[SPSETIA] QoQ TTM Result on 31-Jul-2008 [#3]

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
TTM Result
Revenue	1,413,138	1,362,496	1,369,079	1,224,727	1,216,961	1,202,254	1,153,803	14.48%
YoY %	3.72%	-0.48%	11.79%	0.64%	1.22%	4.20%	-	-
Horiz. %	122.48%	118.09%	118.66%	106.15%	105.47%	104.20%	100.00%	-
PBT	263,524	273,213	294,289	296,895	318,574	333,746	328,491	-13.67%
YoY %	-3.55%	-7.16%	-0.88%	-6.81%	-4.55%	1.60%	-	-
Horiz. %	80.22%	83.17%	89.59%	90.38%	96.98%	101.60%	100.00%	-
Tax	-74,895	-77,109	-80,834	-59,612	-68,491	-71,897	-68,423	6.21%
YoY %	2.87%	4.61%	-35.60%	12.96%	4.74%	-5.08%	-	-
Horiz. %	109.46%	112.69%	118.14%	87.12%	100.10%	105.08%	100.00%	-
NP	188,629	196,104	213,455	237,283	250,083	261,849	260,068	-19.28%
YoY %	-3.81%	-8.13%	-10.04%	-5.12%	-4.49%	0.68%	-	-
Horiz. %	72.53%	75.40%	82.08%	91.24%	96.16%	100.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	188,630	196,105	213,456	237,175	250,084	261,850	260,070	-19.28%
YoY %	-3.81%	-8.13%	-10.00%	-5.16%	-4.49%	0.68%	-	-
Horiz. %	72.53%	75.40%	82.08%	91.20%	96.16%	100.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.42%	28.22%	27.47%	20.08%	21.50%	21.54%	20.83%	-
YoY %	0.71%	2.73%	36.80%	-6.60%	-0.19%	3.41%	-	-
Horiz. %	136.44%	135.48%	131.88%	96.40%	103.22%	103.41%	100.00%	-
Total Cost	1,224,509	1,166,392	1,155,624	987,444	966,878	940,405	893,735	23.38%
YoY %	4.98%	0.93%	17.03%	2.13%	2.82%	5.22%	-	-
Horiz. %	137.01%	130.51%	129.30%	110.49%	108.18%	105.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,974,998	2,000,480	1,973,146	1,951,474	1,911,585	1,926,915	1,842,613	4.73%
YoY %	-1.27%	1.39%	1.11%	2.09%	-0.80%	4.58%	-	-
Horiz. %	107.18%	108.57%	107.08%	105.91%	103.74%	104.58%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Dividend
Div	152,610	172,884	172,884	145,822	145,822	123,772	123,772	14.99%
YoY %	-11.73%	0.00%	18.56%	0.00%	17.82%	0.00%	-	-
Horiz. %	123.30%	139.68%	139.68%	117.82%	117.82%	100.00%	100.00%	-
Div Payout %	80.90%	88.16%	80.99%	61.48%	58.31%	47.27%	47.59%	-
YoY %	-8.24%	8.85%	31.73%	5.44%	23.36%	-0.67%	-	-
Horiz. %	169.99%	185.25%	170.18%	129.19%	122.53%	99.33%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Equity
Net Worth	1,974,998	2,000,480	1,973,146	1,951,474	1,911,585	1,926,915	1,842,613	4.73%
YoY %	-1.27%	1.39%	1.11%	2.09%	-0.80%	4.58%	-	-
Horiz. %	107.18%	108.57%	107.08%	105.91%	103.74%	104.58%	100.00%	-
NOSH	1,018,040	1,015,472	1,017,085	1,016,393	1,016,800	1,008,856	672,486	31.87%
YoY %	0.25%	-0.16%	0.07%	-0.04%	0.79%	50.02%	-	-
Horiz. %	151.38%	151.00%	151.24%	151.14%	151.20%	150.02%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Ratio Analysis
NP Margin	13.35%	14.39%	15.59%	19.37%	20.55%	21.78%	22.54%	-
YoY %	-7.23%	-7.70%	-19.51%	-5.74%	-5.65%	-3.37%	-	-
Horiz. %	59.23%	63.84%	69.17%	85.94%	91.17%	96.63%	100.00%	-
ROE	9.55%	9.80%	10.82%	12.15%	13.08%	13.59%	14.11%	-
YoY %	-2.55%	-9.43%	-10.95%	-7.11%	-3.75%	-3.69%	-	-
Horiz. %	67.68%	69.45%	76.68%	86.11%	92.70%	96.31%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Per Share
RPS	138.81	134.17	134.61	120.50	119.69	119.17	171.57	-13.18%
YoY %	3.46%	-0.33%	11.71%	0.68%	0.44%	-30.54%	-	-
Horiz. %	80.91%	78.20%	78.46%	70.23%	69.76%	69.46%	100.00%	-
EPS	18.53	19.31	20.99	23.33	24.60	25.96	38.67	-38.79%
