[SPSETIA] YoY TTM Result on 30-Apr-2011 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
09-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
30-Apr-2011 [#2]
Profit Trend
QoQ- 14.88%
YoY- 67.6%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 3,446,415 2,906,470 2,325,615 1,988,538 1,532,160 1,413,138 1,216,961 18.93%
PBT 690,090 619,756 453,471 413,344 251,970 263,524 318,574 13.74%
Tax -181,596 -183,568 -122,534 -96,679 -63,032 -74,895 -68,491 17.63%
NP 508,494 436,188 330,937 316,665 188,938 188,629 250,083 12.54%
-
NP to SH 401,990 414,834 340,100 316,666 188,947 188,630 250,084 8.22%
-
Tax Rate 26.31% 29.62% 27.02% 23.39% 25.02% 28.42% 21.50% -
Total Cost 2,937,921 2,470,282 1,994,678 1,671,873 1,343,222 1,224,509 966,878 20.33%
-
Net Worth 5,705,586 5,336,437 3,733,416 2,957,782 2,032,182 1,974,998 1,911,585 19.98%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div 270,389 275,614 256,242 225,463 152,509 152,610 145,822 10.83%
Div Payout % 67.26% 66.44% 75.34% 71.20% 80.72% 80.90% 58.31% -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 5,705,586 5,336,437 3,733,416 2,957,782 2,032,182 1,974,998 1,911,585 19.98%
NOSH 2,459,304 2,382,338 1,904,804 1,661,675 1,016,091 1,018,040 1,016,800 15.85%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 14.75% 15.01% 14.23% 15.92% 12.33% 13.35% 20.55% -
ROE 7.05% 7.77% 9.11% 10.71% 9.30% 9.55% 13.08% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 140.14 122.00 122.09 119.67 150.79 138.81 119.69 2.66%
EPS 16.35 17.41 17.85 19.06 18.60 18.53 24.60 -6.57%
DPS 11.00 11.57 13.45 13.57 15.00 15.00 14.34 -4.32%
NAPS 2.32 2.24 1.96 1.78 2.00 1.94 1.88 3.56%
Adjusted Per Share Value based on latest NOSH - 1,661,675
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 68.89 58.10 46.49 39.75 30.63 28.25 24.33 18.93%
EPS 8.04 8.29 6.80 6.33 3.78 3.77 5.00 8.23%
DPS 5.41 5.51 5.12 4.51 3.05 3.05 2.92 10.81%
NAPS 1.1406 1.0668 0.7463 0.5913 0.4062 0.3948 0.3821 19.98%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 3.02 3.43 3.62 4.18 2.80 2.36 2.83 -
P/RPS 2.16 2.81 2.96 3.49 1.86 1.70 2.36 -1.46%
P/EPS 18.48 19.70 20.27 21.93 15.06 12.74 11.51 8.20%
EY 5.41 5.08 4.93 4.56 6.64 7.85 8.69 -7.59%
DY 3.64 3.37 3.72 3.25 5.36 6.36 5.07 -5.37%
P/NAPS 1.30 1.53 1.85 2.35 1.40 1.22 1.51 -2.46%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 11/06/14 27/06/13 21/06/12 09/06/11 17/06/10 18/06/09 24/06/08 -
Price 3.03 3.42 3.86 4.10 2.69 2.92 2.33 -
P/RPS 2.16 2.80 3.16 3.43 1.78 2.10 1.95 1.71%
P/EPS 18.54 19.64 21.62 21.51 14.47 15.76 9.47 11.84%
EY 5.39 5.09 4.63 4.65 6.91 6.35 10.56 -10.59%
DY 3.63 3.38 3.49 3.31 5.58 5.14 6.16 -8.43%
P/NAPS 1.31 1.53 1.97 2.30 1.35 1.51 1.24 0.91%

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