[SPSETIA] QoQ Quarter Result on 30-Apr-2010 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
17-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
30-Apr-2010 [#2]
Profit Trend
QoQ- 34.07%
YoY- 26.39%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 518,885 557,998 414,902 409,074 363,896 393,615 365,575 26.21%
PBT 87,399 101,370 106,241 71,004 52,352 69,673 58,941 29.94%
Tax -25,362 -26,214 -18,991 -19,794 -14,163 -12,815 -16,260 34.38%
NP 62,037 75,156 87,250 51,210 38,189 56,858 42,681 28.22%
-
NP to SH 62,037 75,156 87,250 51,211 38,196 56,859 42,681 28.22%
-
Tax Rate 29.02% 25.86% 17.88% 27.88% 27.05% 18.39% 27.59% -
Total Cost 456,848 482,842 327,652 357,864 325,707 336,757 322,894 25.95%
-
Net Worth 2,257,740 2,186,541 2,104,982 2,062,665 2,072,336 2,034,311 2,012,104 7.95%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - 142,379 - 60,965 - 91,544 - -
Div Payout % - 189.45% - 119.05% - 161.00% - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 2,257,740 2,186,541 2,104,982 2,062,665 2,072,336 2,034,311 2,012,104 7.95%
NOSH 1,017,000 1,016,995 1,016,899 1,016,091 1,015,851 1,017,155 1,016,214 0.05%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 11.96% 13.47% 21.03% 12.52% 10.49% 14.45% 11.68% -
ROE 2.75% 3.44% 4.14% 2.48% 1.84% 2.80% 2.12% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 51.02 54.87 40.80 40.26 35.82 38.70 35.97 26.16%
EPS 6.10 7.39 8.58 5.04 3.76 5.59 4.20 28.16%
DPS 0.00 14.00 0.00 6.00 0.00 9.00 0.00 -
NAPS 2.22 2.15 2.07 2.03 2.04 2.00 1.98 7.90%
Adjusted Per Share Value based on latest NOSH - 1,016,091
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 10.37 11.15 8.29 8.18 7.27 7.87 7.31 26.17%
EPS 1.24 1.50 1.74 1.02 0.76 1.14 0.85 28.53%
DPS 0.00 2.85 0.00 1.22 0.00 1.83 0.00 -
NAPS 0.4513 0.4371 0.4208 0.4123 0.4143 0.4067 0.4022 7.95%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 4.28 3.46 2.79 2.80 2.69 2.58 2.96 -
P/RPS 8.39 6.31 6.84 6.95 7.51 6.67 8.23 1.28%
P/EPS 70.16 46.82 32.52 55.56 71.54 46.15 70.48 -0.30%
EY 1.43 2.14 3.08 1.80 1.40 2.17 1.42 0.46%
DY 0.00 4.05 0.00 2.14 0.00 3.49 0.00 -
P/NAPS 1.93 1.61 1.35 1.38 1.32 1.29 1.49 18.77%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 17/03/11 09/12/10 23/09/10 17/06/10 18/03/10 11/12/09 17/09/09 -
Price 4.05 3.72 3.04 2.69 2.77 2.40 3.07 -
P/RPS 7.94 6.78 7.45 6.68 7.73 6.20 8.53 -4.65%
P/EPS 66.39 50.34 35.43 53.37 73.67 42.93 73.10 -6.20%
EY 1.51 1.99 2.82 1.87 1.36 2.33 1.37 6.68%
DY 0.00 3.76 0.00 2.23 0.00 3.75 0.00 -
P/NAPS 1.82 1.73 1.47 1.33 1.36 1.20 1.55 11.26%

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