[SPSETIA] QoQ Cumulative Quarter Result on 30-Apr-2005 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
15-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
30-Apr-2005 [#2]
Profit Trend
QoQ- 106.38%
YoY- 11.07%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 279,120 1,262,445 721,110 462,776 241,338 1,025,091 723,306 -46.90%
PBT 63,264 289,774 173,347 109,095 54,959 234,624 157,196 -45.39%
Tax -16,916 -86,394 -49,454 -29,947 -16,609 -73,426 -46,141 -48.68%
NP 46,348 203,380 123,893 79,148 38,350 161,198 111,055 -44.06%
-
NP to SH 46,349 203,384 123,893 79,148 38,350 161,198 111,055 -44.06%
-
Tax Rate 26.74% 29.81% 28.53% 27.45% 30.22% 31.30% 29.35% -
Total Cost 232,772 1,059,065 597,217 383,628 202,988 863,893 612,251 -47.42%
-
Net Worth 1,623,858 1,511,892 1,564,118 1,513,034 1,463,431 1,383,795 1,330,404 14.16%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - 112,921 26,707 26,041 - 81,333 24,353 -
Div Payout % - 55.52% 21.56% 32.90% - 50.46% 21.93% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 1,623,858 1,511,892 1,564,118 1,513,034 1,463,431 1,383,795 1,330,404 14.16%
NOSH 657,432 627,341 618,228 602,802 578,431 564,814 563,730 10.76%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 16.61% 16.11% 17.18% 17.10% 15.89% 15.73% 15.35% -
ROE 2.85% 13.45% 7.92% 5.23% 2.62% 11.65% 8.35% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 42.46 201.24 116.64 76.77 41.72 181.49 128.31 -52.06%
EPS 7.05 32.42 20.04 13.13 6.63 28.54 19.70 -49.49%
DPS 0.00 18.00 4.32 4.32 0.00 14.40 4.32 -
NAPS 2.47 2.41 2.53 2.51 2.53 2.45 2.36 3.07%
Adjusted Per Share Value based on latest NOSH - 627,661
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 5.86 26.52 15.15 9.72 5.07 21.53 15.19 -46.91%
EPS 0.97 4.27 2.60 1.66 0.81 3.39 2.33 -44.15%
DPS 0.00 2.37 0.56 0.55 0.00 1.71 0.51 -
NAPS 0.3411 0.3175 0.3285 0.3178 0.3074 0.2906 0.2794 14.18%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 2.37 2.45 2.87 2.67 2.93 2.53 2.52 -
P/RPS 5.58 1.22 2.46 3.48 7.02 1.39 1.96 100.48%
P/EPS 33.62 7.56 14.32 20.34 44.19 8.86 12.79 90.13%
EY 2.97 13.23 6.98 4.92 2.26 11.28 7.82 -47.46%
DY 0.00 7.35 1.51 1.62 0.00 5.69 1.71 -
P/NAPS 0.96 1.02 1.13 1.06 1.16 1.03 1.07 -6.95%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 21/03/06 15/12/05 21/09/05 15/06/05 22/03/05 15/12/04 21/09/04 -
Price 2.45 2.16 2.55 2.69 2.84 2.64 2.63 -
P/RPS 5.77 1.07 2.19 3.50 6.81 1.45 2.05 98.97%
P/EPS 34.75 6.66 12.72 20.49 42.84 9.25 13.35 88.89%
EY 2.88 15.01 7.86 4.88 2.33 10.81 7.49 -47.03%
DY 0.00 8.33 1.69 1.61 0.00 5.45 1.64 -
P/NAPS 0.99 0.90 1.01 1.07 1.12 1.08 1.11 -7.32%

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