[SPSETIA] QoQ TTM Result on 30-Apr-2011 [#2]

Stock

[SPSETIA] SP SETIA BHD

Announcement Date

09-Jun-2011

Admission Sponsor

Sponsor

Financial Year

31-Oct-2011

Quarter

30-Apr-2011 [#2]

Profit Trend

QoQ- 14.88%

YoY- 67.6%

Quarter Report

SPSETIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
TTM Result
Revenue	2,205,169	2,232,473	2,157,105	1,988,538	1,900,859	1,745,870	1,581,487	24.73%
YoY %	-1.22%	3.49%	8.48%	4.61%	8.88%	10.39%	-	-
Horiz. %	139.44%	141.16%	136.40%	125.74%	120.19%	110.39%	100.00%	-
PBT	443,918	430,594	422,919	413,344	366,014	330,967	299,270	29.97%
YoY %	3.09%	1.81%	2.32%	12.93%	10.59%	10.59%	-	-
Horiz. %	148.33%	143.88%	141.32%	138.12%	122.30%	110.59%	100.00%	-
Tax	-111,687	-108,163	-102,973	-96,679	-90,361	-79,162	-65,763	42.20%
YoY %	-3.26%	-5.04%	-6.51%	-6.99%	-14.15%	-20.37%	-	-
Horiz. %	169.83%	164.47%	156.58%	147.01%	137.40%	120.37%	100.00%	-
NP	332,231	322,431	319,946	316,665	275,653	251,805	233,507	26.41%
YoY %	3.04%	0.78%	1.04%	14.88%	9.47%	7.84%	-	-
Horiz. %	142.28%	138.08%	137.02%	135.61%	118.05%	107.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	339,940	327,973	320,660	316,666	275,654	251,813	233,516	28.35%
YoY %	3.65%	2.28%	1.26%	14.88%	9.47%	7.84%	-	-
Horiz. %	145.57%	140.45%	137.32%	135.61%	118.05%	107.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.16%	25.12%	24.35%	23.39%	24.69%	23.92%	21.97%	-
YoY %	0.16%	3.16%	4.10%	-5.27%	3.22%	8.88%	-	-
Horiz. %	114.52%	114.34%	110.83%	106.46%	112.38%	108.88%	100.00%	-
Total Cost	1,872,938	1,910,042	1,837,159	1,671,873	1,625,206	1,494,065	1,347,980	24.44%
YoY %	-1.94%	3.97%	9.89%	2.87%	8.78%	10.84%	-	-
Horiz. %	138.94%	141.70%	136.29%	124.03%	120.57%	110.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,543,333	3,363,160	3,206,827	2,957,782	2,257,740	2,186,541	2,104,982	41.37%
YoY %	5.36%	4.88%	8.42%	31.01%	3.26%	3.87%	-	-
Horiz. %	168.33%	159.77%	152.34%	140.51%	107.26%	103.87%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Dividend
Div	244,086	244,086	225,463	225,463	203,344	203,344	152,509	36.70%
YoY %	0.00%	8.26%	0.00%	10.88%	0.00%	33.33%	-	-
Horiz. %	160.05%	160.05%	147.84%	147.84%	133.33%	133.33%	100.00%	-
Div Payout %	71.80%	74.42%	70.31%	71.20%	73.77%	80.75%	65.31%	-
YoY %	-3.52%	5.85%	-1.25%	-3.48%	-8.64%	23.64%	-	-
Horiz. %	109.94%	113.95%	107.66%	109.02%	112.95%	123.64%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Equity
Net Worth	3,543,333	3,363,160	3,206,827	2,957,782	2,257,740	2,186,541	2,104,982	41.37%
YoY %	5.36%	4.88%	8.42%	31.01%	3.26%	3.87%	-	-
Horiz. %	168.33%	159.77%	152.34%	140.51%	107.26%	103.87%	100.00%	-
NOSH	1,845,486	1,788,915	1,771,728	1,661,675	1,017,000	1,016,995	1,016,899	48.62%
YoY %	3.16%	0.97%	6.62%	63.39%	0.00%	0.01%	-	-
Horiz. %	181.48%	175.92%	174.23%	163.41%	100.01%	100.01%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Ratio Analysis
