[SPSETIA] QoQ TTM Result on 31-Oct-2002 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
18-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Oct-2002 [#4]
Profit Trend
QoQ- 11.17%
YoY- 15.55%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 731,708 714,888 661,892 647,574 656,098 587,965 531,044 23.89%
PBT 171,111 161,776 150,839 148,176 133,822 128,029 126,265 22.52%
Tax -50,671 -48,700 -45,571 -44,554 -40,609 -34,956 -35,534 26.77%
NP 120,440 113,076 105,268 103,622 93,213 93,073 90,731 20.84%
-
NP to SH 120,440 113,076 105,268 103,622 93,213 93,073 90,731 20.84%
-
Tax Rate 29.61% 30.10% 30.21% 30.07% 30.35% 27.30% 28.14% -
Total Cost 611,268 601,812 556,624 543,952 562,885 494,892 440,313 24.52%
-
Net Worth 1,225,374 1,207,813 1,189,471 859,818 847,444 784,797 760,554 37.55%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 33,537 33,537 24,441 24,441 33,496 33,496 33,439 0.19%
Div Payout % 27.85% 29.66% 23.22% 23.59% 35.93% 35.99% 36.86% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 1,225,374 1,207,813 1,189,471 859,818 847,444 784,797 760,554 37.55%
NOSH 554,468 554,042 550,681 429,909 348,742 335,383 335,046 40.03%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 16.46% 15.82% 15.90% 16.00% 14.21% 15.83% 17.09% -
ROE 9.83% 9.36% 8.85% 12.05% 11.00% 11.86% 11.93% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 131.97 129.03 120.20 150.63 188.13 175.31 158.50 -11.52%
EPS 21.72 20.41 19.12 24.10 26.73 27.75 27.08 -13.70%
DPS 6.05 6.05 4.44 5.69 9.60 10.00 10.00 -28.53%
NAPS 2.21 2.18 2.16 2.00 2.43 2.34 2.27 -1.77%
Adjusted Per Share Value based on latest NOSH - 429,909
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 14.63 14.29 13.23 12.95 13.12 11.75 10.62 23.88%
EPS 2.41 2.26 2.10 2.07 1.86 1.86 1.81 21.09%
DPS 0.67 0.67 0.49 0.49 0.67 0.67 0.67 0.00%
NAPS 0.245 0.2414 0.2378 0.1719 0.1694 0.1569 0.152 37.59%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 2.23 1.45 1.63 1.61 2.36 2.53 2.12 -
P/RPS 1.69 1.12 1.36 1.07 1.25 1.44 1.34 16.78%
P/EPS 10.27 7.10 8.53 6.68 8.83 9.12 7.83 19.88%
EY 9.74 14.08 11.73 14.97 11.33 10.97 12.77 -16.56%
DY 2.71 4.17 2.72 3.53 4.07 3.95 4.72 -30.99%
P/NAPS 1.01 0.67 0.75 0.81 0.97 1.08 0.93 5.67%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 23/09/03 18/06/03 26/03/03 18/12/02 18/09/02 19/06/02 20/03/02 -
Price 2.24 1.75 1.57 1.57 2.21 2.32 2.27 -
P/RPS 1.70 1.36 1.31 1.04 1.17 1.32 1.43 12.25%
P/EPS 10.31 8.57 8.21 6.51 8.27 8.36 8.38 14.86%
EY 9.70 11.66 12.18 15.35 12.09 11.96 11.93 -12.91%
DY 2.70 3.46 2.83 3.62 4.35 4.31 4.41 -27.96%
P/NAPS 1.01 0.80 0.73 0.79 0.91 0.99 1.00 0.66%

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