[SPSETIA] QoQ Annualized Quarter Result on 30-Apr-2003 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
18-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
30-Apr-2003 [#2]
Profit Trend
QoQ- -3.84%
YoY- 19.04%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 1,059,348 821,741 794,890 734,896 594,984 647,574 682,712 33.92%
PBT 185,216 179,089 178,160 166,736 174,776 148,176 147,580 16.30%
Tax -60,108 -53,058 -50,721 -48,546 -51,864 -44,554 -42,565 25.79%
NP 125,108 126,031 127,438 118,190 122,912 103,622 105,014 12.34%
-
NP to SH 125,108 126,031 127,438 118,190 122,912 103,622 105,014 12.34%
-
Tax Rate 32.45% 29.63% 28.47% 29.12% 29.67% 30.07% 28.84% -
Total Cost 934,240 695,710 667,452 616,706 472,072 543,952 577,697 37.65%
-
Net Worth 1,298,079 1,258,646 1,222,393 1,200,625 1,189,471 877,182 825,665 35.09%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - 54,116 30,679 45,822 - 26,927 - -
Div Payout % - 42.94% 24.07% 38.77% - 25.99% - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 1,298,079 1,258,646 1,222,393 1,200,625 1,189,471 877,182 825,665 35.09%
NOSH 559,516 554,469 553,119 550,745 550,681 407,992 339,779 39.32%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 11.81% 15.34% 16.03% 16.08% 20.66% 16.00% 15.38% -
ROE 9.64% 10.01% 10.43% 9.84% 10.33% 11.81% 12.72% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 189.33 148.20 143.71 133.44 108.05 158.72 200.93 -3.87%
EPS 22.36 22.73 23.04 21.46 22.32 22.54 30.91 -19.36%
DPS 0.00 9.76 5.55 8.32 0.00 6.60 0.00 -
NAPS 2.32 2.27 2.21 2.18 2.16 2.15 2.43 -3.03%
Adjusted Per Share Value based on latest NOSH - 554,042
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 22.24 17.25 16.69 15.43 12.49 13.60 14.34 33.87%
EPS 2.63 2.65 2.68 2.48 2.58 2.18 2.21 12.26%
DPS 0.00 1.14 0.64 0.96 0.00 0.57 0.00 -
NAPS 0.2726 0.2643 0.2567 0.2521 0.2498 0.1842 0.1734 35.09%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 2.49 2.40 2.23 1.45 1.63 1.61 2.36 -
P/RPS 1.32 1.62 1.55 1.09 1.51 1.01 1.17 8.35%
P/EPS 11.14 10.56 9.68 6.76 7.30 6.34 7.64 28.49%
EY 8.98 9.47 10.33 14.80 13.69 15.78 13.10 -22.20%
DY 0.00 4.07 2.49 5.74 0.00 4.10 0.00 -
P/NAPS 1.07 1.06 1.01 0.67 0.75 0.75 0.97 6.74%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 24/03/04 18/12/03 23/09/03 18/06/03 26/03/03 18/12/02 18/09/02 -
Price 3.04 2.28 2.24 1.75 1.57 1.57 2.21 -
P/RPS 1.61 1.54 1.56 1.31 1.45 0.99 1.10 28.82%
P/EPS 13.60 10.03 9.72 8.15 7.03 6.18 7.15 53.33%
EY 7.36 9.97 10.29 12.26 14.22 16.18 13.98 -34.72%
DY 0.00 4.28 2.48 4.75 0.00 4.20 0.00 -
P/NAPS 1.31 1.00 1.01 0.80 0.73 0.73 0.91 27.40%

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