[SPSETIA] YoY TTM Result on 31-Jan-2011 [#1]

Stock

[SPSETIA] SP SETIA BHD

Announcement Date

17-Mar-2011

Admission Sponsor

Sponsor

Financial Year

31-Oct-2011

Quarter

31-Jan-2011 [#1]

Profit Trend

QoQ- 9.47%

YoY- 54.64%

Quarter Report

SPSETIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
TTM Result
Revenue	3,247,789	2,769,943	2,205,169	1,900,859	1,475,237	1,362,496	1,202,254	17.99%
YoY %	17.25%	25.61%	16.01%	28.85%	8.27%	13.33%	-	-
Horiz. %	270.14%	230.40%	183.42%	158.11%	122.71%	113.33%	100.00%	-
PBT	669,848	602,513	443,918	366,014	236,650	273,213	333,746	12.30%
YoY %	11.18%	35.73%	21.28%	54.66%	-13.38%	-18.14%	-	-
Horiz. %	200.71%	180.53%	133.01%	109.67%	70.91%	81.86%	100.00%	-
Tax	-174,174	-180,975	-111,687	-90,361	-58,404	-77,109	-71,897	15.87%
YoY %	3.76%	-62.04%	-23.60%	-54.72%	24.26%	-7.25%	-	-
Horiz. %	242.25%	251.71%	155.34%	125.68%	81.23%	107.25%	100.00%	-
NP	495,674	421,538	332,231	275,653	178,246	196,104	261,849	11.21%
YoY %	17.59%	26.88%	20.53%	54.65%	-9.11%	-25.11%	-	-
Horiz. %	189.30%	160.99%	126.88%	105.27%	68.07%	74.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	421,937	412,999	339,940	275,654	178,254	196,105	261,850	8.26%
YoY %	2.16%	21.49%	23.32%	54.64%	-9.10%	-25.11%	-	-
Horiz. %	161.14%	157.72%	129.82%	105.27%	68.07%	74.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.00%	30.04%	25.16%	24.69%	24.68%	28.22%	21.54%	-
YoY %	-13.45%	19.40%	1.90%	0.04%	-12.54%	31.01%	-	-
Horiz. %	120.71%	139.46%	116.81%	114.62%	114.58%	131.01%	100.00%	-
Total Cost	2,752,115	2,348,405	1,872,938	1,625,206	1,296,991	1,166,392	940,405	19.57%
YoY %	17.19%	25.39%	15.24%	25.31%	11.20%	24.03%	-	-
Horiz. %	292.65%	249.72%	199.16%	172.82%	137.92%	124.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,624,797	4,291,406	3,543,333	2,257,740	2,072,336	2,000,480	1,926,915	19.52%
YoY %	31.07%	21.11%	56.94%	8.95%	3.59%	3.82%	-	-
Horiz. %	291.91%	222.71%	183.89%	117.17%	107.55%	103.82%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Dividend
Div	267,311	275,561	244,086	203,344	142,446	172,884	123,772	13.67%
YoY %	-2.99%	12.90%	20.04%	42.75%	-17.61%	39.68%	-	-
Horiz. %	215.97%	222.64%	197.21%	164.29%	115.09%	139.68%	100.00%	-
Div Payout %	63.35%	66.72%	71.80%	73.77%	79.91%	88.16%	47.27%	-
YoY %	-5.05%	-7.08%	-2.67%	-7.68%	-9.36%	86.50%	-	-
Horiz. %	134.02%	141.15%	151.89%	156.06%	169.05%	186.50%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Equity
Net Worth	5,624,797	4,291,406	3,543,333	2,257,740	2,072,336	2,000,480	1,926,915	19.52%
YoY %	31.07%	21.11%	56.94%	8.95%	3.59%	3.82%	-	-
Horiz. %	291.91%	222.71%	183.89%	117.17%	107.55%	103.82%	100.00%	-
NOSH	2,456,243	2,024,248	1,845,486	1,017,000	1,015,851	1,015,472	1,008,856	15.97%
YoY %	21.34%	9.69%	81.46%	0.11%	0.04%	0.66%	-	-
Horiz. %	243.47%	200.65%	182.93%	100.81%	100.69%	100.66%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Ratio Analysis
NP Margin	15.26%	15.22%	15.07%	14.50%	12.08%	14.39%	21.78%	-
YoY %	0.26%	1.00%	3.93%	20.03%	-16.05%	-33.93%	-	-
Horiz. %	70.06%	69.88%	69.19%	66.57%	55.46%	66.07%	100.00%	-
ROE	7.50%	9.62%	9.59%	12.21%	8.60%	9.80%	13.59%	-
YoY %	-22.04%	0.31%	-21.46%	41.98%	-12.24%	-27.89%	-	-
Horiz. %	55.19%	70.79%	70.57%	89.85%	63.28%	72.11%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Per Share
RPS	132.23	136.84	119.49	186.91	145.22	134.17	119.17	1.74%
YoY %	-3.37%	14.52%	-36.07%	28.71%	8.24%	12.59%	-	-
