[SPSETIA] QoQ Quarter Result on 30-Apr-2005 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
15-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
30-Apr-2005 [#2]
Profit Trend
QoQ- 6.38%
YoY- 2.05%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 279,120 541,335 258,334 221,438 241,338 301,785 210,529 20.62%
PBT 63,264 116,427 64,252 54,136 54,959 77,428 54,576 10.31%
Tax -16,916 -37,009 -19,507 -13,338 -16,609 -27,285 -14,778 9.39%
NP 46,348 79,418 44,745 40,798 38,350 50,143 39,798 10.66%
-
NP to SH 46,349 79,491 44,745 40,798 38,350 50,143 39,798 10.66%
-
Tax Rate 26.74% 31.79% 30.36% 24.64% 30.22% 35.24% 27.08% -
Total Cost 232,772 461,917 213,589 180,640 202,988 251,642 170,731 22.88%
-
Net Worth 1,623,858 1,576,735 1,643,031 1,575,430 1,463,431 1,389,709 1,337,938 13.74%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - 89,500 - 27,114 - 57,176 - -
Div Payout % - 112.59% - 66.46% - 114.03% - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 1,623,858 1,576,735 1,643,031 1,575,430 1,463,431 1,389,709 1,337,938 13.74%
NOSH 657,432 654,246 649,419 627,661 578,431 567,228 566,923 10.34%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 16.61% 14.67% 17.32% 18.42% 15.89% 16.62% 18.90% -
ROE 2.85% 5.04% 2.72% 2.59% 2.62% 3.61% 2.97% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 42.46 82.74 39.78 35.28 41.72 53.20 37.14 9.30%
EPS 7.05 12.15 6.89 6.50 6.63 8.84 7.02 0.28%
DPS 0.00 13.68 0.00 4.32 0.00 10.08 0.00 -
NAPS 2.47 2.41 2.53 2.51 2.53 2.45 2.36 3.07%
Adjusted Per Share Value based on latest NOSH - 627,661
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 5.58 10.82 5.16 4.43 4.82 6.03 4.21 20.59%
EPS 0.93 1.59 0.89 0.82 0.77 1.00 0.80 10.52%
DPS 0.00 1.79 0.00 0.54 0.00 1.14 0.00 -
NAPS 0.3246 0.3152 0.3284 0.3149 0.2925 0.2778 0.2675 13.72%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 2.37 2.45 2.87 2.67 2.93 2.53 2.52 -
P/RPS 5.58 2.96 7.21 7.57 7.02 4.76 6.79 -12.23%
P/EPS 33.62 20.16 41.65 41.08 44.19 28.62 35.90 -4.26%
EY 2.97 4.96 2.40 2.43 2.26 3.49 2.79 4.24%
DY 0.00 5.58 0.00 1.62 0.00 3.98 0.00 -
P/NAPS 0.96 1.02 1.13 1.06 1.16 1.03 1.07 -6.95%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 21/03/06 15/12/05 21/09/05 15/06/05 22/03/05 15/12/04 21/09/04 -
Price 2.45 2.16 2.55 2.69 2.84 2.64 2.63 -
P/RPS 5.77 2.61 6.41 7.62 6.81 4.96 7.08 -12.71%
P/EPS 34.75 17.78 37.01 41.38 42.84 29.86 37.46 -4.87%
EY 2.88 5.63 2.70 2.42 2.33 3.35 2.67 5.16%
DY 0.00 6.33 0.00 1.61 0.00 3.82 0.00 -
P/NAPS 0.99 0.90 1.01 1.07 1.12 1.08 1.11 -7.32%

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