[SPSETIA] QoQ TTM Result on 30-Apr-2001 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
13-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2001
Quarter
30-Apr-2001 [#2]
Profit Trend
QoQ- 2.93%
YoY- -0.79%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Revenue 531,044 555,173 520,827 555,539 552,185 542,042 572,814 -4.90%
PBT 126,265 124,997 131,187 128,936 125,488 121,152 115,105 6.34%
Tax -35,534 -35,320 -38,187 -41,348 -40,391 -41,038 -30,046 11.79%
NP 90,731 89,677 93,000 87,588 85,097 80,114 85,059 4.38%
-
NP to SH 90,731 89,677 93,000 87,588 85,097 80,114 85,059 4.38%
-
Tax Rate 28.14% 28.26% 29.11% 32.07% 32.19% 33.87% 26.10% -
Total Cost 440,313 465,496 427,827 467,951 467,088 461,928 487,755 -6.57%
-
Net Worth 760,554 732,636 732,866 701,939 698,194 668,233 575,568 20.35%
Dividend
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Div 33,439 33,439 26,736 26,736 14,424 14,424 12,868 88.68%
Div Payout % 36.86% 37.29% 28.75% 30.53% 16.95% 18.00% 15.13% -
Equity
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Net Worth 760,554 732,636 732,866 701,939 698,194 668,233 575,568 20.35%
NOSH 335,046 334,537 334,642 334,256 334,064 334,116 302,930 6.92%
Ratio Analysis
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
NP Margin 17.09% 16.15% 17.86% 15.77% 15.41% 14.78% 14.85% -
ROE 11.93% 12.24% 12.69% 12.48% 12.19% 11.99% 14.78% -
Per Share
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 158.50 165.95 155.64 166.20 165.29 162.23 189.09 -11.07%
EPS 27.08 26.81 27.79 26.20 25.47 23.98 28.08 -2.38%
DPS 10.00 10.00 8.00 8.00 4.32 4.32 4.25 76.62%
NAPS 2.27 2.19 2.19 2.10 2.09 2.00 1.90 12.55%
Adjusted Per Share Value based on latest NOSH - 334,256
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 11.15 11.66 10.94 11.66 11.59 11.38 12.03 -4.92%
EPS 1.91 1.88 1.95 1.84 1.79 1.68 1.79 4.40%
DPS 0.70 0.70 0.56 0.56 0.30 0.30 0.27 88.39%
NAPS 0.1597 0.1538 0.1539 0.1474 0.1466 0.1403 0.1209 20.32%
Price Multiplier on Financial Quarter End Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 -
Price 2.12 1.47 1.69 1.37 1.85 1.83 2.31 -
P/RPS 1.34 0.89 1.09 0.82 1.12 1.13 1.22 6.43%
P/EPS 7.83 5.48 6.08 5.23 7.26 7.63 8.23 -3.25%
EY 12.77 18.24 16.44 19.13 13.77 13.10 12.16 3.30%
DY 4.72 6.80 4.73 5.84 2.33 2.36 1.84 87.07%
P/NAPS 0.93 0.67 0.77 0.65 0.89 0.92 1.22 -16.51%
Price Multiplier on Announcement Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 20/03/02 14/12/01 26/09/01 13/06/01 15/03/01 20/12/00 20/09/00 -
Price 2.27 1.67 1.38 1.50 1.53 1.67 2.00 -
P/RPS 1.43 1.01 0.89 0.90 0.93 1.03 1.06 22.02%
P/EPS 8.38 6.23 4.97 5.72 6.01 6.96 7.12 11.44%
EY 11.93 16.05 20.14 17.47 16.65 14.36 14.04 -10.26%
DY 4.41 5.99 5.80 5.33 2.82 2.59 2.12 62.73%
P/NAPS 1.00 0.76 0.63 0.71 0.73 0.84 1.05 -3.19%

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