[SPSETIA] QoQ Cumulative Quarter Result on 31-Jan-2002 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
20-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Jan-2002 [#1]
Profit Trend
QoQ- -67.57%
YoY- 3.76%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 647,574 512,034 300,134 134,428 555,173 411,109 267,342 80.07%
PBT 148,176 110,685 69,768 41,031 124,997 101,860 66,736 69.94%
Tax -44,554 -31,924 -20,127 -11,949 -35,320 -26,635 -20,491 67.59%
NP 103,622 78,761 49,641 29,082 89,677 75,225 46,245 70.98%
-
NP to SH 103,622 78,761 49,641 29,082 89,677 75,225 46,245 70.98%
-
Tax Rate 30.07% 28.84% 28.85% 29.12% 28.26% 26.15% 30.70% -
Total Cost 543,952 433,273 250,493 105,346 465,496 335,884 221,097 81.94%
-
Net Worth 877,182 825,665 784,334 760,554 732,261 732,190 701,694 15.99%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div 26,927 - - - - - - -
Div Payout % 25.99% - - - - - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 877,182 825,665 784,334 760,554 732,261 732,190 701,694 15.99%
NOSH 407,992 339,779 335,185 335,046 334,366 334,333 334,140 14.19%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 16.00% 15.38% 16.54% 21.63% 16.15% 18.30% 17.30% -
ROE 11.81% 9.54% 6.33% 3.82% 12.25% 10.27% 6.59% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 158.72 150.70 89.54 40.12 166.04 122.96 80.01 57.68%
EPS 22.54 23.18 14.81 8.68 26.82 22.50 13.84 38.30%
DPS 6.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.43 2.34 2.27 2.19 2.19 2.10 1.57%
Adjusted Per Share Value based on latest NOSH - 335,046
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 13.60 10.75 6.30 2.82 11.66 8.63 5.61 80.17%
EPS 2.18 1.65 1.04 0.61 1.88 1.58 0.97 71.32%
DPS 0.57 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1842 0.1734 0.1647 0.1597 0.1538 0.1537 0.1473 16.02%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 1.61 2.36 2.53 2.12 1.47 1.69 1.37 -
P/RPS 1.01 1.57 2.83 5.28 0.89 1.37 1.71 -29.53%
P/EPS 6.34 10.18 17.08 24.42 5.48 7.51 9.90 -25.64%
EY 15.78 9.82 5.85 4.09 18.24 13.31 10.10 34.53%
DY 4.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.97 1.08 0.93 0.67 0.77 0.65 9.98%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 18/12/02 18/09/02 19/06/02 20/03/02 14/12/01 26/09/01 13/06/01 -
Price 1.57 2.21 2.32 2.27 1.67 1.38 1.50 -
P/RPS 0.99 1.47 2.59 5.66 1.01 1.12 1.87 -34.48%
P/EPS 6.18 9.53 15.67 26.15 6.23 6.13 10.84 -31.17%
EY 16.18 10.49 6.38 3.82 16.06 16.30 9.23 45.23%
DY 4.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.91 0.99 1.00 0.76 0.63 0.71 1.86%

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