[SPSETIA] YoY TTM Result on 31-Jul-2012 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
13-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- 2.69%
YoY- 8.92%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 4,325,886 3,542,257 3,059,099 2,396,338 2,157,105 1,581,487 1,476,310 16.17%
PBT 960,779 719,651 632,179 483,268 422,919 299,270 267,564 19.51%
Tax -300,738 -197,956 -182,244 -143,379 -102,973 -65,763 -77,113 20.89%
NP 660,041 521,695 449,935 339,889 319,946 233,507 190,451 18.92%
-
NP to SH 591,511 404,007 415,733 349,259 320,660 233,516 190,452 17.11%
-
Tax Rate 31.30% 27.51% 28.83% 29.67% 24.35% 21.97% 28.82% -
Total Cost 3,665,845 3,020,562 2,609,164 2,056,449 1,837,159 1,347,980 1,285,859 15.72%
-
Net Worth 7,362,586 5,742,730 5,463,237 3,854,241 3,206,827 2,104,982 2,012,104 19.82%
Dividend
30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 604,686 270,389 275,614 256,242 225,463 152,509 152,610 21.16%
Div Payout % 102.23% 66.93% 66.30% 73.37% 70.31% 65.31% 80.13% -
Equity
30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 7,362,586 5,742,730 5,463,237 3,854,241 3,206,827 2,104,982 2,012,104 19.82%
NOSH 2,747,233 2,507,742 2,460,917 1,927,120 1,771,728 1,016,899 1,016,214 14.87%
Ratio Analysis
30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 15.26% 14.73% 14.71% 14.18% 14.83% 14.77% 12.90% -
ROE 8.03% 7.04% 7.61% 9.06% 10.00% 11.09% 9.47% -
Per Share
30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 157.46 141.25 124.31 124.35 121.75 155.52 145.28 1.12%
EPS 21.53 16.11 16.89 18.12 18.10 22.96 18.74 1.95%
DPS 22.01 10.78 11.20 13.30 12.73 15.00 15.00 5.49%
NAPS 2.68 2.29 2.22 2.00 1.81 2.07 1.98 4.31%
Adjusted Per Share Value based on latest NOSH - 1,927,120
30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 86.47 70.81 61.15 47.90 43.12 31.61 29.51 16.17%
EPS 11.82 8.08 8.31 6.98 6.41 4.67 3.81 17.09%
DPS 12.09 5.41 5.51 5.12 4.51 3.05 3.05 21.16%
NAPS 1.4718 1.148 1.0921 0.7705 0.641 0.4208 0.4022 19.82%
Price Multiplier on Financial Quarter End Date
30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 30/09/16 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 3.49 3.50 3.34 3.63 3.90 2.79 2.96 -
P/RPS 2.22 2.48 2.69 2.92 3.20 1.79 2.04 1.18%
P/EPS 16.21 21.73 19.77 20.03 21.55 12.15 15.79 0.36%
EY 6.17 4.60 5.06 4.99 4.64 8.23 6.33 -0.35%
DY 6.31 3.08 3.35 3.66 3.26 5.38 5.07 3.09%
P/NAPS 1.30 1.53 1.50 1.82 2.15 1.35 1.49 -1.88%
Price Multiplier on Announcement Date
30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 15/11/16 17/09/14 25/09/13 13/09/12 22/09/11 23/09/10 17/09/09 -
Price 3.20 3.31 3.37 3.78 3.06 3.04 3.07 -
P/RPS 2.03 2.34 2.71 3.04 2.51 1.95 2.11 -0.53%
P/EPS 14.86 20.55 19.95 20.86 16.91 13.24 16.38 -1.34%
EY 6.73 4.87 5.01 4.79 5.91 7.55 6.10 1.37%
DY 6.88 3.26 3.32 3.52 4.16 4.93 4.89 4.87%
P/NAPS 1.19 1.45 1.52 1.89 1.69 1.47 1.55 -3.61%

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