[SPSETIA] QoQ Cumulative Quarter Result on 31-Jul-2009 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
17-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jul-2009 [#3]
Profit Trend
QoQ- 59.53%
YoY- -16.75%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 772,970 363,896 1,408,415 1,014,800 649,225 297,074 1,471,357 -34.96%
PBT 123,356 52,352 231,112 161,439 102,498 46,814 297,867 -44.53%
Tax -33,957 -14,163 -59,880 -47,065 -30,805 -15,639 -84,412 -45.59%
NP 89,399 38,189 171,232 114,374 71,693 31,175 213,455 -44.11%
-
NP to SH 89,407 38,196 171,233 114,374 71,693 31,175 213,456 -44.10%
-
Tax Rate 27.53% 27.05% 25.91% 29.15% 30.05% 33.41% 28.34% -
Total Cost 683,571 325,707 1,237,183 900,426 577,532 265,899 1,257,902 -33.48%
-
Net Worth 2,064,803 2,072,336 2,033,646 2,012,982 1,972,828 2,000,480 1,968,177 3.25%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 61,028 - 142,355 50,832 50,846 - 172,469 -50.06%
Div Payout % 68.26% - 83.14% 44.44% 70.92% - 80.80% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 2,064,803 2,072,336 2,033,646 2,012,982 1,972,828 2,000,480 1,968,177 3.25%
NOSH 1,017,144 1,015,851 1,016,823 1,016,657 1,016,921 1,015,472 1,014,524 0.17%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 11.57% 10.49% 12.16% 11.27% 11.04% 10.49% 14.51% -
ROE 4.33% 1.84% 8.42% 5.68% 3.63% 1.56% 10.85% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 75.99 35.82 138.51 99.82 63.84 29.25 145.03 -35.08%
EPS 8.79 3.76 16.84 11.25 7.05 3.07 21.04 -44.20%
DPS 6.00 0.00 14.00 5.00 5.00 0.00 17.00 -50.15%
NAPS 2.03 2.04 2.00 1.98 1.94 1.97 1.94 3.07%
Adjusted Per Share Value based on latest NOSH - 1,016,214
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 16.23 7.64 29.58 21.31 13.64 6.24 30.90 -34.97%
EPS 1.88 0.80 3.60 2.40 1.51 0.65 4.48 -44.03%
DPS 1.28 0.00 2.99 1.07 1.07 0.00 3.62 -50.09%
NAPS 0.4337 0.4353 0.4271 0.4228 0.4144 0.4202 0.4134 3.25%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 2.80 2.69 2.58 2.96 2.36 2.20 1.85 -
P/RPS 3.68 7.51 1.86 2.97 3.70 7.52 1.28 102.58%
P/EPS 31.85 71.54 15.32 26.31 33.48 71.66 8.79 136.46%
EY 3.14 1.40 6.53 3.80 2.99 1.40 11.37 -57.69%
DY 2.14 0.00 5.43 1.69 2.12 0.00 9.19 -62.25%
P/NAPS 1.38 1.32 1.29 1.49 1.22 1.12 0.95 28.35%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 17/06/10 18/03/10 11/12/09 17/09/09 18/06/09 19/03/09 10/12/08 -
Price 2.69 2.77 2.40 3.07 2.92 2.01 1.94 -
P/RPS 3.54 7.73 1.73 3.08 4.57 6.87 1.34 91.44%
P/EPS 30.60 73.67 14.25 27.29 41.42 65.47 9.22 122.98%
EY 3.27 1.36 7.02 3.66 2.41 1.53 10.85 -55.14%
DY 2.23 0.00 5.83 1.63 1.71 0.00 8.76 -59.93%
P/NAPS 1.33 1.36 1.20 1.55 1.51 1.02 1.00 21.00%

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