[SPSETIA] QoQ Cumulative Quarter Result on 31-Jan-2001 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
15-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2001
Quarter
31-Jan-2001 [#1]
Profit Trend
QoQ- -65.01%
YoY- 21.62%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Revenue 555,173 411,109 267,342 158,557 542,042 432,324 253,845 68.24%
PBT 124,997 101,860 66,736 39,763 121,152 91,825 58,952 64.81%
Tax -35,320 -26,635 -20,491 -11,735 -41,038 -29,486 -20,181 45.08%
NP 89,677 75,225 46,245 28,028 80,114 62,339 38,771 74.63%
-
NP to SH 89,677 75,225 46,245 28,028 80,114 62,339 38,771 74.63%
-
Tax Rate 28.26% 26.15% 30.70% 29.51% 33.87% 32.11% 34.23% -
Total Cost 465,496 335,884 221,097 130,529 461,928 369,985 215,074 67.08%
-
Net Worth 732,261 732,190 701,694 698,194 661,552 567,261 525,219 24.72%
Dividend
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Net Worth 732,261 732,190 701,694 698,194 661,552 567,261 525,219 24.72%
NOSH 334,366 334,333 334,140 334,064 330,776 298,558 144,291 74.84%
Ratio Analysis
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
NP Margin 16.15% 18.30% 17.30% 17.68% 14.78% 14.42% 15.27% -
ROE 12.25% 10.27% 6.59% 4.01% 12.11% 10.99% 7.38% -
Per Share
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 166.04 122.96 80.01 47.46 163.87 144.80 175.93 -3.77%
EPS 26.82 22.50 13.84 8.39 24.22 20.88 26.87 -0.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.19 2.10 2.09 2.00 1.90 3.64 -28.66%
Adjusted Per Share Value based on latest NOSH - 334,064
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 11.10 8.22 5.34 3.17 10.84 8.64 5.07 68.36%
EPS 1.79 1.50 0.92 0.56 1.60 1.25 0.78 73.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1464 0.1464 0.1403 0.1396 0.1322 0.1134 0.105 24.73%
Price Multiplier on Financial Quarter End Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 -
Price 1.47 1.69 1.37 1.85 1.83 2.31 5.03 -
P/RPS 0.89 1.37 1.71 3.90 1.12 1.60 2.86 -53.98%
P/EPS 5.48 7.51 9.90 22.05 7.56 11.06 18.72 -55.81%
EY 18.24 13.31 10.10 4.54 13.23 9.04 5.34 126.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.77 0.65 0.89 0.92 1.22 1.38 -38.14%
Price Multiplier on Announcement Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 14/12/01 26/09/01 13/06/01 15/03/01 20/12/00 20/09/00 13/06/00 -
Price 1.67 1.38 1.50 1.53 1.67 2.00 5.33 -
P/RPS 1.01 1.12 1.87 3.22 1.02 1.38 3.03 -51.82%
P/EPS 6.23 6.13 10.84 18.24 6.90 9.58 19.84 -53.70%
EY 16.06 16.30 9.23 5.48 14.50 10.44 5.04 116.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.63 0.71 0.73 0.84 1.05 1.46 -35.21%

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