[SPSETIA] QoQ Cumulative Quarter Result on 31-Jul-2007 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
20-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jul-2007 [#3]
Profit Trend
QoQ- 50.48%
YoY- -4.47%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 605,166 303,657 1,153,803 836,645 542,008 255,206 1,154,641 -35.01%
PBT 133,263 67,890 328,491 219,760 143,180 62,635 319,949 -44.25%
Tax -36,744 -19,364 -68,423 -59,597 -36,676 -15,890 -81,718 -41.33%
NP 96,519 48,526 260,068 160,163 106,504 46,745 238,231 -45.27%
-
NP to SH 96,519 48,526 260,070 160,273 106,505 46,746 238,234 -45.27%
-
Tax Rate 27.57% 28.52% 20.83% 27.12% 25.62% 25.37% 25.54% -
Total Cost 508,647 255,131 893,735 676,482 435,504 208,461 916,410 -32.48%
-
Net Worth 1,904,047 1,926,915 1,840,371 1,786,781 1,731,461 1,768,043 1,691,486 8.21%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 70,895 - 123,586 49,035 48,990 - 144,040 -37.68%
Div Payout % 73.45% - 47.52% 30.60% 46.00% - 60.46% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 1,904,047 1,926,915 1,840,371 1,786,781 1,731,461 1,768,043 1,691,486 8.21%
NOSH 1,012,791 1,008,856 671,668 671,722 671,109 669,713 660,737 32.97%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 15.95% 15.98% 22.54% 19.14% 19.65% 18.32% 20.63% -
ROE 5.07% 2.52% 14.13% 8.97% 6.15% 2.64% 14.08% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 59.75 30.10 171.78 124.55 80.76 38.11 174.75 -51.13%
EPS 9.53 4.81 38.72 23.86 15.87 6.98 36.06 -58.85%
DPS 7.00 0.00 18.40 7.30 7.30 0.00 21.80 -53.14%
NAPS 1.88 1.91 2.74 2.66 2.58 2.64 2.56 -18.61%
Adjusted Per Share Value based on latest NOSH - 672,941
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 12.71 6.38 24.23 17.57 11.38 5.36 24.25 -35.01%
EPS 2.03 1.02 5.46 3.37 2.24 0.98 5.00 -45.20%
DPS 1.49 0.00 2.60 1.03 1.03 0.00 3.03 -37.72%
NAPS 0.3999 0.4047 0.3865 0.3753 0.3637 0.3713 0.3553 8.21%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 2.83 3.33 5.20 5.73 5.50 4.00 2.61 -
P/RPS 4.74 11.06 3.03 4.60 6.81 10.50 1.49 116.45%
P/EPS 29.70 69.23 13.43 24.02 34.66 57.31 7.24 156.47%
EY 3.37 1.44 7.45 4.16 2.89 1.75 13.81 -60.98%
DY 2.47 0.00 3.54 1.27 1.33 0.00 8.35 -55.63%
P/NAPS 1.51 1.74 1.90 2.15 2.13 1.52 1.02 29.92%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 24/06/08 27/03/08 12/12/07 20/09/07 27/06/07 28/03/07 12/12/06 -
Price 2.33 2.45 5.13 5.63 5.77 5.00 2.99 -
P/RPS 3.90 8.14 2.99 4.52 7.14 13.12 1.71 73.35%
P/EPS 24.45 50.94 13.25 23.60 36.36 71.63 8.29 105.79%
EY 4.09 1.96 7.55 4.24 2.75 1.40 12.06 -51.40%
DY 3.00 0.00 3.59 1.30 1.27 0.00 7.29 -44.70%
P/NAPS 1.24 1.28 1.87 2.12 2.24 1.89 1.17 3.95%

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