[SPSETIA] YoY TTM Result on 30-Apr-2010 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
17-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
30-Apr-2010 [#2]
Profit Trend
QoQ- 6.0%
YoY- 0.17%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 2,906,470 2,325,615 1,988,538 1,532,160 1,413,138 1,216,961 1,119,236 17.22%
PBT 619,756 453,471 413,344 251,970 263,524 318,574 320,555 11.60%
Tax -183,568 -122,534 -96,679 -63,032 -74,895 -68,491 -80,647 14.67%
NP 436,188 330,937 316,665 188,938 188,629 250,083 239,908 10.46%
-
NP to SH 414,834 340,100 316,666 188,947 188,630 250,084 239,911 9.54%
-
Tax Rate 29.62% 27.02% 23.39% 25.02% 28.42% 21.50% 25.16% -
Total Cost 2,470,282 1,994,678 1,671,873 1,343,222 1,224,509 966,878 879,328 18.76%
-
Net Worth 5,336,437 3,733,416 2,957,782 2,032,182 1,974,998 1,911,585 1,345,923 25.78%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 275,614 256,242 225,463 152,509 152,610 145,822 164,068 9.02%
Div Payout % 66.44% 75.34% 71.20% 80.72% 80.90% 58.31% 68.39% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 5,336,437 3,733,416 2,957,782 2,032,182 1,974,998 1,911,585 1,345,923 25.78%
NOSH 2,382,338 1,904,804 1,661,675 1,016,091 1,018,040 1,016,800 672,961 23.42%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 15.01% 14.23% 15.92% 12.33% 13.35% 20.55% 21.43% -
ROE 7.77% 9.11% 10.71% 9.30% 9.55% 13.08% 17.83% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 122.00 122.09 119.67 150.79 138.81 119.69 166.31 -5.02%
EPS 17.41 17.85 19.06 18.60 18.53 24.60 35.65 -11.24%
DPS 11.57 13.45 13.57 15.00 15.00 14.34 24.60 -11.80%
NAPS 2.24 1.96 1.78 2.00 1.94 1.88 2.00 1.90%
Adjusted Per Share Value based on latest NOSH - 1,016,091
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 58.10 46.49 39.75 30.63 28.25 24.33 22.37 17.22%
EPS 8.29 6.80 6.33 3.78 3.77 5.00 4.80 9.52%
DPS 5.51 5.12 4.51 3.05 3.05 2.91 3.28 9.02%
NAPS 1.0668 0.7463 0.5913 0.4062 0.3948 0.3821 0.2691 25.77%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 3.43 3.62 4.18 2.80 2.36 2.83 5.50 -
P/RPS 2.81 2.96 3.49 1.86 1.70 2.36 3.31 -2.69%
P/EPS 19.70 20.27 21.93 15.06 12.74 11.51 15.43 4.15%
EY 5.08 4.93 4.56 6.64 7.85 8.69 6.48 -3.97%
DY 3.37 3.72 3.25 5.36 6.36 5.07 4.47 -4.59%
P/NAPS 1.53 1.85 2.35 1.40 1.22 1.51 2.75 -9.30%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 27/06/13 21/06/12 09/06/11 17/06/10 18/06/09 24/06/08 27/06/07 -
Price 3.42 3.86 4.10 2.69 2.92 2.33 5.77 -
P/RPS 2.80 3.16 3.43 1.78 2.10 1.95 3.47 -3.50%
P/EPS 19.64 21.62 21.51 14.47 15.76 9.47 16.19 3.26%
EY 5.09 4.63 4.65 6.91 6.35 10.56 6.18 -3.17%
DY 3.38 3.49 3.31 5.58 5.14 6.16 4.26 -3.77%
P/NAPS 1.53 1.97 2.30 1.35 1.51 1.24 2.89 -10.04%

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