[SPSETIA] YoY TTM Result on 31-Jul-2006 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
21-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jul-2006 [#3]
Profit Trend
QoQ- 7.95%
YoY- 42.08%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 1,476,310 1,224,727 1,113,955 1,418,666 1,022,895 948,879 731,708 12.39%
PBT 267,564 296,895 313,057 343,079 250,775 202,845 171,111 7.72%
Tax -77,113 -59,612 -82,443 -95,881 -76,739 -61,338 -50,671 7.24%
NP 190,451 237,283 230,614 247,198 174,036 141,507 120,440 7.92%
-
NP to SH 190,452 237,175 230,726 247,272 174,036 141,507 120,440 7.92%
-
Tax Rate 28.82% 20.08% 26.33% 27.95% 30.60% 30.24% 29.61% -
Total Cost 1,285,859 987,444 883,341 1,171,468 848,859 807,372 611,268 13.18%
-
Net Worth 2,012,104 1,951,474 1,345,882 1,668,155 1,643,031 1,337,938 1,225,374 8.60%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 152,610 145,822 164,068 137,038 84,291 55,627 33,537 28.69%
Div Payout % 80.13% 61.48% 71.11% 55.42% 48.43% 39.31% 27.85% -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 2,012,104 1,951,474 1,345,882 1,668,155 1,643,031 1,337,938 1,225,374 8.60%
NOSH 1,016,214 1,016,393 672,941 661,966 649,419 566,923 554,468 10.61%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 12.90% 19.37% 20.70% 17.42% 17.01% 14.91% 16.46% -
ROE 9.47% 12.15% 17.14% 14.82% 10.59% 10.58% 9.83% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 145.28 120.50 165.54 214.31 157.51 167.37 131.97 1.61%
EPS 18.74 23.33 34.29 37.35 26.80 24.96 21.72 -2.42%
DPS 15.00 14.35 24.60 20.88 12.98 9.92 6.05 16.32%
NAPS 1.98 1.92 2.00 2.52 2.53 2.36 2.21 -1.81%
Adjusted Per Share Value based on latest NOSH - 661,966
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 29.51 24.48 22.27 28.36 20.45 18.97 14.63 12.39%
EPS 3.81 4.74 4.61 4.94 3.48 2.83 2.41 7.92%
DPS 3.05 2.91 3.28 2.74 1.68 1.11 0.67 28.70%
NAPS 0.4022 0.3901 0.269 0.3335 0.3284 0.2675 0.245 8.60%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 2.96 2.04 5.73 2.47 2.87 2.52 2.23 -
P/RPS 2.04 1.69 3.46 1.15 1.82 1.51 1.69 3.18%
P/EPS 15.79 8.74 16.71 6.61 10.71 10.10 10.27 7.42%
EY 6.33 11.44 5.98 15.12 9.34 9.90 9.74 -6.92%
DY 5.07 7.03 4.29 8.45 4.52 3.94 2.71 10.99%
P/NAPS 1.49 1.06 2.87 0.98 1.13 1.07 1.01 6.68%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 17/09/09 25/09/08 20/09/07 21/09/06 21/09/05 21/09/04 23/09/03 -
Price 3.07 2.21 5.63 2.52 2.55 2.63 2.24 -
P/RPS 2.11 1.83 3.40 1.18 1.62 1.57 1.70 3.66%
P/EPS 16.38 9.47 16.42 6.75 9.52 10.54 10.31 8.01%
EY 6.10 10.56 6.09 14.82 10.51 9.49 9.70 -7.43%
DY 4.89 6.49 4.37 8.29 5.09 3.77 2.70 10.39%
P/NAPS 1.55 1.15 2.82 1.00 1.01 1.11 1.01 7.39%

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