[SPSETIA] YoY TTM Result on 30-Apr-2009 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
18-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
30-Apr-2009 [#2]
Profit Trend
QoQ- -3.81%
YoY- -24.57%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 2,325,615 1,988,538 1,532,160 1,413,138 1,216,961 1,119,236 1,377,082 9.11%
PBT 453,471 413,344 251,970 263,524 318,574 320,555 323,253 5.79%
Tax -122,534 -96,679 -63,032 -74,895 -68,491 -80,647 -94,263 4.46%
NP 330,937 316,665 188,938 188,629 250,083 239,908 228,990 6.32%
-
NP to SH 340,100 316,666 188,947 188,630 250,084 239,911 229,064 6.80%
-
Tax Rate 27.02% 23.39% 25.02% 28.42% 21.50% 25.16% 29.16% -
Total Cost 1,994,678 1,671,873 1,343,222 1,224,509 966,878 879,328 1,148,092 9.63%
-
Net Worth 3,733,416 2,957,782 2,032,182 1,974,998 1,911,585 1,345,923 1,604,397 15.10%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 256,242 225,463 152,509 152,610 145,822 164,068 137,038 10.98%
Div Payout % 75.34% 71.20% 80.72% 80.90% 58.31% 68.39% 59.83% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 3,733,416 2,957,782 2,032,182 1,974,998 1,911,585 1,345,923 1,604,397 15.10%
NOSH 1,904,804 1,661,675 1,016,091 1,018,040 1,016,800 672,961 660,245 19.29%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 14.23% 15.92% 12.33% 13.35% 20.55% 21.43% 16.63% -
ROE 9.11% 10.71% 9.30% 9.55% 13.08% 17.83% 14.28% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 122.09 119.67 150.79 138.81 119.69 166.31 208.57 -8.53%
EPS 17.85 19.06 18.60 18.53 24.60 35.65 34.69 -10.47%
DPS 13.45 13.57 15.00 15.00 14.34 24.60 20.88 -7.06%
NAPS 1.96 1.78 2.00 1.94 1.88 2.00 2.43 -3.51%
Adjusted Per Share Value based on latest NOSH - 1,018,040
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 46.49 39.75 30.63 28.25 24.33 22.37 27.53 9.11%
EPS 6.80 6.33 3.78 3.77 5.00 4.80 4.58 6.80%
DPS 5.12 4.51 3.05 3.05 2.91 3.28 2.74 10.97%
NAPS 0.7463 0.5913 0.4062 0.3948 0.3821 0.2691 0.3207 15.10%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 3.62 4.18 2.80 2.36 2.83 5.50 2.49 -
P/RPS 2.96 3.49 1.86 1.70 2.36 3.31 1.19 16.38%
P/EPS 20.27 21.93 15.06 12.74 11.51 15.43 7.18 18.86%
EY 4.93 4.56 6.64 7.85 8.69 6.48 13.93 -15.88%
DY 3.72 3.25 5.36 6.36 5.07 4.47 8.39 -12.66%
P/NAPS 1.85 2.35 1.40 1.22 1.51 2.75 1.02 10.42%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 21/06/12 09/06/11 17/06/10 18/06/09 24/06/08 27/06/07 14/06/06 -
Price 3.86 4.10 2.69 2.92 2.33 5.77 2.37 -
P/RPS 3.16 3.43 1.78 2.10 1.95 3.47 1.14 18.50%
P/EPS 21.62 21.51 14.47 15.76 9.47 16.19 6.83 21.15%
EY 4.63 4.65 6.91 6.35 10.56 6.18 14.64 -17.44%
DY 3.49 3.31 5.58 5.14 6.16 4.26 8.81 -14.28%
P/NAPS 1.97 2.30 1.35 1.51 1.24 2.89 0.98 12.32%

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