YoY %	-4.04%	-8.00%	-10.03%	-5.16%	-5.24%	-32.87%	-	-
Horiz. %	47.92%	49.94%	54.28%	60.33%	63.62%	67.13%	100.00%	-
DPS	15.00	17.00	17.00	14.35	14.34	12.27	18.40	-12.74%
YoY %	-11.76%	0.00%	18.47%	0.07%	16.87%	-33.32%	-	-
Horiz. %	81.52%	92.39%	92.39%	77.99%	77.93%	66.68%	100.00%	-
NAPS	1.94	1.97	1.94	1.92	1.88	1.91	2.74	-20.57%
YoY %	-1.52%	1.55%	1.04%	2.13%	-1.57%	-30.29%	-	-
Horiz. %	70.80%	71.90%	70.80%	70.07%	68.61%	69.71%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,016,393
RPS	29.68	28.62	28.75	25.72	25.56	25.25	24.23	14.49%
YoY %	3.70%	-0.45%	11.78%	0.63%	1.23%	4.21%	-	-
Horiz. %	122.49%	118.12%	118.65%	106.15%	105.49%	104.21%	100.00%	-
EPS	3.96	4.12	4.48	4.98	5.25	5.50	5.46	-19.29%
YoY %	-3.88%	-8.04%	-10.04%	-5.14%	-4.55%	0.73%	-	-
Horiz. %	72.53%	75.46%	82.05%	91.21%	96.15%	100.73%	100.00%	-
DPS	3.21	3.63	3.63	3.06	3.06	2.60	2.60	15.10%
YoY %	-11.57%	0.00%	18.63%	0.00%	17.69%	0.00%	-	-
Horiz. %	123.46%	139.62%	139.62%	117.69%	117.69%	100.00%	100.00%	-
NAPS	0.4148	0.4202	0.4144	0.4099	0.4015	0.4047	0.387	4.73%
YoY %	-1.29%	1.40%	1.10%	2.09%	-0.79%	4.57%	-	-
Horiz. %	107.18%	108.58%	107.08%	105.92%	103.75%	104.57%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	-
Price	2.36	2.20	1.85	2.04	2.83	3.33	5.20	-
P/RPS	1.70	1.64	1.37	1.69	2.36	2.79	3.03	-31.99%
YoY %	3.66%	19.71%	-18.93%	-28.39%	-15.41%	-7.92%	-	-
Horiz. %	56.11%	54.13%	45.21%	55.78%	77.89%	92.08%	100.00%	-
P/EPS	12.74	11.39	8.81	8.74	11.51	12.83	13.45	-3.55%
YoY %	11.85%	29.28%	0.80%	-24.07%	-10.29%	-4.61%	-	-
Horiz. %	94.72%	84.68%	65.50%	64.98%	85.58%	95.39%	100.00%	-
EY	7.85	8.78	11.34	11.44	8.69	7.79	7.44	3.64%
YoY %	-10.59%	-22.57%	-0.87%	31.65%	11.55%	4.70%	-	-
Horiz. %	105.51%	118.01%	152.42%	153.76%	116.80%	104.70%	100.00%	-
DY	6.36	7.73	9.19	7.03	5.07	3.68	3.54	47.83%
YoY %	-17.72%	-15.89%	30.73%	38.66%	37.77%	3.95%	-	-
Horiz. %	179.66%	218.36%	259.60%	198.59%	143.22%	103.95%	100.00%	-
P/NAPS	1.22	1.12	0.95	1.06	1.51	1.74	1.90	-25.59%
YoY %	8.93%	17.89%	-10.38%	-29.80%	-13.22%	-8.42%	-	-
Horiz. %	64.21%	58.95%	50.00%	55.79%	79.47%	91.58%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Price Multiplier on Announcement Date
Date	18/06/09	19/03/09	10/12/08	25/09/08	24/06/08	27/03/08	12/12/07	-
Price	2.92	2.01	1.94	2.21	2.33	2.45	5.13	-
P/RPS	2.10	1.50	1.44	1.83	1.95	2.06	2.99	-21.00%
YoY %	40.00%	4.17%	-21.31%	-6.15%	-5.34%	-31.10%	-	-
Horiz. %	70.23%	50.17%	48.16%	61.20%	65.22%	68.90%	100.00%	-
P/EPS	15.76	10.41	9.24	9.47	9.47	9.44	13.27	12.15%
YoY %	51.39%	12.66%	-2.43%	0.00%	0.32%	-28.86%	-	-
Horiz. %	118.76%	78.45%	69.63%	71.36%	71.36%	71.14%	100.00%	-
EY	6.35	9.61	10.82	10.56	10.56	10.59	7.54	-10.82%
YoY %	-33.92%	-11.18%	2.46%	0.00%	-0.28%	40.45%	-	-
Horiz. %	84.22%	127.45%	143.50%	140.05%	140.05%	140.45%	100.00%	-
DY	5.14	8.46	8.76	6.49	6.16	5.01	3.59	27.05%
YoY %	-39.24%	-3.42%	34.98%	5.36%	22.95%	39.55%	-	-
Horiz. %	143.18%	235.65%	244.01%	180.78%	171.59%	139.55%	100.00%	-
P/NAPS	1.51	1.02	1.00	1.15	1.24	1.28	1.87	-13.29%
YoY %	48.04%	2.00%	-13.04%	-7.26%	-3.12%	-31.55%	-	-
Horiz. %	80.75%	54.55%	53.48%	61.50%	66.31%	68.45%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: WELL CHIP GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-28 11:40:00

