[SPSETIA] QoQ Quarter Result on 31-Oct-2006 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
12-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Oct-2006 [#4]
Profit Trend
QoQ- 11.91%
YoY- -11.37%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 294,637 286,802 255,206 277,310 299,918 298,293 279,120 3.68%
PBT 76,580 80,545 62,635 93,297 84,078 79,310 63,264 13.62%
Tax -22,921 -20,786 -15,890 -22,846 -21,125 -20,831 -16,916 22.51%
NP 53,659 59,759 46,745 70,451 62,953 58,479 46,348 10.28%
-
NP to SH 53,768 59,759 46,746 70,453 62,953 58,479 46,349 10.43%
-
Tax Rate 29.93% 25.81% 25.37% 24.49% 25.13% 26.27% 26.74% -
Total Cost 240,978 227,043 208,461 206,859 236,965 239,814 232,772 2.34%
-
Net Worth 1,790,023 1,736,241 1,768,043 1,696,826 1,668,155 1,604,397 1,623,858 6.72%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 49,126 - 96,772 - 47,537 - -
Div Payout % - 82.21% - 137.36% - 81.29% - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 1,790,023 1,736,241 1,768,043 1,696,826 1,668,155 1,604,397 1,623,858 6.72%
NOSH 672,941 672,961 669,713 662,822 661,966 660,245 657,432 1.57%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 18.21% 20.84% 18.32% 25.41% 20.99% 19.60% 16.61% -
ROE 3.00% 3.44% 2.64% 4.15% 3.77% 3.64% 2.85% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 43.78 42.62 38.11 41.84 45.31 45.18 42.46 2.06%
EPS 7.99 8.88 6.98 10.63 9.51 8.85 7.05 8.72%
DPS 0.00 7.30 0.00 14.60 0.00 7.20 0.00 -
NAPS 2.66 2.58 2.64 2.56 2.52 2.43 2.47 5.07%
Adjusted Per Share Value based on latest NOSH - 662,822
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 5.89 5.73 5.10 5.54 6.00 5.96 5.58 3.68%
EPS 1.07 1.19 0.93 1.41 1.26 1.17 0.93 9.82%
DPS 0.00 0.98 0.00 1.93 0.00 0.95 0.00 -
NAPS 0.3578 0.3471 0.3534 0.3392 0.3335 0.3207 0.3246 6.72%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 5.73 5.50 4.00 2.61 2.47 2.49 2.37 -
P/RPS 13.09 12.91 10.50 6.24 5.45 5.51 5.58 76.82%
P/EPS 71.71 61.94 57.31 24.55 25.97 28.11 33.62 65.92%
EY 1.39 1.61 1.75 4.07 3.85 3.56 2.97 -39.80%
DY 0.00 1.33 0.00 5.59 0.00 2.89 0.00 -
P/NAPS 2.15 2.13 1.52 1.02 0.98 1.02 0.96 71.42%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 20/09/07 27/06/07 28/03/07 12/12/06 21/09/06 14/06/06 21/03/06 -
Price 5.63 5.77 5.00 2.99 2.52 2.37 2.45 -
P/RPS 12.86 13.54 13.12 7.15 5.56 5.25 5.77 70.87%
P/EPS 70.46 64.98 71.63 28.13 26.50 26.76 34.75 60.40%
EY 1.42 1.54 1.40 3.55 3.77 3.74 2.88 -37.66%
DY 0.00 1.27 0.00 4.88 0.00 3.04 0.00 -
P/NAPS 2.12 2.24 1.89 1.17 1.00 0.98 0.99 66.36%

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