[SPSETIA] QoQ Quarter Result on 31-Oct-2007 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
12-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Oct-2007 [#4]
Profit Trend
QoQ- 85.61%
YoY- 41.65%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 302,403 301,509 303,657 317,158 294,637 286,802 255,206 11.98%
PBT 54,901 65,373 67,890 108,731 76,580 80,545 62,635 -8.41%
Tax -14,042 -17,380 -19,364 -8,826 -22,921 -20,786 -15,890 -7.91%
NP 40,859 47,993 48,526 99,905 53,659 59,759 46,745 -8.58%
-
NP to SH 40,859 47,993 48,526 99,797 53,768 59,759 46,746 -8.59%
-
Tax Rate 25.58% 26.59% 28.52% 8.12% 29.93% 25.81% 25.37% -
Total Cost 261,544 253,516 255,131 217,253 240,978 227,043 208,461 16.34%
-
Net Worth 1,951,474 1,911,585 1,926,915 1,842,613 1,790,023 1,736,241 1,768,043 6.80%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 71,176 - 74,646 - 49,126 - -
Div Payout % - 148.31% - 74.80% - 82.21% - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 1,951,474 1,911,585 1,926,915 1,842,613 1,790,023 1,736,241 1,768,043 6.80%
NOSH 1,016,393 1,016,800 1,008,856 672,486 672,941 672,961 669,713 32.09%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 13.51% 15.92% 15.98% 31.50% 18.21% 20.84% 18.32% -
ROE 2.09% 2.51% 2.52% 5.42% 3.00% 3.44% 2.64% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 29.75 29.65 30.10 47.16 43.78 42.62 38.11 -15.23%
EPS 4.02 4.72 4.81 14.84 7.99 8.88 6.98 -30.80%
DPS 0.00 7.00 0.00 11.10 0.00 7.30 0.00 -
NAPS 1.92 1.88 1.91 2.74 2.66 2.58 2.64 -19.14%
Adjusted Per Share Value based on latest NOSH - 672,486
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 6.35 6.34 6.38 6.66 6.19 6.03 5.36 11.97%
EPS 0.86 1.01 1.02 2.10 1.13 1.26 0.98 -8.34%
DPS 0.00 1.50 0.00 1.57 0.00 1.03 0.00 -
NAPS 0.4101 0.4017 0.4049 0.3872 0.3761 0.3648 0.3715 6.81%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 2.04 2.83 3.33 5.20 5.73 5.50 4.00 -
P/RPS 6.86 9.54 11.06 11.03 13.09 12.91 10.50 -24.72%
P/EPS 50.75 59.96 69.23 35.04 71.71 61.94 57.31 -7.79%
EY 1.97 1.67 1.44 2.85 1.39 1.61 1.75 8.22%
DY 0.00 2.47 0.00 2.13 0.00 1.33 0.00 -
P/NAPS 1.06 1.51 1.74 1.90 2.15 2.13 1.52 -21.37%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 25/09/08 24/06/08 27/03/08 12/12/07 20/09/07 27/06/07 28/03/07 -
Price 2.21 2.33 2.45 5.13 5.63 5.77 5.00 -
P/RPS 7.43 7.86 8.14 10.88 12.86 13.54 13.12 -31.57%
P/EPS 54.98 49.36 50.94 34.57 70.46 64.98 71.63 -16.18%
EY 1.82 2.03 1.96 2.89 1.42 1.54 1.40 19.13%
DY 0.00 3.00 0.00 2.16 0.00 1.27 0.00 -
P/NAPS 1.15 1.24 1.28 1.87 2.12 2.24 1.89 -28.21%

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