[SPSETIA] YoY TTM Result on 31-Jan-2003 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jan-2003 [#1]
Profit Trend
QoQ- 1.59%
YoY- 16.02%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 1,300,227 1,001,592 937,832 661,892 531,044 552,185 448,583 19.38%
PBT 298,079 243,279 181,879 150,839 126,265 125,488 85,845 23.03%
Tax -86,770 -75,008 -55,299 -45,571 -35,534 -40,391 -13,282 36.68%
NP 211,309 168,271 126,580 105,268 90,731 85,097 72,563 19.48%
-
NP to SH 211,383 168,271 126,580 105,268 90,731 85,097 72,563 19.48%
-
Tax Rate 29.11% 30.83% 30.40% 30.21% 28.14% 32.19% 15.47% -
Total Cost 1,088,918 833,321 811,252 556,624 440,313 467,088 376,020 19.36%
-
Net Worth 1,623,858 1,463,431 1,298,079 1,189,471 760,554 698,194 425,708 24.97%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 116,615 81,571 54,281 24,441 33,439 14,424 - -
Div Payout % 55.17% 48.48% 42.88% 23.22% 36.86% 16.95% - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 1,623,858 1,463,431 1,298,079 1,189,471 760,554 698,194 425,708 24.97%
NOSH 657,432 578,431 559,516 550,681 335,046 334,064 141,902 29.08%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 16.25% 16.80% 13.50% 15.90% 17.09% 15.41% 16.18% -
ROE 13.02% 11.50% 9.75% 8.85% 11.93% 12.19% 17.05% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 197.77 173.16 167.61 120.20 158.50 165.29 316.12 -7.51%
EPS 32.15 29.09 22.62 19.12 27.08 25.47 51.14 -7.43%
DPS 17.74 14.10 9.76 4.44 10.00 4.32 0.00 -
NAPS 2.47 2.53 2.32 2.16 2.27 2.09 3.00 -3.18%
Adjusted Per Share Value based on latest NOSH - 550,681
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 25.99 20.02 18.75 13.23 10.62 11.04 8.97 19.38%
EPS 4.23 3.36 2.53 2.10 1.81 1.70 1.45 19.51%
DPS 2.33 1.63 1.09 0.49 0.67 0.29 0.00 -
NAPS 0.3246 0.2925 0.2595 0.2378 0.152 0.1396 0.0851 24.97%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 2.37 2.93 2.49 1.63 2.12 1.85 5.67 -
P/RPS 1.20 1.69 1.49 1.36 1.34 1.12 1.79 -6.44%
P/EPS 7.37 10.07 11.01 8.53 7.83 7.26 11.09 -6.57%
EY 13.57 9.93 9.09 11.73 12.77 13.77 9.02 7.03%
DY 7.48 4.81 3.92 2.72 4.72 2.33 0.00 -
P/NAPS 0.96 1.16 1.07 0.75 0.93 0.89 1.89 -10.66%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 21/03/06 22/03/05 24/03/04 26/03/03 20/03/02 15/03/01 - -
Price 2.45 2.84 3.04 1.57 2.27 1.53 0.00 -
P/RPS 1.24 1.64 1.81 1.31 1.43 0.93 0.00 -
P/EPS 7.62 9.76 13.44 8.21 8.38 6.01 0.00 -
EY 13.12 10.24 7.44 12.18 11.93 16.65 0.00 -
DY 7.24 4.97 3.21 2.83 4.41 2.82 0.00 -
P/NAPS 0.99 1.12 1.31 0.73 1.00 0.73 0.00 -

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