[SPSETIA] YoY TTM Result on 31-Oct-2008 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
10-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Oct-2008 [#4]
Profit Trend
QoQ- -10.0%
YoY- -17.92%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 2,232,473 1,745,870 1,408,415 1,369,079 1,153,803 1,154,641 1,262,445 9.96%
PBT 430,594 330,967 231,112 294,289 328,491 319,949 289,774 6.82%
Tax -108,163 -79,162 -59,880 -80,834 -68,423 -81,718 -86,463 3.80%
NP 322,431 251,805 171,232 213,455 260,068 238,231 203,311 7.98%
-
NP to SH 327,973 251,813 171,233 213,456 260,070 238,234 203,384 8.28%
-
Tax Rate 25.12% 23.92% 25.91% 27.47% 20.83% 25.54% 29.84% -
Total Cost 1,910,042 1,494,065 1,237,183 1,155,624 893,735 916,410 1,059,134 10.32%
-
Net Worth 3,363,160 2,186,541 2,034,311 1,973,146 1,842,613 1,696,826 1,576,735 13.45%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div 244,086 203,344 142,446 172,884 123,772 144,309 116,615 13.09%
Div Payout % 74.42% 80.75% 83.19% 80.99% 47.59% 60.57% 57.34% -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 3,363,160 2,186,541 2,034,311 1,973,146 1,842,613 1,696,826 1,576,735 13.45%
NOSH 1,788,915 1,016,995 1,017,155 1,017,085 672,486 662,822 654,246 18.24%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 14.44% 14.42% 12.16% 15.59% 22.54% 20.63% 16.10% -
ROE 9.75% 11.52% 8.42% 10.82% 14.11% 14.04% 12.90% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 124.79 171.67 138.47 134.61 171.57 174.20 192.96 -7.00%
EPS 18.33 24.76 16.83 20.99 38.67 35.94 31.09 -8.42%
DPS 13.64 20.00 14.00 17.00 18.40 21.80 17.82 -4.35%
NAPS 1.88 2.15 2.00 1.94 2.74 2.56 2.41 -4.05%
Adjusted Per Share Value based on latest NOSH - 1,017,085
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 44.63 34.90 28.15 27.37 23.06 23.08 25.24 9.96%
EPS 6.56 5.03 3.42 4.27 5.20 4.76 4.07 8.27%
DPS 4.88 4.06 2.85 3.46 2.47 2.88 2.33 13.10%
NAPS 0.6723 0.4371 0.4067 0.3944 0.3683 0.3392 0.3152 13.44%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 3.84 3.46 2.58 1.85 5.20 2.61 2.45 -
P/RPS 3.08 2.02 1.86 1.37 3.03 1.50 1.27 15.90%
P/EPS 20.95 13.97 15.33 8.81 13.45 7.26 7.88 17.69%
EY 4.77 7.16 6.52 11.34 7.44 13.77 12.69 -15.04%
DY 3.55 5.78 5.43 9.19 3.54 8.35 7.28 -11.27%
P/NAPS 2.04 1.61 1.29 0.95 1.90 1.02 1.02 12.24%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 08/12/11 09/12/10 11/12/09 10/12/08 12/12/07 12/12/06 15/12/05 -
Price 3.86 3.72 2.40 1.94 5.13 2.99 2.16 -
P/RPS 3.09 2.17 1.73 1.44 2.99 1.72 1.12 18.41%
P/EPS 21.05 15.02 14.26 9.24 13.27 8.32 6.95 20.27%
EY 4.75 6.66 7.01 10.82 7.54 12.02 14.39 -16.86%
DY 3.53 5.38 5.83 8.76 3.59 7.29 8.25 -13.18%
P/NAPS 2.05 1.73 1.20 1.00 1.87 1.17 0.90 14.69%

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