% -
ROE 10.71% 9.30% 9.55% 13.08% 17.83% 14.28% 10.73% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 119.67 150.79 138.81 119.69 166.31 208.57 155.35 -4.25%
EPS 19.06 18.60 18.53 24.60 35.65 34.69 26.94 -5.60%
DPS 13.57 15.00 15.00 14.34 24.60 20.88 13.43 0.17%
NAPS 1.78 2.00 1.94 1.88 2.00 2.43 2.51 -5.56%
Adjusted Per Share Value based on latest NOSH - 1,016,800
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 39.75 30.63 28.25 24.33 22.37 27.53 19.49 12.60%
EPS 6.33 3.78 3.77 5.00 4.80 4.58 3.38 11.01%
DPS 4.51 3.05 3.05 2.92 3.28 2.74 1.68 17.88%
NAPS 0.5913 0.4062 0.3948 0.3821 0.2691 0.3207 0.3149 11.06%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 4.18 2.80 2.36 2.83 5.50 2.49 2.67 -
P/RPS 3.49 1.86 1.70 2.36 3.31 1.19 1.72 12.51%
P/EPS 21.93 15.06 12.74 11.51 15.43 7.18 9.91 14.14%
EY 4.56 6.64 7.85 8.69 6.48 13.93 10.09 -12.39%
DY 3.25 5.36 6.36 5.07 4.47 8.39 5.03 -7.01%
P/NAPS 2.35 1.40 1.22 1.51 2.75 1.02 1.06 14.18%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 09/06/11 17/06/10 18/06/09 24/06/08 27/06/07 14/06/06 15/06/05 -
Price 4.10 2.69 2.92 2.33 5.77 2.37 2.69 -
P/RPS 3.43 1.78 2.10 1.95 3.47 1.14 1.73 12.07%
P/EPS 21.51 14.47 15.76 9.47 16.19 6.83 9.99 13.62%
EY 4.65 6.91 6.35 10.56 6.18 14.64 10.01 -11.99%
DY 3.31 5.58 5.14 6.16 4.26 8.81 4.99 -6.60%
P/NAPS 2.30 1.35 1.51 1.24 2.89 0.98 1.07 13.59%

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