Horiz. %	110.96%	114.83%	100.27%	156.84%	121.86%	112.59%	100.00%	-
EPS	17.18	20.40	18.42	27.10	17.55	19.31	25.96	-6.64%
YoY %	-15.78%	10.75%	-32.03%	54.42%	-9.11%	-25.62%	-	-
Horiz. %	66.18%	78.58%	70.96%	104.39%	67.60%	74.38%	100.00%	-
DPS	10.88	13.61	13.23	20.00	14.00	17.00	12.27	-1.98%
YoY %	-20.06%	2.87%	-33.85%	42.86%	-17.65%	38.55%	-	-
Horiz. %	88.67%	110.92%	107.82%	163.00%	114.10%	138.55%	100.00%	-
NAPS	2.29	2.12	1.92	2.22	2.04	1.97	1.91	3.06%
YoY %	8.02%	10.42%	-13.51%	8.82%	3.55%	3.14%	-	-
Horiz. %	119.90%	110.99%	100.52%	116.23%	106.81%	103.14%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,017,000
RPS	64.92	55.37	44.08	38.00	29.49	27.24	24.03	17.99%
YoY %	17.25%	25.61%	16.00%	28.86%	8.26%	13.36%	-	-
Horiz. %	270.16%	230.42%	183.44%	158.14%	122.72%	113.36%	100.00%	-
EPS	8.43	8.26	6.80	5.51	3.56	3.92	5.23	8.27%
YoY %	2.06%	21.47%	23.41%	54.78%	-9.18%	-25.05%	-	-
Horiz. %	161.19%	157.93%	130.02%	105.35%	68.07%	74.95%	100.00%	-
DPS	5.34	5.51	4.88	4.06	2.85	3.46	2.47	13.69%
YoY %	-3.09%	12.91%	20.20%	42.46%	-17.63%	40.08%	-	-
Horiz. %	216.19%	223.08%	197.57%	164.37%	115.38%	140.08%	100.00%	-
NAPS	1.1244	0.8579	0.7083	0.4513	0.4143	0.3999	0.3852	19.52%
YoY %	31.06%	21.12%	56.95%	8.93%	3.60%	3.82%	-	-
Horiz. %	291.90%	222.72%	183.88%	117.16%	107.55%	103.82%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/14	31/01/13	31/01/12	31/01/11	29/01/10	30/01/09	31/01/08	-
Price	2.88	3.13	3.95	4.28	2.69	2.20	3.33	-
P/RPS	2.18	2.29	3.31	2.29	1.85	1.64	2.79	-4.02%
YoY %	-4.80%	-30.82%	44.54%	23.78%	12.80%	-41.22%	-	-
Horiz. %	78.14%	82.08%	118.64%	82.08%	66.31%	58.78%	100.00%	-
P/EPS	16.77	15.34	21.44	15.79	15.33	11.39	12.83	4.56%
YoY %	9.32%	-28.45%	35.78%	3.00%	34.59%	-11.22%	-	-
Horiz. %	130.71%	119.56%	167.11%	123.07%	119.49%	88.78%	100.00%	-
EY	5.96	6.52	4.66	6.33	6.52	8.78	7.79	-4.36%
YoY %	-8.59%	39.91%	-26.38%	-2.91%	-25.74%	12.71%	-	-
Horiz. %	76.51%	83.70%	59.82%	81.26%	83.70%	112.71%	100.00%	-
DY	3.78	4.35	3.35	4.67	5.20	7.73	3.68	0.44%
YoY %	-13.10%	29.85%	-28.27%	-10.19%	-32.73%	110.05%	-	-
Horiz. %	102.72%	118.21%	91.03%	126.90%	141.30%	210.05%	100.00%	-
P/NAPS	1.26	1.48	2.06	1.93	1.32	1.12	1.74	-5.23%
YoY %	-14.86%	-28.16%	6.74%	46.21%	17.86%	-35.63%	-	-
Horiz. %	72.41%	85.06%	118.39%	110.92%	75.86%	64.37%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Price Multiplier on Announcement Date
Date	20/03/14	14/03/13	22/03/12	17/03/11	18/03/10	19/03/09	27/03/08	-
Price	2.95	3.30	3.89	4.05	2.77	2.01	2.45	-
P/RPS	2.23	2.41	3.26	2.17	1.91	1.50	2.06	1.32%
YoY %	-7.47%	-26.07%	50.23%	13.61%	27.33%	-27.18%	-	-
Horiz. %	108.25%	116.99%	158.25%	105.34%	92.72%	72.82%	100.00%	-
P/EPS	17.17	16.17	21.12	14.94	15.79	10.41	9.44	10.47%
YoY %	6.18%	-23.44%	41.37%	-5.38%	51.68%	10.28%	-	-
Horiz. %	181.89%	171.29%	223.73%	158.26%	167.27%	110.28%	100.00%	-
EY	5.82	6.18	4.74	6.69	6.33	9.61	10.59	-9.48%
YoY %	-5.83%	30.38%	-29.15%	5.69%	-34.13%	-9.25%	-	-
Horiz. %	54.96%	58.36%	44.76%	63.17%	59.77%	90.75%	100.00%	-
DY	3.69	4.13	3.40	4.94	5.05	8.46	5.01	-4.96%
YoY %	-10.65%	21.47%	-31.17%	-2.18%	-40.31%	68.86%	-	-
Horiz. %	73.65%	82.44%	67.86%	98.60%	100.80%	168.86%	100.00%	-
P/NAPS	1.29	1.56	2.03	1.82	1.36	1.02	1.28	0.12%
YoY %	-17.31%	-23.15%	11.54%	33.82%	33.33%	-20.31%	-	-
Horiz. %	100.78%	121.88%	158.59%	142.19%	106.25%	79.69%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos