[SPSETIA] QoQ Cumulative Quarter Result on 31-Jul-2003 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
23-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jul-2003 [#3]
Profit Trend
QoQ- 61.74%
YoY- 21.35%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 512,777 264,837 821,741 596,168 367,448 148,746 647,574 -14.42%
PBT 102,620 46,304 179,089 133,620 83,368 43,694 148,176 -21.74%
Tax -31,363 -15,027 -53,058 -38,041 -24,273 -12,966 -44,554 -20.88%
NP 71,257 31,277 126,031 95,579 59,095 30,728 103,622 -22.10%
-
NP to SH 71,257 31,277 126,031 95,579 59,095 30,728 103,622 -22.10%
-
Tax Rate 30.56% 32.45% 29.63% 28.47% 29.12% 29.67% 30.07% -
Total Cost 441,520 233,560 695,710 500,589 308,353 118,018 543,952 -12.99%
-
Net Worth 1,316,032 1,298,079 1,258,646 1,222,393 1,200,625 1,189,471 877,182 31.08%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 24,295 - 54,116 23,009 22,911 - 26,927 -6.63%
Div Payout % 34.10% - 42.94% 24.07% 38.77% - 25.99% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 1,316,032 1,298,079 1,258,646 1,222,393 1,200,625 1,189,471 877,182 31.08%
NOSH 562,407 559,516 554,469 553,119 550,745 550,681 407,992 23.88%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 13.90% 11.81% 15.34% 16.03% 16.08% 20.66% 16.00% -
ROE 5.41% 2.41% 10.01% 7.82% 4.92% 2.58% 11.81% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 91.18 47.33 148.20 107.78 66.72 27.01 158.72 -30.91%
EPS 12.67 5.59 22.73 17.28 10.73 5.58 22.54 -31.91%
DPS 4.32 0.00 9.76 4.16 4.16 0.00 6.60 -24.63%
NAPS 2.34 2.32 2.27 2.21 2.18 2.16 2.15 5.81%
Adjusted Per Share Value based on latest NOSH - 554,468
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 10.25 5.29 16.43 11.92 7.35 2.97 12.95 -14.44%
EPS 1.42 0.63 2.52 1.91 1.18 0.61 2.07 -22.23%
DPS 0.49 0.00 1.08 0.46 0.46 0.00 0.54 -6.27%
NAPS 0.2631 0.2595 0.2516 0.2444 0.24 0.2378 0.1753 31.11%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 2.84 2.49 2.40 2.23 1.45 1.63 1.61 -
P/RPS 3.11 5.26 1.62 2.07 2.17 6.03 1.01 111.79%
P/EPS 22.42 44.54 10.56 12.91 13.51 29.21 6.34 132.29%
EY 4.46 2.24 9.47 7.75 7.40 3.42 15.78 -56.96%
DY 1.52 0.00 4.07 1.87 2.87 0.00 4.10 -48.42%
P/NAPS 1.21 1.07 1.06 1.01 0.67 0.75 0.75 37.59%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 16/06/04 24/03/04 18/12/03 23/09/03 18/06/03 26/03/03 18/12/02 -
Price 2.64 3.04 2.28 2.24 1.75 1.57 1.57 -
P/RPS 2.90 6.42 1.54 2.08 2.62 5.81 0.99 104.86%
P/EPS 20.84 54.38 10.03 12.96 16.31 28.14 6.18 125.04%
EY 4.80 1.84 9.97 7.71 6.13 3.55 16.18 -55.55%
DY 1.64 0.00 4.28 1.86 2.38 0.00 4.20 -46.60%
P/NAPS 1.13 1.31 1.00 1.01 0.80 0.73 0.73 33.85%

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