[SPSETIA] QoQ Cumulative Quarter Result on 31-Jan-2009 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
19-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2009 [#1]
Profit Trend
QoQ- -85.4%
YoY- -35.76%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 1,408,415 1,014,800 649,225 297,074 1,471,357 907,569 605,166 75.34%
PBT 231,112 161,439 102,498 46,814 297,867 188,164 133,263 44.20%
Tax -59,880 -47,065 -30,805 -15,639 -84,412 -50,786 -36,744 38.36%
NP 171,232 114,374 71,693 31,175 213,455 137,378 96,519 46.39%
-
NP to SH 171,233 114,374 71,693 31,175 213,456 137,378 96,519 46.39%
-
Tax Rate 25.91% 29.15% 30.05% 33.41% 28.34% 26.99% 27.57% -
Total Cost 1,237,183 900,426 577,532 265,899 1,257,902 770,191 508,647 80.56%
-
Net Worth 2,033,646 2,012,982 1,972,828 2,000,480 1,968,177 1,946,610 1,904,047 4.47%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 142,355 50,832 50,846 - 172,469 70,970 70,895 58.95%
Div Payout % 83.14% 44.44% 70.92% - 80.80% 51.66% 73.45% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 2,033,646 2,012,982 1,972,828 2,000,480 1,968,177 1,946,610 1,904,047 4.47%
NOSH 1,016,823 1,016,657 1,016,921 1,015,472 1,014,524 1,013,859 1,012,791 0.26%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 12.16% 11.27% 11.04% 10.49% 14.51% 15.14% 15.95% -
ROE 8.42% 5.68% 3.63% 1.56% 10.85% 7.06% 5.07% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 138.51 99.82 63.84 29.25 145.03 89.52 59.75 74.88%
EPS 16.84 11.25 7.05 3.07 21.04 13.55 9.53 46.00%
DPS 14.00 5.00 5.00 0.00 17.00 7.00 7.00 58.53%
NAPS 2.00 1.98 1.94 1.97 1.94 1.92 1.88 4.19%
Adjusted Per Share Value based on latest NOSH - 1,015,472
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 28.15 20.29 12.98 5.94 29.41 18.14 12.10 75.30%
EPS 3.42 2.29 1.43 0.62 4.27 2.75 1.93 46.28%
DPS 2.85 1.02 1.02 0.00 3.45 1.42 1.42 58.91%
NAPS 0.4065 0.4024 0.3944 0.3999 0.3934 0.3891 0.3806 4.47%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 2.58 2.96 2.36 2.20 1.85 2.04 2.83 -
P/RPS 1.86 2.97 3.70 7.52 1.28 2.28 4.74 -46.30%
P/EPS 15.32 26.31 33.48 71.66 8.79 15.06 29.70 -35.60%
EY 6.53 3.80 2.99 1.40 11.37 6.64 3.37 55.23%
DY 5.43 1.69 2.12 0.00 9.19 3.43 2.47 68.82%
P/NAPS 1.29 1.49 1.22 1.12 0.95 1.06 1.51 -9.93%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 11/12/09 17/09/09 18/06/09 19/03/09 10/12/08 25/09/08 24/06/08 -
Price 2.40 3.07 2.92 2.01 1.94 2.21 2.33 -
P/RPS 1.73 3.08 4.57 6.87 1.34 2.47 3.90 -41.74%
P/EPS 14.25 27.29 41.42 65.47 9.22 16.31 24.45 -30.15%
EY 7.02 3.66 2.41 1.53 10.85 6.13 4.09 43.21%
DY 5.83 1.63 1.71 0.00 8.76 3.17 3.00 55.53%
P/NAPS 1.20 1.55 1.51 1.02 1.00 1.15 1.24 -2.15%

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