[SPSETIA] QoQ TTM Result on 31-Oct-2008 [#4]

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
TTM Result
Revenue	1,476,310	1,413,138	1,362,496	1,369,079	1,224,727	1,216,961	1,202,254	14.68%
YoY %	4.47%	3.72%	-0.48%	11.79%	0.64%	1.22%	-	-
Horiz. %	122.80%	117.54%	113.33%	113.88%	101.87%	101.22%	100.00%	-
PBT	267,564	263,524	273,213	294,289	296,895	318,574	333,746	-13.71%
YoY %	1.53%	-3.55%	-7.16%	-0.88%	-6.81%	-4.55%	-	-
Horiz. %	80.17%	78.96%	81.86%	88.18%	88.96%	95.45%	100.00%	-
Tax	-77,113	-74,895	-77,109	-80,834	-59,612	-68,491	-71,897	4.78%
YoY %	-2.96%	2.87%	4.61%	-35.60%	12.96%	4.74%	-	-
Horiz. %	107.25%	104.17%	107.25%	112.43%	82.91%	95.26%	100.00%	-
NP	190,451	188,629	196,104	213,455	237,283	250,083	261,849	-19.13%
YoY %	0.97%	-3.81%	-8.13%	-10.04%	-5.12%	-4.49%	-	-
Horiz. %	72.73%	72.04%	74.89%	81.52%	90.62%	95.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	190,452	188,630	196,105	213,456	237,175	250,084	261,850	-19.13%
YoY %	0.97%	-3.81%	-8.13%	-10.00%	-5.16%	-4.49%	-	-
Horiz. %	72.73%	72.04%	74.89%	81.52%	90.58%	95.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.82%	28.42%	28.22%	27.47%	20.08%	21.50%	21.54%	-
YoY %	1.41%	0.71%	2.73%	36.80%	-6.60%	-0.19%	-	-
Horiz. %	133.80%	131.94%	131.01%	127.53%	93.22%	99.81%	100.00%	-
Total Cost	1,285,859	1,224,509	1,166,392	1,155,624	987,444	966,878	940,405	23.21%
YoY %	5.01%	4.98%	0.93%	17.03%	2.13%	2.82%	-	-
Horiz. %	136.73%	130.21%	124.03%	122.89%	105.00%	102.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,012,104	1,974,998	2,000,480	1,973,146	1,951,474	1,911,585	1,926,915	2.92%
YoY %	1.88%	-1.27%	1.39%	1.11%	2.09%	-0.80%	-	-
Horiz. %	104.42%	102.50%	103.82%	102.40%	101.27%	99.20%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Dividend
Div	152,610	152,610	172,884	172,884	145,822	145,822	123,772	14.99%
YoY %	0.00%	-11.73%	0.00%	18.56%	0.00%	17.82%	-	-
Horiz. %	123.30%	123.30%	139.68%	139.68%	117.82%	117.82%	100.00%	-
Div Payout %	80.13%	80.90%	88.16%	80.99%	61.48%	58.31%	47.27%	-
YoY %	-0.95%	-8.24%	8.85%	31.73%	5.44%	23.36%	-	-
Horiz. %	169.52%	171.14%	186.50%	171.33%	130.06%	123.36%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Equity
Net Worth	2,012,104	1,974,998	2,000,480	1,973,146	1,951,474	1,911,585	1,926,915	2.92%
YoY %	1.88%	-1.27%	1.39%	1.11%	2.09%	-0.80%	-	-
Horiz. %	104.42%	102.50%	103.82%	102.40%	101.27%	99.20%	100.00%	-
NOSH	1,016,214	1,018,040	1,015,472	1,017,085	1,016,393	1,016,800	1,008,856	0.48%
YoY %	-0.18%	0.25%	-0.16%	0.07%	-0.04%	0.79%	-	-
Horiz. %	100.73%	100.91%	100.66%	100.82%	100.75%	100.79%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Ratio Analysis
NP Margin	12.90%	13.35%	14.39%	15.59%	19.37%	20.55%	21.78%	-
YoY %	-3.37%	-7.23%	-7.70%	-19.51%	-5.74%	-5.65%	-	-
Horiz. %	59.23%	61.29%	66.07%	71.58%	88.93%	94.35%	100.00%	-
ROE	9.47%	9.55%	9.80%	10.82%	12.15%	13.08%	13.59%	-
YoY %	-0.84%	-2.55%	-9.43%	-10.95%	-7.11%	-3.75%	-	-
Horiz. %	69.68%	70.27%	72.11%	79.62%	89.40%	96.25%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Per Share
RPS	145.28	138.81	134.17	134.61	120.50	119.69	119.17	14.13%
YoY %	4.66%	3.46%	-0.33%	11.71%	0.68%	0.44%	-	-
Horiz. %	121.91%	116.48%	112.59%	112.96%	101.12%	100.44%	100.00%	-
EPS	18.74	18.53	19.31	20.99	23.33	24.60	25.96	-19.54%
YoY %	1.13%	-4.04%	-8.00%	-10.03%	-5.16%	-5.24%	-	-
Horiz. %	72.19%	71.38%	74.38%	80.86%	89.87%	94.76%	100.00%	-
DPS	15.00	15.00	17.00	17.00	14.35	14.34	12.27	14.34%
YoY %	0.00%	-11.76%	0.00%	18.47%	0.07%	16.87%	-	-
Horiz. %	122.25%	122.25%	138.55%	138.55%	116.95%	116.87%	100.00%	-
