[SPSETIA] QoQ Cumulative Quarter Result on 30-Apr-2011 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
09-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
30-Apr-2011 [#2]
Profit Trend
QoQ- 148.66%
YoY- 72.54%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 491,581 2,232,473 1,599,107 1,015,638 518,885 1,745,870 1,187,872 -44.37%
PBT 100,723 430,594 321,549 205,733 87,399 330,967 229,597 -42.17%
Tax -28,886 -108,163 -76,759 -51,474 -25,362 -79,162 -52,948 -33.15%
NP 71,837 322,431 244,790 154,259 62,037 251,805 176,649 -45.02%
-
NP to SH 74,004 327,973 245,504 154,260 62,037 251,813 176,657 -43.92%
-
Tax Rate 28.68% 25.12% 23.87% 25.02% 29.02% 23.92% 23.06% -
Total Cost 419,744 1,910,042 1,354,317 861,379 456,848 1,494,065 1,011,223 -44.26%
-
Net Worth 3,543,333 3,208,060 3,039,413 2,905,638 2,257,740 2,185,700 2,105,238 41.36%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - 238,898 83,961 81,619 - 203,320 61,021 -
Div Payout % - 72.84% 34.20% 52.91% - 80.74% 34.54% -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 3,543,333 3,208,060 3,039,413 2,905,638 2,257,740 2,185,700 2,105,238 41.36%
NOSH 1,845,486 1,706,415 1,679,233 1,632,380 1,017,000 1,016,604 1,017,023 48.61%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 14.61% 14.44% 15.31% 15.19% 11.96% 14.42% 14.87% -
ROE 2.09% 10.22% 8.08% 5.31% 2.75% 11.52% 8.39% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 26.64 130.83 95.23 62.22 51.02 171.74 116.80 -62.56%
EPS 4.01 19.22 14.62 9.45 6.10 24.77 17.37 -62.26%
DPS 0.00 14.00 5.00 5.00 0.00 20.00 6.00 -
NAPS 1.92 1.88 1.81 1.78 2.22 2.15 2.07 -4.87%
Adjusted Per Share Value based on latest NOSH - 1,661,675
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 10.37 47.12 33.75 21.44 10.95 36.85 25.07 -44.39%
EPS 1.56 6.92 5.18 3.26 1.31 5.31 3.73 -43.98%
DPS 0.00 5.04 1.77 1.72 0.00 4.29 1.29 -
NAPS 0.7478 0.6771 0.6415 0.6132 0.4765 0.4613 0.4443 41.36%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 3.95 3.84 3.90 4.18 4.28 3.46 2.79 -
P/RPS 14.83 2.94 4.10 6.72 8.39 2.01 2.39 236.55%
P/EPS 98.50 19.98 26.68 44.23 70.16 13.97 16.06 233.95%
EY 1.02 5.01 3.75 2.26 1.43 7.16 6.23 -69.97%
DY 0.00 3.65 1.28 1.20 0.00 5.78 2.15 -
P/NAPS 2.06 2.04 2.15 2.35 1.93 1.61 1.35 32.44%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 22/03/12 08/12/11 22/09/11 09/06/11 17/03/11 09/12/10 23/09/10 -
Price 3.89 3.86 3.06 4.10 4.05 3.72 3.04 -
P/RPS 14.60 2.95 3.21 6.59 7.94 2.17 2.60 214.93%
P/EPS 97.01 20.08 20.93 43.39 66.39 15.02 17.50 212.24%
EY 1.03 4.98 4.78 2.30 1.51 6.66 5.71 -67.97%
DY 0.00 3.63 1.63 1.22 0.00 5.38 1.97 -
P/NAPS 2.03 2.05 1.69 2.30 1.82 1.73 1.47 23.93%

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