[SPSETIA] QoQ Cumulative Quarter Result on 31-Oct-2010 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
09-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Oct-2010 [#4]
Profit Trend
QoQ- 42.54%
YoY- 47.06%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 1,599,107 1,015,638 518,885 1,745,870 1,187,872 772,970 363,896 169.01%
PBT 321,549 205,733 87,399 330,967 229,597 123,356 52,352 236.50%
Tax -76,759 -51,474 -25,362 -79,162 -52,948 -33,957 -14,163 209.49%
NP 244,790 154,259 62,037 251,805 176,649 89,399 38,189 246.24%
-
NP to SH 245,504 154,260 62,037 251,813 176,657 89,407 38,196 246.87%
-
Tax Rate 23.87% 25.02% 29.02% 23.92% 23.06% 27.53% 27.05% -
Total Cost 1,354,317 861,379 456,848 1,494,065 1,011,223 683,571 325,707 159.25%
-
Net Worth 3,039,413 2,905,638 2,257,740 2,185,700 2,105,238 2,064,803 2,072,336 29.17%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 83,961 81,619 - 203,320 61,021 61,028 - -
Div Payout % 34.20% 52.91% - 80.74% 34.54% 68.26% - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 3,039,413 2,905,638 2,257,740 2,185,700 2,105,238 2,064,803 2,072,336 29.17%
NOSH 1,679,233 1,632,380 1,017,000 1,016,604 1,017,023 1,017,144 1,015,851 39.93%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 15.31% 15.19% 11.96% 14.42% 14.87% 11.57% 10.49% -
ROE 8.08% 5.31% 2.75% 11.52% 8.39% 4.33% 1.84% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 95.23 62.22 51.02 171.74 116.80 75.99 35.82 92.25%
EPS 14.62 9.45 6.10 24.77 17.37 8.79 3.76 147.88%
DPS 5.00 5.00 0.00 20.00 6.00 6.00 0.00 -
NAPS 1.81 1.78 2.22 2.15 2.07 2.03 2.04 -7.68%
Adjusted Per Share Value based on latest NOSH - 1,016,995
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 33.58 21.33 10.90 36.67 24.95 16.23 7.64 169.05%
EPS 5.16 3.24 1.30 5.29 3.71 1.88 0.80 247.68%
DPS 1.76 1.71 0.00 4.27 1.28 1.28 0.00 -
NAPS 0.6383 0.6102 0.4742 0.459 0.4421 0.4336 0.4352 29.18%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 3.90 4.18 4.28 3.46 2.79 2.80 2.69 -
P/RPS 4.10 6.72 8.39 2.01 2.39 3.68 7.51 -33.27%
P/EPS 26.68 44.23 70.16 13.97 16.06 31.85 71.54 -48.28%
EY 3.75 2.26 1.43 7.16 6.23 3.14 1.40 93.22%
DY 1.28 1.20 0.00 5.78 2.15 2.14 0.00 -
P/NAPS 2.15 2.35 1.93 1.61 1.35 1.38 1.32 38.55%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 22/09/11 09/06/11 17/03/11 09/12/10 23/09/10 17/06/10 18/03/10 -
Price 3.06 4.10 4.05 3.72 3.04 2.69 2.77 -
P/RPS 3.21 6.59 7.94 2.17 2.60 3.54 7.73 -44.42%
P/EPS 20.93 43.39 66.39 15.02 17.50 30.60 73.67 -56.88%
EY 4.78 2.30 1.51 6.66 5.71 3.27 1.36 131.69%
DY 1.63 1.22 0.00 5.38 1.97 2.23 0.00 -
P/NAPS 1.69 2.30 1.82 1.73 1.47 1.33 1.36 15.63%

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