[SPSETIA] QoQ Cumulative Quarter Result on 30-Apr-2007 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
30-Apr-2007 [#2]
Profit Trend
QoQ- 127.84%
YoY- 1.6%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 303,657 1,153,803 836,645 542,008 255,206 1,154,641 877,331 -50.60%
PBT 67,890 328,491 219,760 143,180 62,635 319,949 226,652 -55.13%
Tax -19,364 -68,423 -59,597 -36,676 -15,890 -81,718 -58,872 -52.25%
NP 48,526 260,068 160,163 106,504 46,745 238,231 167,780 -56.16%
-
NP to SH 48,526 260,070 160,273 106,505 46,746 238,234 167,781 -56.16%
-
Tax Rate 28.52% 20.83% 27.12% 25.62% 25.37% 25.54% 25.97% -
Total Cost 255,131 893,735 676,482 435,504 208,461 916,410 709,551 -49.34%
-
Net Worth 1,926,915 1,840,371 1,786,781 1,731,461 1,768,043 1,691,486 1,662,824 10.29%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - 123,586 49,035 48,990 - 144,040 47,509 -
Div Payout % - 47.52% 30.60% 46.00% - 60.46% 28.32% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 1,926,915 1,840,371 1,786,781 1,731,461 1,768,043 1,691,486 1,662,824 10.29%
NOSH 1,008,856 671,668 671,722 671,109 669,713 660,737 659,851 32.61%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 15.98% 22.54% 19.14% 19.65% 18.32% 20.63% 19.12% -
ROE 2.52% 14.13% 8.97% 6.15% 2.64% 14.08% 10.09% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 30.10 171.78 124.55 80.76 38.11 174.75 132.96 -62.75%
EPS 4.81 38.72 23.86 15.87 6.98 36.06 25.42 -66.94%
DPS 0.00 18.40 7.30 7.30 0.00 21.80 7.20 -
NAPS 1.91 2.74 2.66 2.58 2.64 2.56 2.52 -16.82%
Adjusted Per Share Value based on latest NOSH - 672,961
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 6.38 24.23 17.57 11.38 5.36 24.25 18.43 -50.60%
EPS 1.02 5.46 3.37 2.24 0.98 5.00 3.52 -56.11%
DPS 0.00 2.60 1.03 1.03 0.00 3.03 1.00 -
NAPS 0.4047 0.3865 0.3753 0.3637 0.3713 0.3553 0.3492 10.30%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 3.33 5.20 5.73 5.50 4.00 2.61 2.47 -
P/RPS 11.06 3.03 4.60 6.81 10.50 1.49 1.86 227.15%
P/EPS 69.23 13.43 24.02 34.66 57.31 7.24 9.71 269.11%
EY 1.44 7.45 4.16 2.89 1.75 13.81 10.29 -72.94%
DY 0.00 3.54 1.27 1.33 0.00 8.35 2.91 -
P/NAPS 1.74 1.90 2.15 2.13 1.52 1.02 0.98 46.47%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 27/03/08 12/12/07 20/09/07 27/06/07 28/03/07 12/12/06 21/09/06 -
Price 2.45 5.13 5.63 5.77 5.00 2.99 2.52 -
P/RPS 8.14 2.99 4.52 7.14 13.12 1.71 1.90 163.08%
P/EPS 50.94 13.25 23.60 36.36 71.63 8.29 9.91 196.95%
EY 1.96 7.55 4.24 2.75 1.40 12.06 10.09 -66.35%
DY 0.00 3.59 1.30 1.27 0.00 7.29 2.86 -
P/NAPS 1.28 1.87 2.12 2.24 1.89 1.17 1.00 17.83%

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