[SPSETIA] QoQ Quarter Result on 30-Apr-2007 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
30-Apr-2007 [#2]
Profit Trend
QoQ- 27.84%
YoY- 2.19%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 303,657 317,158 294,637 286,802 255,206 277,310 299,918 0.82%
PBT 67,890 108,731 76,580 80,545 62,635 93,297 84,078 -13.25%
Tax -19,364 -8,826 -22,921 -20,786 -15,890 -22,846 -21,125 -5.62%
NP 48,526 99,905 53,659 59,759 46,745 70,451 62,953 -15.89%
-
NP to SH 48,526 99,797 53,768 59,759 46,746 70,453 62,953 -15.89%
-
Tax Rate 28.52% 8.12% 29.93% 25.81% 25.37% 24.49% 25.13% -
Total Cost 255,131 217,253 240,978 227,043 208,461 206,859 236,965 5.03%
-
Net Worth 1,926,915 1,842,613 1,790,023 1,736,241 1,768,043 1,696,826 1,668,155 10.06%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - 74,646 - 49,126 - 96,772 - -
Div Payout % - 74.80% - 82.21% - 137.36% - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 1,926,915 1,842,613 1,790,023 1,736,241 1,768,043 1,696,826 1,668,155 10.06%
NOSH 1,008,856 672,486 672,941 672,961 669,713 662,822 661,966 32.33%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 15.98% 31.50% 18.21% 20.84% 18.32% 25.41% 20.99% -
ROE 2.52% 5.42% 3.00% 3.44% 2.64% 4.15% 3.77% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 30.10 47.16 43.78 42.62 38.11 41.84 45.31 -23.80%
EPS 4.81 14.84 7.99 8.88 6.98 10.63 9.51 -36.44%
DPS 0.00 11.10 0.00 7.30 0.00 14.60 0.00 -
NAPS 1.91 2.74 2.66 2.58 2.64 2.56 2.52 -16.82%
Adjusted Per Share Value based on latest NOSH - 672,961
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 6.07 6.34 5.89 5.73 5.10 5.54 6.00 0.77%
EPS 0.97 1.99 1.07 1.19 0.93 1.41 1.26 -15.96%
DPS 0.00 1.49 0.00 0.98 0.00 1.93 0.00 -
NAPS 0.3852 0.3683 0.3578 0.3471 0.3534 0.3392 0.3335 10.05%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 3.33 5.20 5.73 5.50 4.00 2.61 2.47 -
P/RPS 11.06 11.03 13.09 12.91 10.50 6.24 5.45 60.08%
P/EPS 69.23 35.04 71.71 61.94 57.31 24.55 25.97 91.91%
EY 1.44 2.85 1.39 1.61 1.75 4.07 3.85 -47.99%
DY 0.00 2.13 0.00 1.33 0.00 5.59 0.00 -
P/NAPS 1.74 1.90 2.15 2.13 1.52 1.02 0.98 46.47%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 27/03/08 12/12/07 20/09/07 27/06/07 28/03/07 12/12/06 21/09/06 -
Price 2.45 5.13 5.63 5.77 5.00 2.99 2.52 -
P/RPS 8.14 10.88 12.86 13.54 13.12 7.15 5.56 28.84%
P/EPS 50.94 34.57 70.46 64.98 71.63 28.13 26.50 54.41%
EY 1.96 2.89 1.42 1.54 1.40 3.55 3.77 -35.26%
DY 0.00 2.16 0.00 1.27 0.00 4.88 0.00 -
P/NAPS 1.28 1.87 2.12 2.24 1.89 1.17 1.00 17.83%

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