NP Margin	15.07%	14.44%	14.83%	15.92%	14.50%	14.42%	14.77%	-
YoY %	4.36%	-2.63%	-6.85%	9.79%	0.55%	-2.37%	-	-
Horiz. %	102.03%	97.77%	100.41%	107.79%	98.17%	97.63%	100.00%	-
ROE	9.59%	9.75%	10.00%	10.71%	12.21%	11.52%	11.09%	-
YoY %	-1.64%	-2.50%	-6.63%	-12.29%	5.99%	3.88%	-	-
Horiz. %	86.47%	87.92%	90.17%	96.57%	110.10%	103.88%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Per Share
RPS	119.49	124.79	121.75	119.67	186.91	171.67	155.52	-16.07%
YoY %	-4.25%	2.50%	1.74%	-35.97%	8.88%	10.38%	-	-
Horiz. %	76.83%	80.24%	78.29%	76.95%	120.18%	110.38%	100.00%	-
EPS	18.42	18.33	18.10	19.06	27.10	24.76	22.96	-13.62%
YoY %	0.49%	1.27%	-5.04%	-29.67%	9.45%	7.84%	-	-
Horiz. %	80.23%	79.83%	78.83%	83.01%	118.03%	107.84%	100.00%	-
DPS	13.23	13.64	12.73	13.57	20.00	20.00	15.00	-8.00%
YoY %	-3.01%	7.15%	-6.19%	-32.15%	0.00%	33.33%	-	-
Horiz. %	88.20%	90.93%	84.87%	90.47%	133.33%	133.33%	100.00%	-
NAPS	1.92	1.88	1.81	1.78	2.22	2.15	2.07	-4.87%
YoY %	2.13%	3.87%	1.69%	-19.82%	3.26%	3.86%	-	-
Horiz. %	92.75%	90.82%	87.44%	85.99%	107.25%	103.86%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,661,675
RPS	46.54	47.12	45.53	41.97	40.12	36.85	33.38	24.72%
YoY %	-1.23%	3.49%	8.48%	4.61%	8.87%	10.40%	-	-
Horiz. %	139.42%	141.16%	136.40%	125.73%	120.19%	110.40%	100.00%	-
EPS	7.17	6.92	6.77	6.68	5.82	5.31	4.93	28.27%
YoY %	3.61%	2.22%	1.35%	14.78%	9.60%	7.71%	-	-
Horiz. %	145.44%	140.37%	137.32%	135.50%	118.05%	107.71%	100.00%	-
DPS	5.15	5.15	4.76	4.76	4.29	4.29	3.22	36.64%
YoY %	0.00%	8.19%	0.00%	10.96%	0.00%	33.23%	-	-
Horiz. %	159.94%	159.94%	147.83%	147.83%	133.23%	133.23%	100.00%	-
NAPS	0.7478	0.7098	0.6768	0.6243	0.4765	0.4615	0.4443	41.36%
YoY %	5.35%	4.88%	8.41%	31.02%	3.25%	3.87%	-	-
Horiz. %	168.31%	159.76%	152.33%	140.51%	107.25%	103.87%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/12	31/10/11	29/07/11	29/04/11	31/01/11	29/10/10	30/07/10	-
Price	3.95	3.84	3.90	4.18	4.28	3.46	2.79	-
P/RPS	3.31	3.08	3.20	3.49	2.29	2.02	1.79	50.48%
YoY %	7.47%	-3.75%	-8.31%	52.40%	13.37%	12.85%	-	-
Horiz. %	184.92%	172.07%	178.77%	194.97%	127.93%	112.85%	100.00%	-
P/EPS	21.44	20.95	21.55	21.93	15.79	13.97	12.15	45.87%
YoY %	2.34%	-2.78%	-1.73%	38.89%	13.03%	14.98%	-	-
Horiz. %	176.46%	172.43%	177.37%	180.49%	129.96%	114.98%	100.00%	-
EY	4.66	4.77	4.64	4.56	6.33	7.16	8.23	-31.48%
YoY %	-2.31%	2.80%	1.75%	-27.96%	-11.59%	-13.00%	-	-
Horiz. %	56.62%	57.96%	56.38%	55.41%	76.91%	87.00%	100.00%	-
DY	3.35	3.55	3.26	3.25	4.67	5.78	5.38	-27.01%
YoY %	-5.63%	8.90%	0.31%	-30.41%	-19.20%	7.43%	-	-
Horiz. %	62.27%	65.99%	60.59%	60.41%	86.80%	107.43%	100.00%	-
P/NAPS	2.06	2.04	2.15	2.35	1.93	1.61	1.35	32.44%
YoY %	0.98%	-5.12%	-8.51%	21.76%	19.88%	19.26%	-	-
Horiz. %	152.59%	151.11%	159.26%	174.07%	142.96%	119.26%	100.00%	-

