[SPSETIA] QoQ TTM Result on 31-Oct-2006 [#4]

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
TTM Result
Revenue	1,113,955	1,119,236	1,130,727	1,154,641	1,418,666	1,377,082	1,300,227	-9.82%
YoY %	-0.47%	-1.02%	-2.07%	-18.61%	3.02%	5.91%	-	-
Horiz. %	85.67%	86.08%	86.96%	88.80%	109.11%	105.91%	100.00%	-
PBT	313,057	320,555	319,320	319,949	343,079	323,253	298,079	3.33%
YoY %	-2.34%	0.39%	-0.20%	-6.74%	6.13%	8.45%	-	-
Horiz. %	105.02%	107.54%	107.13%	107.34%	115.10%	108.45%	100.00%	-
Tax	-82,443	-80,647	-80,692	-81,718	-95,881	-94,263	-86,770	-3.36%
YoY %	-2.23%	0.06%	1.26%	14.77%	-1.72%	-8.64%	-	-
Horiz. %	95.01%	92.94%	93.00%	94.18%	110.50%	108.64%	100.00%	-
NP	230,614	239,908	238,628	238,231	247,198	228,990	211,309	6.01%
YoY %	-3.87%	0.54%	0.17%	-3.63%	7.95%	8.37%	-	-
Horiz. %	109.14%	113.53%	112.93%	112.74%	116.98%	108.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	230,726	239,911	238,631	238,234	247,272	229,064	211,383	6.02%
YoY %	-3.83%	0.54%	0.17%	-3.66%	7.95%	8.36%	-	-
Horiz. %	109.15%	113.50%	112.89%	112.70%	116.98%	108.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.33%	25.16%	25.27%	25.54%	27.95%	29.16%	29.11%	-
YoY %	4.65%	-0.44%	-1.06%	-8.62%	-4.15%	0.17%	-	-
Horiz. %	90.45%	86.43%	86.81%	87.74%	96.02%	100.17%	100.00%	-
Total Cost	883,341	879,328	892,099	916,410	1,171,468	1,148,092	1,088,918	-13.05%
YoY %	0.46%	-1.43%	-2.65%	-21.77%	2.04%	5.43%	-	-
Horiz. %	81.12%	80.75%	81.93%	84.16%	107.58%	105.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,345,882	1,345,923	1,339,426	1,696,826	1,668,155	1,604,397	1,623,858	-11.79%
YoY %	-0.00%	0.49%	-21.06%	1.72%	3.97%	-1.20%	-	-
Horiz. %	82.88%	82.88%	82.48%	104.49%	102.73%	98.80%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Dividend
Div	164,068	164,068	144,309	144,309	137,038	137,038	116,615	25.63%
YoY %	0.00%	13.69%	0.00%	5.31%	0.00%	17.51%	-	-
Horiz. %	140.69%	140.69%	123.75%	123.75%	117.51%	117.51%	100.00%	-
Div Payout %	71.11%	68.39%	60.47%	60.57%	55.42%	59.83%	55.17%	-
YoY %	3.98%	13.10%	-0.17%	9.29%	-7.37%	8.45%	-	-
Horiz. %	128.89%	123.96%	109.61%	109.79%	100.45%	108.45%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Equity
Net Worth	1,345,882	1,345,923	1,339,426	1,696,826	1,668,155	1,604,397	1,623,858	-11.79%
YoY %	-0.00%	0.49%	-21.06%	1.72%	3.97%	-1.20%	-	-
Horiz. %	82.88%	82.88%	82.48%	104.49%	102.73%	98.80%	100.00%	-
NOSH	672,941	672,961	669,713	662,822	661,966	660,245	657,432	1.57%
YoY %	-0.00%	0.48%	1.04%	0.13%	0.26%	0.43%	-	-
Horiz. %	102.36%	102.36%	101.87%	100.82%	100.69%	100.43%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Ratio Analysis
NP Margin	20.70%	21.43%	21.10%	20.63%	17.42%	16.63%	16.25%	-
YoY %	-3.41%	1.56%	2.28%	18.43%	4.75%	2.34%	-	-
Horiz. %	127.38%	131.88%	129.85%	126.95%	107.20%	102.34%	100.00%	-
ROE	17.14%	17.83%	17.82%	14.04%	14.82%	14.28%	13.02%	-
YoY %	-3.87%	0.06%	26.92%	-5.26%	3.78%	9.68%	-	-
Horiz. %	131.64%	136.94%	136.87%	107.83%	113.82%	109.68%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Per Share
RPS	165.54	166.31	168.84	174.20	214.31	208.57	197.77	-11.21%
YoY %	-0.46%	-1.50%	-3.08%	-18.72%	2.75%	5.46%	-	-
Horiz. %	83.70%	84.09%	85.37%	88.08%	108.36%	105.46%	100.00%	-
EPS	34.29	35.65	35.63	35.94	37.35	34.69	32.15	4.40%
YoY %	-3.81%	0.06%	-0.86%	-3.78%	7.67%	7.90%	-	-
Horiz. %	106.66%	110.89%	110.82%	111.79%	116.17%	107.90%	100.00%	-
DPS	24.60	24.60	21.80	21.80	20.88	20.88	17.74	24.42%
YoY %	0.00%	12.84%	0.00%	4.41%	0.00%	17.70%	-	-
