[SPSETIA] QoQ Quarter Result on 31-Jan-2002 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
20-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Jan-2002 [#1]
Profit Trend
QoQ- 101.23%
YoY- 3.76%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 135,540 211,900 165,706 134,428 144,064 143,767 108,785 15.74%
PBT 37,491 40,917 28,737 41,031 23,137 35,124 26,973 24.47%
Tax -12,630 -11,797 -8,178 -11,949 -8,685 -6,144 -8,756 27.57%
NP 24,861 29,120 20,559 29,082 14,452 28,980 18,217 22.96%
-
NP to SH 24,861 29,120 20,559 29,082 14,452 28,980 18,217 22.96%
-
Tax Rate 33.69% 28.83% 28.46% 29.12% 37.54% 17.49% 32.46% -
Total Cost 110,679 182,780 145,147 105,346 129,612 114,787 90,568 14.26%
-
Net Worth 859,818 847,444 784,797 760,554 732,636 732,866 701,939 14.43%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div 10,489 - 16,769 - 16,726 - 16,712 -26.63%
Div Payout % 42.19% - 81.57% - 115.74% - 91.74% -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 859,818 847,444 784,797 760,554 732,636 732,866 701,939 14.43%
NOSH 429,909 348,742 335,383 335,046 334,537 334,642 334,256 18.21%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 18.34% 13.74% 12.41% 21.63% 10.03% 20.16% 16.75% -
ROE 2.89% 3.44% 2.62% 3.82% 1.97% 3.95% 2.60% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 31.53 60.76 49.41 40.12 43.06 42.96 32.55 -2.09%
EPS 5.13 8.35 6.13 8.68 4.32 8.66 5.45 -3.94%
DPS 2.44 0.00 5.00 0.00 5.00 0.00 5.00 -37.93%
NAPS 2.00 2.43 2.34 2.27 2.19 2.19 2.10 -3.19%
Adjusted Per Share Value based on latest NOSH - 335,046
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 2.85 4.45 3.48 2.82 3.02 3.02 2.28 15.99%
EPS 0.52 0.61 0.43 0.61 0.30 0.61 0.38 23.18%
DPS 0.22 0.00 0.35 0.00 0.35 0.00 0.35 -26.55%
NAPS 0.1805 0.1779 0.1648 0.1597 0.1538 0.1539 0.1474 14.41%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 1.61 2.36 2.53 2.12 1.47 1.69 1.37 -
P/RPS 5.11 3.88 5.12 5.28 3.41 3.93 4.21 13.74%
P/EPS 27.84 28.26 41.27 24.42 34.03 19.52 25.14 7.01%
EY 3.59 3.54 2.42 4.09 2.94 5.12 3.98 -6.62%
DY 1.52 0.00 1.98 0.00 3.40 0.00 3.65 -44.14%
P/NAPS 0.81 0.97 1.08 0.93 0.67 0.77 0.65 15.75%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 18/12/02 18/09/02 19/06/02 20/03/02 14/12/01 26/09/01 13/06/01 -
Price 1.57 2.21 2.32 2.27 1.67 1.38 1.50 -
P/RPS 4.98 3.64 4.70 5.66 3.88 3.21 4.61 5.26%
P/EPS 27.15 26.47 37.85 26.15 38.66 15.94 27.52 -0.89%
EY 3.68 3.78 2.64 3.82 2.59 6.28 3.63 0.91%
DY 1.55 0.00 2.16 0.00 2.99 0.00 3.33 -39.85%
P/NAPS 0.79 0.91 0.99 1.00 0.76 0.63 0.71 7.35%

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