	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	CAGR
Price Multiplier on Announcement Date
Date	22/03/12	08/12/11	22/09/11	09/06/11	17/03/11	09/12/10	23/09/10	-
Price	3.89	3.86	3.06	4.10	4.05	3.72	3.04	-
P/RPS	3.26	3.09	2.51	3.43	2.17	2.17	1.95	40.72%
YoY %	5.50%	23.11%	-26.82%	58.06%	0.00%	11.28%	-	-
Horiz. %	167.18%	158.46%	128.72%	175.90%	111.28%	111.28%	100.00%	-
P/EPS	21.12	21.05	16.91	21.51	14.94	15.02	13.24	36.40%
YoY %	0.33%	24.48%	-21.39%	43.98%	-0.53%	13.44%	-	-
Horiz. %	159.52%	158.99%	127.72%	162.46%	112.84%	113.44%	100.00%	-
EY	4.74	4.75	5.91	4.65	6.69	6.66	7.55	-26.61%
YoY %	-0.21%	-19.63%	27.10%	-30.49%	0.45%	-11.79%	-	-
Horiz. %	62.78%	62.91%	78.28%	61.59%	88.61%	88.21%	100.00%	-
DY	3.40	3.53	4.16	3.31	4.94	5.38	4.93	-21.88%
YoY %	-3.68%	-15.14%	25.68%	-33.00%	-8.18%	9.13%	-	-
Horiz. %	68.97%	71.60%	84.38%	67.14%	100.20%	109.13%	100.00%	-
P/NAPS	2.03	2.05	1.69	2.30	1.82	1.73	1.47	23.93%
YoY %	-0.98%	21.30%	-26.52%	26.37%	5.20%	17.69%	-	-
Horiz. %	138.10%	139.46%	114.97%	156.46%	123.81%	117.69%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:35:00

EMA 5

5 Mins

SELL

2024-05-14 16:35:00

MACD/RSI

5 Mins

SELL

2024-05-14 16:30:00

ADX

10 Mins

SELL

2024-05-14 16:20:00

EMA 5

10 Mins

SELL

2024-05-14 16:15:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

468

PTRANS

PERAK TRANSIT BERHAD

468

YTLPOWR

YTL POWER INTERNATIONAL BHD

454

HLIND

HONG LEONG INDUSTRIES BHD

444

GENTING

GENTING BHD

408

SENDAI

EVERSENDAI CORPORATION BERHAD

357

GENM

GENTING MALAYSIA BERHAD

288

YTL

YTL CORPORATION BHD

286

MYEG

MY E.G. SERVICES BHD

253

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More