[SPSETIA] QoQ Quarter Result on 31-Oct-2008 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
10-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Oct-2008 [#4]
Profit Trend
QoQ- 86.2%
YoY- -23.77%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 365,575 352,151 297,074 461,510 302,403 301,509 303,657 13.18%
PBT 58,941 55,684 46,814 106,125 54,901 65,373 67,890 -9.00%
Tax -16,260 -15,166 -15,639 -30,048 -14,042 -17,380 -19,364 -11.00%
NP 42,681 40,518 31,175 76,077 40,859 47,993 48,526 -8.20%
-
NP to SH 42,681 40,518 31,175 76,078 40,859 47,993 48,526 -8.20%
-
Tax Rate 27.59% 27.24% 33.41% 28.31% 25.58% 26.59% 28.52% -
Total Cost 322,894 311,633 265,899 385,433 261,544 253,516 255,131 17.02%
-
Net Worth 2,012,104 1,974,998 2,000,480 1,973,146 1,951,474 1,911,585 1,926,915 2.92%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - 50,902 - 101,708 - 71,176 - -
Div Payout % - 125.63% - 133.69% - 148.31% - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 2,012,104 1,974,998 2,000,480 1,973,146 1,951,474 1,911,585 1,926,915 2.92%
NOSH 1,016,214 1,018,040 1,015,472 1,017,085 1,016,393 1,016,800 1,008,856 0.48%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 11.68% 11.51% 10.49% 16.48% 13.51% 15.92% 15.98% -
ROE 2.12% 2.05% 1.56% 3.86% 2.09% 2.51% 2.52% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 35.97 34.59 29.25 45.38 29.75 29.65 30.10 12.62%
EPS 4.20 3.98 3.07 7.48 4.02 4.72 4.81 -8.65%
DPS 0.00 5.00 0.00 10.00 0.00 7.00 0.00 -
NAPS 1.98 1.94 1.97 1.94 1.92 1.88 1.91 2.43%
Adjusted Per Share Value based on latest NOSH - 1,017,085
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 7.68 7.40 6.24 9.69 6.35 6.33 6.38 13.17%
EPS 0.90 0.85 0.65 1.60 0.86 1.01 1.02 -8.01%
DPS 0.00 1.07 0.00 2.14 0.00 1.49 0.00 -
NAPS 0.4226 0.4148 0.4202 0.4144 0.4099 0.4015 0.4047 2.93%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 2.96 2.36 2.20 1.85 2.04 2.83 3.33 -
P/RPS 8.23 6.82 7.52 4.08 6.86 9.54 11.06 -17.89%
P/EPS 70.48 59.30 71.66 24.73 50.75 59.96 69.23 1.20%
EY 1.42 1.69 1.40 4.04 1.97 1.67 1.44 -0.92%
DY 0.00 2.12 0.00 5.41 0.00 2.47 0.00 -
P/NAPS 1.49 1.22 1.12 0.95 1.06 1.51 1.74 -9.83%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 17/09/09 18/06/09 19/03/09 10/12/08 25/09/08 24/06/08 27/03/08 -
Price 3.07 2.92 2.01 1.94 2.21 2.33 2.45 -
P/RPS 8.53 8.44 6.87 4.28 7.43 7.86 8.14 3.17%
P/EPS 73.10 73.37 65.47 25.94 54.98 49.36 50.94 27.25%
EY 1.37 1.36 1.53 3.86 1.82 2.03 1.96 -21.25%
DY 0.00 1.71 0.00 5.15 0.00 3.00 0.00 -
P/NAPS 1.55 1.51 1.02 1.00 1.15 1.24 1.28 13.62%

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