Horiz. %	138.67%	138.67%	122.89%	122.89%	117.70%	117.70%	100.00%	-
NAPS	2.00	2.00	2.00	2.56	2.52	2.43	2.47	-13.15%
YoY %	0.00%	0.00%	-21.88%	1.59%	3.70%	-1.62%	-	-
Horiz. %	80.97%	80.97%	80.97%	103.64%	102.02%	98.38%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 662,822
RPS	23.40	23.51	23.75	24.25	29.80	28.92	27.31	-9.81%
YoY %	-0.47%	-1.01%	-2.06%	-18.62%	3.04%	5.90%	-	-
Horiz. %	85.68%	86.09%	86.96%	88.80%	109.12%	105.90%	100.00%	-
EPS	4.85	5.04	5.01	5.00	5.19	4.81	4.44	6.08%
YoY %	-3.77%	0.60%	0.20%	-3.66%	7.90%	8.33%	-	-
Horiz. %	109.23%	113.51%	112.84%	112.61%	116.89%	108.33%	100.00%	-
DPS	3.45	3.45	3.03	3.03	2.88	2.88	2.45	25.71%
YoY %	0.00%	13.86%	0.00%	5.21%	0.00%	17.55%	-	-
Horiz. %	140.82%	140.82%	123.67%	123.67%	117.55%	117.55%	100.00%	-
NAPS	0.2827	0.2827	0.2813	0.3564	0.3504	0.337	0.3411	-11.79%
YoY %	0.00%	0.50%	-21.07%	1.71%	3.98%	-1.20%	-	-
Horiz. %	82.88%	82.88%	82.47%	104.49%	102.73%	98.80%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	-
Price	5.73	5.50	4.00	2.61	2.47	2.49	2.37	-
P/RPS	3.46	3.31	2.37	1.50	1.15	1.19	1.20	102.97%
YoY %	4.53%	39.66%	58.00%	30.43%	-3.36%	-0.83%	-	-
Horiz. %	288.33%	275.83%	197.50%	125.00%	95.83%	99.17%	100.00%	-
P/EPS	16.71	15.43	11.23	7.26	6.61	7.18	7.37	72.84%
YoY %	8.30%	37.40%	54.68%	9.83%	-7.94%	-2.58%	-	-
Horiz. %	226.73%	209.36%	152.37%	98.51%	89.69%	97.42%	100.00%	-
EY	5.98	6.48	8.91	13.77	15.12	13.93	13.57	-42.17%
YoY %	-7.72%	-27.27%	-35.29%	-8.93%	8.54%	2.65%	-	-
Horiz. %	44.07%	47.75%	65.66%	101.47%	111.42%	102.65%	100.00%	-
DY	4.29	4.47	5.45	8.35	8.45	8.39	7.48	-31.04%
YoY %	-4.03%	-17.98%	-34.73%	-1.18%	0.72%	12.17%	-	-
Horiz. %	57.35%	59.76%	72.86%	111.63%	112.97%	112.17%	100.00%	-
P/NAPS	2.87	2.75	2.00	1.02	0.98	1.02	0.96	107.94%
YoY %	4.36%	37.50%	96.08%	4.08%	-3.92%	6.25%	-	-
Horiz. %	298.96%	286.46%	208.33%	106.25%	102.08%	106.25%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	20/09/07	27/06/07	28/03/07	12/12/06	21/09/06	14/06/06	21/03/06	-
Price	5.63	5.77	5.00	2.99	2.52	2.37	2.45	-
P/RPS	3.40	3.47	2.96	1.72	1.18	1.14	1.24	96.26%
YoY %	-2.02%	17.23%	72.09%	45.76%	3.51%	-8.06%	-	-
Horiz. %	274.19%	279.84%	238.71%	138.71%	95.16%	91.94%	100.00%	-
P/EPS	16.42	16.19	14.03	8.32	6.75	6.83	7.62	67.06%
YoY %	1.42%	15.40%	68.63%	23.26%	-1.17%	-10.37%	-	-
Horiz. %	215.49%	212.47%	184.12%	109.19%	88.58%	89.63%	100.00%	-
EY	6.09	6.18	7.13	12.02	14.82	14.64	13.12	-40.13%
YoY %	-1.46%	-13.32%	-40.68%	-18.89%	1.23%	11.59%	-	-
Horiz. %	46.42%	47.10%	54.34%	91.62%	112.96%	111.59%	100.00%	-
DY	4.37	4.26	4.36	7.29	8.29	8.81	7.24	-28.64%
YoY %	2.58%	-2.29%	-40.19%	-12.06%	-5.90%	21.69%	-	-
Horiz. %	60.36%	58.84%	60.22%	100.69%	114.50%	121.69%	100.00%	-
P/NAPS	2.82	2.89	2.50	1.17	1.00	0.98	0.99	101.33%
YoY %	-2.42%	15.60%	113.68%	17.00%	2.04%	-1.01%	-	-
Horiz. %	284.85%	291.92%	252.53%	118.18%	101.01%	98.99%	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 11:45:00

EMA 5

5 Mins

BUY

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 10:55:00

EMA 5

5 Mins

SELL

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

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.115

+0.005

124,723,700

HSI-HU8

0.09

-0.015

123,264,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

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

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

ORIENT

6.97

-0.18

1,220,900

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

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