[SPSETIA] QoQ Annualized Quarter Result on 30-Apr-2008 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
24-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
30-Apr-2008 [#2]
Profit Trend
QoQ- -0.55%
YoY- -9.38%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 1,188,296 1,471,357 1,210,092 1,210,332 1,214,628 1,153,803 1,115,526 4.28%
PBT 187,256 297,867 250,885 266,526 271,560 328,491 293,013 -25.70%
Tax -62,556 -84,412 -67,714 -73,488 -77,456 -68,423 -79,462 -14.67%
NP 124,700 213,455 183,170 193,038 194,104 260,068 213,550 -30.02%
-
NP to SH 124,700 213,456 183,170 193,038 194,104 260,070 213,697 -30.05%
-
Tax Rate 33.41% 28.34% 26.99% 27.57% 28.52% 20.83% 27.12% -
Total Cost 1,063,596 1,257,902 1,026,921 1,017,294 1,020,524 893,735 901,976 11.55%
-
Net Worth 2,000,480 1,968,177 1,946,610 1,904,047 1,926,915 1,840,371 1,786,782 7.78%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - 172,469 94,626 141,790 - 123,586 65,380 -
Div Payout % - 80.80% 51.66% 73.45% - 47.52% 30.60% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 2,000,480 1,968,177 1,946,610 1,904,047 1,926,915 1,840,371 1,786,782 7.78%
NOSH 1,015,472 1,014,524 1,013,859 1,012,791 1,008,856 671,668 671,722 31.55%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 10.49% 14.51% 15.14% 15.95% 15.98% 22.54% 19.14% -
ROE 6.23% 10.85% 9.41% 10.14% 10.07% 14.13% 11.96% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 117.02 145.03 119.35 119.50 120.40 171.78 166.07 -20.73%
EPS 12.28 21.04 18.07 19.06 19.24 38.72 31.81 -46.82%
DPS 0.00 17.00 9.33 14.00 0.00 18.40 9.73 -
NAPS 1.97 1.94 1.92 1.88 1.91 2.74 2.66 -18.06%
Adjusted Per Share Value based on latest NOSH - 1,016,800
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 23.75 29.41 24.19 24.19 24.28 23.06 22.30 4.26%
EPS 2.49 4.27 3.66 3.86 3.88 5.20 4.27 -30.08%
DPS 0.00 3.45 1.89 2.83 0.00 2.47 1.31 -
NAPS 0.3999 0.3934 0.3891 0.3806 0.3852 0.3679 0.3572 7.78%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 2.20 1.85 2.04 2.83 3.33 5.20 5.73 -
P/RPS 1.88 1.28 1.71 2.37 2.77 3.03 3.45 -33.16%
P/EPS 17.92 8.79 11.29 14.85 17.31 13.43 18.01 -0.33%
EY 5.58 11.37 8.86 6.73 5.78 7.45 5.55 0.35%
DY 0.00 9.19 4.58 4.95 0.00 3.54 1.70 -
P/NAPS 1.12 0.95 1.06 1.51 1.74 1.90 2.15 -35.12%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 19/03/09 10/12/08 25/09/08 24/06/08 27/03/08 12/12/07 20/09/07 -
Price 2.01 1.94 2.21 2.33 2.45 5.13 5.63 -
P/RPS 1.72 1.34 1.85 1.95 2.03 2.99 3.39 -36.25%
P/EPS 16.37 9.22 12.23 12.22 12.73 13.25 17.70 -5.05%
EY 6.11 10.85 8.17 8.18 7.85 7.55 5.65 5.33%
DY 0.00 8.76 4.22 6.01 0.00 3.59 1.73 -
P/NAPS 1.02 1.00 1.15 1.24 1.28 1.87 2.12 -38.46%

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