[SPSETIA] QoQ Cumulative Quarter Result on 31-Oct-2006 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
12-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Oct-2006 [#4]
Profit Trend
QoQ- 41.99%
YoY- 17.14%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 836,645 542,008 255,206 1,154,641 877,331 577,413 279,120 108.30%
PBT 219,760 143,180 62,635 319,949 226,652 142,574 63,264 129.88%
Tax -59,597 -36,676 -15,890 -81,718 -58,872 -37,747 -16,916 132.07%
NP 160,163 106,504 46,745 238,231 167,780 104,827 46,348 129.09%
-
NP to SH 160,273 106,505 46,746 238,234 167,781 104,828 46,349 129.19%
-
Tax Rate 27.12% 25.62% 25.37% 25.54% 25.97% 26.48% 26.74% -
Total Cost 676,482 435,504 208,461 916,410 709,551 472,586 232,772 104.04%
-
Net Worth 1,786,781 1,731,461 1,768,043 1,691,486 1,662,824 1,601,385 1,623,858 6.60%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 49,035 48,990 - 144,040 47,509 47,448 - -
Div Payout % 30.60% 46.00% - 60.46% 28.32% 45.26% - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 1,786,781 1,731,461 1,768,043 1,691,486 1,662,824 1,601,385 1,623,858 6.60%
NOSH 671,722 671,109 669,713 660,737 659,851 659,006 657,432 1.44%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 19.14% 19.65% 18.32% 20.63% 19.12% 18.15% 16.61% -
ROE 8.97% 6.15% 2.64% 14.08% 10.09% 6.55% 2.85% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 124.55 80.76 38.11 174.75 132.96 87.62 42.46 105.32%
EPS 23.86 15.87 6.98 36.06 25.42 15.91 7.05 125.92%
DPS 7.30 7.30 0.00 21.80 7.20 7.20 0.00 -
NAPS 2.66 2.58 2.64 2.56 2.52 2.43 2.47 5.07%
Adjusted Per Share Value based on latest NOSH - 662,822
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 17.57 11.38 5.36 24.25 18.43 12.13 5.86 108.34%
EPS 3.37 2.24 0.98 5.00 3.52 2.20 0.97 129.91%
DPS 1.03 1.03 0.00 3.03 1.00 1.00 0.00 -
NAPS 0.3753 0.3637 0.3713 0.3553 0.3492 0.3363 0.3411 6.59%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 5.73 5.50 4.00 2.61 2.47 2.49 2.37 -
P/RPS 4.60 6.81 10.50 1.49 1.86 2.84 5.58 -12.11%
P/EPS 24.02 34.66 57.31 7.24 9.71 15.65 33.62 -20.13%
EY 4.16 2.89 1.75 13.81 10.29 6.39 2.97 25.26%
DY 1.27 1.33 0.00 8.35 2.91 2.89 0.00 -
P/NAPS 2.15 2.13 1.52 1.02 0.98 1.02 0.96 71.42%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 20/09/07 27/06/07 28/03/07 12/12/06 21/09/06 14/06/06 21/03/06 -
Price 5.63 5.77 5.00 2.99 2.52 2.37 2.45 -
P/RPS 4.52 7.14 13.12 1.71 1.90 2.70 5.77 -15.05%
P/EPS 23.60 36.36 71.63 8.29 9.91 14.90 34.75 -22.79%
EY 4.24 2.75 1.40 12.06 10.09 6.71 2.88 29.50%
DY 1.30 1.27 0.00 7.29 2.86 3.04 0.00 -
P/NAPS 2.12 2.24 1.89 1.17 1.00 0.98 0.99 66.36%

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