[SPSETIA] QoQ Cumulative 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- 92.32%
YoY- 19.04%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 264,837 821,741 596,168 367,448 148,746 647,574 512,034 -35.48%
PBT 46,304 179,089 133,620 83,368 43,694 148,176 110,685 -43.97%
Tax -15,027 -53,058 -38,041 -24,273 -12,966 -44,554 -31,924 -39.40%
NP 31,277 126,031 95,579 59,095 30,728 103,622 78,761 -45.88%
-
NP to SH 31,277 126,031 95,579 59,095 30,728 103,622 78,761 -45.88%
-
Tax Rate 32.45% 29.63% 28.47% 29.12% 29.67% 30.07% 28.84% -
Total Cost 233,560 695,710 500,589 308,353 118,018 543,952 433,273 -33.68%
-
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 23,009 22,911 - 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 2.41% 10.01% 7.82% 4.92% 2.58% 11.81% 9.54% -
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 47.33 148.20 107.78 66.72 27.01 158.72 150.70 -53.69%
EPS 5.59 22.73 17.28 10.73 5.58 22.54 23.18 -61.15%
DPS 0.00 9.76 4.16 4.16 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 5.56 17.25 12.52 7.72 3.12 13.60 10.75 -35.48%
EPS 0.66 2.65 2.01 1.24 0.65 2.18 1.65 -45.62%
DPS 0.00 1.14 0.48 0.48 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 5.26 1.62 2.07 2.17 6.03 1.01 1.57 123.40%
P/EPS 44.54 10.56 12.91 13.51 29.21 6.34 10.18 166.78%
EY 2.24 9.47 7.75 7.40 3.42 15.78 9.82 -62.56%
DY 0.00 4.07 1.87 2.87 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 6.42 1.54 2.08 2.62 5.81 0.99 1.47 166.46%
P/EPS 54.38 10.03 12.96 16.31 28.14 6.18 9.53 218.31%
EY 1.84 9.97 7.71 6.13 3.55 16.18 10.49 -68.56%
DY 0.00 4.28 1.86 2.38 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