[SPSETIA] QoQ Cumulative Quarter Result on 30-Apr-2004 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
16-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
30-Apr-2004 [#2]
Profit Trend
QoQ- 127.83%
YoY- 20.58%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 241,338 1,025,091 723,306 512,777 264,837 821,741 596,168 -45.12%
PBT 54,959 234,624 157,196 102,620 46,304 179,089 133,620 -44.54%
Tax -16,609 -73,426 -46,141 -31,363 -15,027 -53,058 -38,041 -42.30%
NP 38,350 161,198 111,055 71,257 31,277 126,031 95,579 -45.44%
-
NP to SH 38,350 161,198 111,055 71,257 31,277 126,031 95,579 -45.44%
-
Tax Rate 30.22% 31.30% 29.35% 30.56% 32.45% 29.63% 28.47% -
Total Cost 202,988 863,893 612,251 441,520 233,560 695,710 500,589 -45.06%
-
Net Worth 1,463,431 1,383,795 1,330,404 1,316,032 1,298,079 1,258,646 1,222,393 12.68%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - 81,333 24,353 24,295 - 54,116 23,009 -
Div Payout % - 50.46% 21.93% 34.10% - 42.94% 24.07% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 1,463,431 1,383,795 1,330,404 1,316,032 1,298,079 1,258,646 1,222,393 12.68%
NOSH 578,431 564,814 563,730 562,407 559,516 554,469 553,119 3.01%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 15.89% 15.73% 15.35% 13.90% 11.81% 15.34% 16.03% -
ROE 2.62% 11.65% 8.35% 5.41% 2.41% 10.01% 7.82% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 41.72 181.49 128.31 91.18 47.33 148.20 107.78 -46.73%
EPS 6.63 28.54 19.70 12.67 5.59 22.73 17.28 -47.04%
DPS 0.00 14.40 4.32 4.32 0.00 9.76 4.16 -
NAPS 2.53 2.45 2.36 2.34 2.32 2.27 2.21 9.38%
Adjusted Per Share Value based on latest NOSH - 564,689
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 4.82 20.49 14.46 10.25 5.29 16.43 11.92 -45.16%
EPS 0.77 3.22 2.22 1.42 0.63 2.52 1.91 -45.27%
DPS 0.00 1.63 0.49 0.49 0.00 1.08 0.46 -
NAPS 0.2925 0.2766 0.2659 0.2631 0.2595 0.2516 0.2444 12.66%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 2.93 2.53 2.52 2.84 2.49 2.40 2.23 -
P/RPS 7.02 1.39 1.96 3.11 5.26 1.62 2.07 124.89%
P/EPS 44.19 8.86 12.79 22.42 44.54 10.56 12.91 126.27%
EY 2.26 11.28 7.82 4.46 2.24 9.47 7.75 -55.86%
DY 0.00 5.69 1.71 1.52 0.00 4.07 1.87 -
P/NAPS 1.16 1.03 1.07 1.21 1.07 1.06 1.01 9.62%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 22/03/05 15/12/04 21/09/04 16/06/04 24/03/04 18/12/03 23/09/03 -
Price 2.84 2.64 2.63 2.64 3.04 2.28 2.24 -
P/RPS 6.81 1.45 2.05 2.90 6.42 1.54 2.08 119.69%
P/EPS 42.84 9.25 13.35 20.84 54.38 10.03 12.96 121.10%
EY 2.33 10.81 7.49 4.80 1.84 9.97 7.71 -54.80%
DY 0.00 5.45 1.64 1.64 0.00 4.28 1.86 -
P/NAPS 1.12 1.08 1.11 1.13 1.31 1.00 1.01 7.10%

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