[SPSETIA] QoQ Quarter Result on 31-Jan-2009 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
19-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2009 [#1]
Profit Trend
QoQ- -59.02%
YoY- -35.76%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 393,615 365,575 352,151 297,074 461,510 302,403 301,509 19.39%
PBT 69,673 58,941 55,684 46,814 106,125 54,901 65,373 4.32%
Tax -12,815 -16,260 -15,166 -15,639 -30,048 -14,042 -17,380 -18.33%
NP 56,858 42,681 40,518 31,175 76,077 40,859 47,993 11.92%
-
NP to SH 56,859 42,681 40,518 31,175 76,078 40,859 47,993 11.93%
-
Tax Rate 18.39% 27.59% 27.24% 33.41% 28.31% 25.58% 26.59% -
Total Cost 336,757 322,894 311,633 265,899 385,433 261,544 253,516 20.77%
-
Net Worth 2,034,311 2,012,104 1,974,998 2,000,480 1,973,146 1,951,474 1,911,585 4.22%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 91,544 - 50,902 - 101,708 - 71,176 18.21%
Div Payout % 161.00% - 125.63% - 133.69% - 148.31% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 2,034,311 2,012,104 1,974,998 2,000,480 1,973,146 1,951,474 1,911,585 4.22%
NOSH 1,017,155 1,016,214 1,018,040 1,015,472 1,017,085 1,016,393 1,016,800 0.02%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 14.45% 11.68% 11.51% 10.49% 16.48% 13.51% 15.92% -
ROE 2.80% 2.12% 2.05% 1.56% 3.86% 2.09% 2.51% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 38.70 35.97 34.59 29.25 45.38 29.75 29.65 19.37%
EPS 5.59 4.20 3.98 3.07 7.48 4.02 4.72 11.90%
DPS 9.00 0.00 5.00 0.00 10.00 0.00 7.00 18.18%
NAPS 2.00 1.98 1.94 1.97 1.94 1.92 1.88 4.19%
Adjusted Per Share Value based on latest NOSH - 1,015,472
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 8.27 7.68 7.40 6.24 9.69 6.35 6.33 19.45%
EPS 1.19 0.90 0.85 0.65 1.60 0.86 1.01 11.52%
DPS 1.92 0.00 1.07 0.00 2.14 0.00 1.49 18.36%
NAPS 0.4273 0.4226 0.4148 0.4202 0.4144 0.4099 0.4015 4.22%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 2.58 2.96 2.36 2.20 1.85 2.04 2.83 -
P/RPS 6.67 8.23 6.82 7.52 4.08 6.86 9.54 -21.17%
P/EPS 46.15 70.48 59.30 71.66 24.73 50.75 59.96 -15.97%
EY 2.17 1.42 1.69 1.40 4.04 1.97 1.67 19.02%
DY 3.49 0.00 2.12 0.00 5.41 0.00 2.47 25.83%
P/NAPS 1.29 1.49 1.22 1.12 0.95 1.06 1.51 -9.93%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 11/12/09 17/09/09 18/06/09 19/03/09 10/12/08 25/09/08 24/06/08 -
Price 2.40 3.07 2.92 2.01 1.94 2.21 2.33 -
P/RPS 6.20 8.53 8.44 6.87 4.28 7.43 7.86 -14.59%
P/EPS 42.93 73.10 73.37 65.47 25.94 54.98 49.36 -8.86%
EY 2.33 1.37 1.36 1.53 3.86 1.82 2.03 9.59%
DY 3.75 0.00 1.71 0.00 5.15 0.00 3.00 15.99%
P/NAPS 1.20 1.55 1.51 1.02 1.00 1.15 1.24 -2.15%

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