[SPSETIA] QoQ Cumulative Quarter Result on 31-Jul-2006 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
21-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jul-2006 [#3]
Profit Trend
QoQ- 60.05%
YoY- 35.42%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 542,008 255,206 1,154,641 877,331 577,413 279,120 1,262,445 -43.17%
PBT 143,180 62,635 319,949 226,652 142,574 63,264 289,774 -37.58%
Tax -36,676 -15,890 -81,718 -58,872 -37,747 -16,916 -86,394 -43.60%
NP 106,504 46,745 238,231 167,780 104,827 46,348 203,380 -35.10%
-
NP to SH 106,505 46,746 238,234 167,781 104,828 46,349 203,384 -35.10%
-
Tax Rate 25.62% 25.37% 25.54% 25.97% 26.48% 26.74% 29.81% -
Total Cost 435,504 208,461 916,410 709,551 472,586 232,772 1,059,065 -44.79%
-
Net Worth 1,731,461 1,768,043 1,691,486 1,662,824 1,601,385 1,623,858 1,511,892 9.48%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 48,990 - 144,040 47,509 47,448 - 112,921 -42.77%
Div Payout % 46.00% - 60.46% 28.32% 45.26% - 55.52% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 1,731,461 1,768,043 1,691,486 1,662,824 1,601,385 1,623,858 1,511,892 9.48%
NOSH 671,109 669,713 660,737 659,851 659,006 657,432 627,341 4.61%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 19.65% 18.32% 20.63% 19.12% 18.15% 16.61% 16.11% -
ROE 6.15% 2.64% 14.08% 10.09% 6.55% 2.85% 13.45% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 80.76 38.11 174.75 132.96 87.62 42.46 201.24 -45.68%
EPS 15.87 6.98 36.06 25.42 15.91 7.05 32.42 -37.96%
DPS 7.30 0.00 21.80 7.20 7.20 0.00 18.00 -45.30%
NAPS 2.58 2.64 2.56 2.52 2.43 2.47 2.41 4.66%
Adjusted Per Share Value based on latest NOSH - 661,966
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 10.83 5.10 23.08 17.54 11.54 5.58 25.24 -43.19%
EPS 2.13 0.93 4.76 3.35 2.10 0.93 4.07 -35.13%
DPS 0.98 0.00 2.88 0.95 0.95 0.00 2.26 -42.79%
NAPS 0.3461 0.3534 0.3381 0.3324 0.3201 0.3246 0.3022 9.49%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 5.50 4.00 2.61 2.47 2.49 2.37 2.45 -
P/RPS 6.81 10.50 1.49 1.86 2.84 5.58 1.22 215.66%
P/EPS 34.66 57.31 7.24 9.71 15.65 33.62 7.56 176.74%
EY 2.89 1.75 13.81 10.29 6.39 2.97 13.23 -63.82%
DY 1.33 0.00 8.35 2.91 2.89 0.00 7.35 -68.10%
P/NAPS 2.13 1.52 1.02 0.98 1.02 0.96 1.02 63.59%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/06/07 28/03/07 12/12/06 21/09/06 14/06/06 21/03/06 15/12/05 -
Price 5.77 5.00 2.99 2.52 2.37 2.45 2.16 -
P/RPS 7.14 13.12 1.71 1.90 2.70 5.77 1.07 255.67%
P/EPS 36.36 71.63 8.29 9.91 14.90 34.75 6.66 211.01%
EY 2.75 1.40 12.06 10.09 6.71 2.88 15.01 -67.84%
DY 1.27 0.00 7.29 2.86 3.04 0.00 8.33 -71.55%
P/NAPS 2.24 1.89 1.17 1.00 0.98 0.99 0.90 83.96%

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