[SPSETIA] QoQ TTM Result on 30-Apr-2007 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
30-Apr-2007 [#2]
Profit Trend
QoQ- 0.54%
YoY- 4.74%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 1,202,254 1,153,803 1,113,955 1,119,236 1,130,727 1,154,641 1,418,666 -10.42%
PBT 333,746 328,491 313,057 320,555 319,320 319,949 343,079 -1.81%
Tax -71,897 -68,423 -82,443 -80,647 -80,692 -81,718 -95,881 -17.41%
NP 261,849 260,068 230,614 239,908 238,628 238,231 247,198 3.90%
-
NP to SH 261,850 260,070 230,726 239,911 238,631 238,234 247,272 3.88%
-
Tax Rate 21.54% 20.83% 26.33% 25.16% 25.27% 25.54% 27.95% -
Total Cost 940,405 893,735 883,341 879,328 892,099 916,410 1,171,468 -13.59%
-
Net Worth 1,926,915 1,842,613 1,345,882 1,345,923 1,339,426 1,696,826 1,668,155 10.06%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 123,772 123,772 164,068 164,068 144,309 144,309 137,038 -6.54%
Div Payout % 47.27% 47.59% 71.11% 68.39% 60.47% 60.57% 55.42% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 1,926,915 1,842,613 1,345,882 1,345,923 1,339,426 1,696,826 1,668,155 10.06%
NOSH 1,008,856 672,486 672,941 672,961 669,713 662,822 661,966 32.33%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 21.78% 22.54% 20.70% 21.43% 21.10% 20.63% 17.42% -
ROE 13.59% 14.11% 17.14% 17.83% 17.82% 14.04% 14.82% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 119.17 171.57 165.54 166.31 168.84 174.20 214.31 -32.30%
EPS 25.96 38.67 34.29 35.65 35.63 35.94 37.35 -21.48%
DPS 12.27 18.40 24.60 24.60 21.80 21.80 20.88 -29.77%
NAPS 1.91 2.74 2.00 2.00 2.00 2.56 2.52 -16.82%
Adjusted Per Share Value based on latest NOSH - 672,961
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 24.03 23.06 22.27 22.37 22.60 23.08 28.36 -10.42%
EPS 5.23 5.20 4.61 4.80 4.77 4.76 4.94 3.86%
DPS 2.47 2.47 3.28 3.28 2.88 2.88 2.74 -6.66%
NAPS 0.3852 0.3683 0.269 0.2691 0.2678 0.3392 0.3335 10.05%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 3.33 5.20 5.73 5.50 4.00 2.61 2.47 -
P/RPS 2.79 3.03 3.46 3.31 2.37 1.50 1.15 80.26%
P/EPS 12.83 13.45 16.71 15.43 11.23 7.26 6.61 55.41%
EY 7.79 7.44 5.98 6.48 8.91 13.77 15.12 -35.65%
DY 3.68 3.54 4.29 4.47 5.45 8.35 8.45 -42.45%
P/NAPS 1.74 1.90 2.87 2.75 2.00 1.02 0.98 46.47%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 27/03/08 12/12/07 20/09/07 27/06/07 28/03/07 12/12/06 21/09/06 -
Price 2.45 5.13 5.63 5.77 5.00 2.99 2.52 -
P/RPS 2.06 2.99 3.40 3.47 2.96 1.72 1.18 44.83%
P/EPS 9.44 13.27 16.42 16.19 14.03 8.32 6.75 24.98%
EY 10.59 7.54 6.09 6.18 7.13 12.02 14.82 -20.02%
DY 5.01 3.59 4.37 4.26 4.36 7.29 8.29 -28.45%
P/NAPS 1.28 1.87 2.82 2.89 2.50 1.17 1.00 17.83%

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