[SPSETIA] YoY TTM Result on 31-Jan-2009 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
19-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2009 [#1]
Profit Trend
QoQ- -8.13%
YoY- -25.11%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 2,205,169 1,900,859 1,475,237 1,362,496 1,202,254 1,130,727 1,300,227 9.19%
PBT 443,918 366,014 236,650 273,213 333,746 319,320 298,079 6.86%
Tax -111,687 -90,361 -58,404 -77,109 -71,897 -80,692 -86,770 4.29%
NP 332,231 275,653 178,246 196,104 261,849 238,628 211,309 7.82%
-
NP to SH 339,940 275,654 178,254 196,105 261,850 238,631 211,383 8.23%
-
Tax Rate 25.16% 24.69% 24.68% 28.22% 21.54% 25.27% 29.11% -
Total Cost 1,872,938 1,625,206 1,296,991 1,166,392 940,405 892,099 1,088,918 9.45%
-
Net Worth 3,543,333 2,257,740 2,072,336 2,000,480 1,926,915 1,339,426 1,623,858 13.88%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 244,086 203,344 142,446 172,884 123,772 144,309 116,615 13.09%
Div Payout % 71.80% 73.77% 79.91% 88.16% 47.27% 60.47% 55.17% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 3,543,333 2,257,740 2,072,336 2,000,480 1,926,915 1,339,426 1,623,858 13.88%
NOSH 1,845,486 1,017,000 1,015,851 1,015,472 1,008,856 669,713 657,432 18.76%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 15.07% 14.50% 12.08% 14.39% 21.78% 21.10% 16.25% -
ROE 9.59% 12.21% 8.60% 9.80% 13.59% 17.82% 13.02% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 119.49 186.91 145.22 134.17 119.17 168.84 197.77 -8.05%
EPS 18.42 27.10 17.55 19.31 25.96 35.63 32.15 -8.86%
DPS 13.23 20.00 14.00 17.00 12.27 21.80 17.74 -4.76%
NAPS 1.92 2.22 2.04 1.97 1.91 2.00 2.47 -4.10%
Adjusted Per Share Value based on latest NOSH - 1,015,472
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 44.08 38.00 29.49 27.24 24.03 22.60 25.99 9.19%
EPS 6.80 5.51 3.56 3.92 5.23 4.77 4.23 8.22%
DPS 4.88 4.06 2.85 3.46 2.47 2.88 2.33 13.10%
NAPS 0.7083 0.4513 0.4143 0.3999 0.3852 0.2678 0.3246 13.88%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 3.95 4.28 2.69 2.20 3.33 4.00 2.37 -
P/RPS 3.31 2.29 1.85 1.64 2.79 2.37 1.20 18.41%
P/EPS 21.44 15.79 15.33 11.39 12.83 11.23 7.37 19.46%
EY 4.66 6.33 6.52 8.78 7.79 8.91 13.57 -16.31%
DY 3.35 4.67 5.20 7.73 3.68 5.45 7.48 -12.52%
P/NAPS 2.06 1.93 1.32 1.12 1.74 2.00 0.96 13.56%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 22/03/12 17/03/11 18/03/10 19/03/09 27/03/08 28/03/07 21/03/06 -
Price 3.89 4.05 2.77 2.01 2.45 5.00 2.45 -
P/RPS 3.26 2.17 1.91 1.50 2.06 2.96 1.24 17.47%
P/EPS 21.12 14.94 15.79 10.41 9.44 14.03 7.62 18.51%
EY 4.74 6.69 6.33 9.61 10.59 7.13 13.12 -15.60%
DY 3.40 4.94 5.05 8.46 5.01 4.36 7.24 -11.83%
P/NAPS 2.03 1.82 1.36 1.02 1.28 2.50 0.99 12.70%

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