NAPS	1.98	1.94	1.97	1.94	1.92	1.88	1.91	2.43%
YoY %	2.06%	-1.52%	1.55%	1.04%	2.13%	-1.57%	-	-
Horiz. %	103.66%	101.57%	103.14%	101.57%	100.52%	98.43%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,017,085
RPS	31.07	29.74	28.68	28.81	25.78	25.61	25.30	14.69%
YoY %	4.47%	3.70%	-0.45%	11.75%	0.66%	1.23%	-	-
Horiz. %	122.81%	117.55%	113.36%	113.87%	101.90%	101.23%	100.00%	-
EPS	4.01	3.97	4.13	4.49	4.99	5.26	5.51	-19.10%
YoY %	1.01%	-3.87%	-8.02%	-10.02%	-5.13%	-4.54%	-	-
Horiz. %	72.78%	72.05%	74.95%	81.49%	90.56%	95.46%	100.00%	-
DPS	3.21	3.21	3.64	3.64	3.07	3.07	2.60	15.10%
YoY %	0.00%	-11.81%	0.00%	18.57%	0.00%	18.08%	-	-
Horiz. %	123.46%	123.46%	140.00%	140.00%	118.08%	118.08%	100.00%	-
NAPS	0.4235	0.4157	0.421	0.4153	0.4107	0.4023	0.4055	2.94%
YoY %	1.88%	-1.26%	1.37%	1.12%	2.09%	-0.79%	-	-
Horiz. %	104.44%	102.52%	103.82%	102.42%	101.28%	99.21%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	-
Price	2.96	2.36	2.20	1.85	2.04	2.83	3.33	-
P/RPS	2.04	1.70	1.64	1.37	1.69	2.36	2.79	-18.85%
YoY %	20.00%	3.66%	19.71%	-18.93%	-28.39%	-15.41%	-	-
Horiz. %	73.12%	60.93%	58.78%	49.10%	60.57%	84.59%	100.00%	-
P/EPS	15.79	12.74	11.39	8.81	8.74	11.51	12.83	14.85%
YoY %	23.94%	11.85%	29.28%	0.80%	-24.07%	-10.29%	-	-
Horiz. %	123.07%	99.30%	88.78%	68.67%	68.12%	89.71%	100.00%	-
EY	6.33	7.85	8.78	11.34	11.44	8.69	7.79	-12.93%
YoY %	-19.36%	-10.59%	-22.57%	-0.87%	31.65%	11.55%	-	-
Horiz. %	81.26%	100.77%	112.71%	145.57%	146.85%	111.55%	100.00%	-
DY	5.07	6.36	7.73	9.19	7.03	5.07	3.68	23.83%
YoY %	-20.28%	-17.72%	-15.89%	30.73%	38.66%	37.77%	-	-
Horiz. %	137.77%	172.83%	210.05%	249.73%	191.03%	137.77%	100.00%	-
P/NAPS	1.49	1.22	1.12	0.95	1.06	1.51	1.74	-9.83%
YoY %	22.13%	8.93%	17.89%	-10.38%	-29.80%	-13.22%	-	-
Horiz. %	85.63%	70.11%	64.37%	54.60%	60.92%	86.78%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Announcement Date
Date	17/09/09	18/06/09	19/03/09	10/12/08	25/09/08	24/06/08	27/03/08	-
Price	3.07	2.92	2.01	1.94	2.21	2.33	2.45	-
P/RPS	2.11	2.10	1.50	1.44	1.83	1.95	2.06	1.61%
YoY %	0.48%	40.00%	4.17%	-21.31%	-6.15%	-5.34%	-	-
Horiz. %	102.43%	101.94%	72.82%	69.90%	88.83%	94.66%	100.00%	-
P/EPS	16.38	15.76	10.41	9.24	9.47	9.47	9.44	44.44%
YoY %	3.93%	51.39%	12.66%	-2.43%	0.00%	0.32%	-	-
Horiz. %	173.52%	166.95%	110.28%	97.88%	100.32%	100.32%	100.00%	-
EY	6.10	6.35	9.61	10.82	10.56	10.56	10.59	-30.79%
YoY %	-3.94%	-33.92%	-11.18%	2.46%	0.00%	-0.28%	-	-
Horiz. %	57.60%	59.96%	90.75%	102.17%	99.72%	99.72%	100.00%	-
DY	4.89	5.14	8.46	8.76	6.49	6.16	5.01	-1.60%
YoY %	-4.86%	-39.24%	-3.42%	34.98%	5.36%	22.95%	-	-
Horiz. %	97.60%	102.59%	168.86%	174.85%	129.54%	122.95%	100.00%	-
P/NAPS	1.55	1.51	1.02	1.00	1.15	1.24	1.28	13.62%
YoY %	2.65%	48.04%	2.00%	-13.04%	-7.26%	-3.12%	-	-
Horiz. %	121.09%	117.97%	79.69%	78.12%	89.84%	96.88%	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

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

326

MPI

MALAYSIAN PACIFIC INDUSTRIES

322

GENTING

GENTING BHD

185

GENM

GENTING MALAYSIA BERHAD

154

DSONIC

DATASONIC GROUP BERHAD

153

MAYBANK

MALAYAN BANKING BHD

138

DUFU

DUFU TECHNOLOGY CORP. BHD

120

MYEG

MY E.G. SERVICES BHD

118

INARI

INARI AMERTRON BERHAD

116

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

INIX-OR

0.02

0.00

141,839,900

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

EDUSPEC-OR

0.005

0.00

75,002,700

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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