[SPSETIA] QoQ Annualized Quarter Result on 31-Jul-2001 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
26-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2001
Quarter
31-Jul-2001 [#3]
Profit Trend
QoQ- 8.44%
YoY- 20.67%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 600,268 537,712 555,173 548,145 534,684 634,228 542,042 7.05%
PBT 139,536 164,124 124,997 135,813 133,472 159,052 121,152 9.90%
Tax -40,254 -47,796 -35,320 -35,513 -40,982 -46,940 -41,038 -1.28%
NP 99,282 116,328 89,677 100,300 92,490 112,112 80,114 15.41%
-
NP to SH 99,282 116,328 89,677 100,300 92,490 112,112 80,114 15.41%
-
Tax Rate 28.85% 29.12% 28.26% 26.15% 30.70% 29.51% 33.87% -
Total Cost 500,986 421,384 465,496 447,845 442,194 522,116 461,928 5.57%
-
Net Worth 784,334 760,554 732,261 732,190 701,694 698,194 661,552 12.05%
Dividend
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 784,334 760,554 732,261 732,190 701,694 698,194 661,552 12.05%
NOSH 335,185 335,046 334,366 334,333 334,140 334,064 330,776 0.88%
Ratio Analysis
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 16.54% 21.63% 16.15% 18.30% 17.30% 17.68% 14.78% -
ROE 12.66% 15.30% 12.25% 13.70% 13.18% 16.06% 12.11% -
Per Share
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 179.09 160.49 166.04 163.95 160.02 189.85 163.87 6.11%
EPS 29.62 34.72 26.82 30.00 27.68 33.56 24.22 14.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.27 2.19 2.19 2.10 2.09 2.00 11.06%
Adjusted Per Share Value based on latest NOSH - 334,642
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 12.00 10.75 11.10 10.96 10.69 12.68 10.84 7.03%
EPS 1.98 2.33 1.79 2.01 1.85 2.24 1.60 15.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1568 0.152 0.1464 0.1464 0.1403 0.1396 0.1322 12.08%
Price Multiplier on Financial Quarter End Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 -
Price 2.53 2.12 1.47 1.69 1.37 1.85 1.83 -
P/RPS 1.41 1.32 0.89 1.03 0.86 0.97 1.12 16.64%
P/EPS 8.54 6.11 5.48 5.63 4.95 5.51 7.56 8.48%
EY 11.71 16.38 18.24 17.75 20.20 18.14 13.23 -7.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.93 0.67 0.77 0.65 0.89 0.92 11.31%
Price Multiplier on Announcement Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 19/06/02 20/03/02 14/12/01 26/09/01 13/06/01 15/03/01 20/12/00 -
Price 2.32 2.27 1.67 1.38 1.50 1.53 1.67 -
P/RPS 1.30 1.41 1.01 0.84 0.94 0.81 1.02 17.60%
P/EPS 7.83 6.54 6.23 4.60 5.42 4.56 6.90 8.82%
EY 12.77 15.30 16.06 21.74 18.45 21.93 14.50 -8.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.00 0.76 0.63 0.71 0.73 0.84 11.60%

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