[SPSETIA] QoQ Quarter Result on 31-Jan-2008 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
27-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Jan-2008 [#1]
Profit Trend
QoQ- -51.38%
YoY- 3.81%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 461,510 302,403 301,509 303,657 317,158 294,637 286,802 37.12%
PBT 106,125 54,901 65,373 67,890 108,731 76,580 80,545 20.08%
Tax -30,048 -14,042 -17,380 -19,364 -8,826 -22,921 -20,786 27.70%
NP 76,077 40,859 47,993 48,526 99,905 53,659 59,759 17.37%
-
NP to SH 76,078 40,859 47,993 48,526 99,797 53,768 59,759 17.37%
-
Tax Rate 28.31% 25.58% 26.59% 28.52% 8.12% 29.93% 25.81% -
Total Cost 385,433 261,544 253,516 255,131 217,253 240,978 227,043 42.07%
-
Net Worth 1,973,146 1,951,474 1,911,585 1,926,915 1,842,613 1,790,023 1,736,241 8.85%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 101,708 - 71,176 - 74,646 - 49,126 62.08%
Div Payout % 133.69% - 148.31% - 74.80% - 82.21% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 1,973,146 1,951,474 1,911,585 1,926,915 1,842,613 1,790,023 1,736,241 8.85%
NOSH 1,017,085 1,016,393 1,016,800 1,008,856 672,486 672,941 672,961 31.53%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 16.48% 13.51% 15.92% 15.98% 31.50% 18.21% 20.84% -
ROE 3.86% 2.09% 2.51% 2.52% 5.42% 3.00% 3.44% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 45.38 29.75 29.65 30.10 47.16 43.78 42.62 4.25%
EPS 7.48 4.02 4.72 4.81 14.84 7.99 8.88 -10.76%
DPS 10.00 0.00 7.00 0.00 11.10 0.00 7.30 23.22%
NAPS 1.94 1.92 1.88 1.91 2.74 2.66 2.58 -17.23%
Adjusted Per Share Value based on latest NOSH - 1,008,856
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 9.23 6.05 6.03 6.07 6.34 5.89 5.73 37.21%
EPS 1.52 0.82 0.96 0.97 1.99 1.07 1.19 17.63%
DPS 2.03 0.00 1.42 0.00 1.49 0.00 0.98 62.13%
NAPS 0.3944 0.3901 0.3821 0.3852 0.3683 0.3578 0.3471 8.84%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 1.85 2.04 2.83 3.33 5.20 5.73 5.50 -
P/RPS 4.08 6.86 9.54 11.06 11.03 13.09 12.91 -53.44%
P/EPS 24.73 50.75 59.96 69.23 35.04 71.71 61.94 -45.62%
EY 4.04 1.97 1.67 1.44 2.85 1.39 1.61 84.14%
DY 5.41 0.00 2.47 0.00 2.13 0.00 1.33 153.73%
P/NAPS 0.95 1.06 1.51 1.74 1.90 2.15 2.13 -41.48%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 10/12/08 25/09/08 24/06/08 27/03/08 12/12/07 20/09/07 27/06/07 -
Price 1.94 2.21 2.33 2.45 5.13 5.63 5.77 -
P/RPS 4.28 7.43 7.86 8.14 10.88 12.86 13.54 -53.43%
P/EPS 25.94 54.98 49.36 50.94 34.57 70.46 64.98 -45.63%
EY 3.86 1.82 2.03 1.96 2.89 1.42 1.54 84.00%
DY 5.15 0.00 3.00 0.00 2.16 0.00 1.27 153.21%
P/NAPS 1.00 1.15 1.24 1.28 1.87 2.12 2.24 -41.44%

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