EMA 5

10 Mins

BUY

2024-06-28 11:30:00

EMA 5

10 Mins

SELL

2024-06-28 11:00:00

ADX

30 Mins

SELL

2024-06-28 10:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-28 10:30:00

ADX

30 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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

812

MPI

MALAYSIAN PACIFIC INDUSTRIES

715

HLIND

HONG LEONG INDUSTRIES BHD

696

PTRANS

PERAK TRANSIT BERHAD

689

YTLPOWR

YTL POWER INTERNATIONAL BHD

589

MYEG

MY E.G. SERVICES BHD

563

NOTION

NOTION VTEC BHD

521

GENTING

GENTING BHD

521

THETA

THETA EDGE BERHAD

510

Daily Stocks

HSI-HWE

0.165

-0.01

195,244,000

BORNOIL

0.01

+0.005

194,981,700

HSI-CXV

0.115

+0.005

124,723,700

HSI-HU8

0.09

-0.015

123,264,000

AHB-WC

0.07

0.00

53,970,000

HSI-CXF

0.085

+0.005

47,086,800

INGENIEU

0.055

-0.005

45,557,900

TRIVE

0.065

+0.005

33,051,800

MYEG

1.00

+0.03

32,839,200

YNHPROP

0.535

+0.04

31,174,500

More active Stocks

MPI

39.36

+0.48

16,200

UTDPLT

24.50

+0.30

118,300

CDB

3.67

+0.20

3,425,400

DLADY

35.70

+0.20

4,700

AIRPORT

9.88

+0.15

407,000

TOYOVEN

1.46

+0.14

507,600

HUMEIND

3.33

+0.12

268,600

AJI

15.36

+0.12

101,700

2.08

+0.11

3,821,900

EG-WD

0.49

+0.105

23,468,600

More gainer Stocks

NESTLE

121.30

-0.20

4,600

TENAGA

13.76

-0.18

5,504,000

PETGAS

17.80

-0.18

198,500

GESHEN

3.25

-0.15

135,400

IDEAL

3.85

-0.15

13,000

HEIM

22.06

-0.14

62,300

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.79

-0.09

1,358,000

YOCB

2.21

-0.09

9,000

KLUANG

6.10

-0.09

2,500

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