[SPSETIA] QoQ TTM Result on 31-Oct-2009 [#4]

Stock

[SPSETIA] SP SETIA BHD

Announcement Date

11-Dec-2009

Admission Sponsor

Sponsor

Financial Year

31-Oct-2009

Quarter

31-Oct-2009 [#4]

Profit Trend

QoQ- -10.09%

YoY- -19.78%

Quarter Report

SPSETIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
TTM Result
Revenue	1,581,487	1,532,160	1,475,237	1,408,415	1,476,310	1,413,138	1,362,496	10.47%
YoY %	3.22%	3.86%	4.74%	-4.60%	4.47%	3.72%	-	-
Horiz. %	116.07%	112.45%	108.27%	103.37%	108.35%	103.72%	100.00%	-
PBT	299,270	251,970	236,650	231,112	267,564	263,524	273,213	6.27%
YoY %	18.77%	6.47%	2.40%	-13.62%	1.53%	-3.55%	-	-
Horiz. %	109.54%	92.22%	86.62%	84.59%	97.93%	96.45%	100.00%	-
Tax	-65,763	-63,032	-58,404	-59,880	-77,113	-74,895	-77,109	-10.09%
YoY %	-4.33%	-7.92%	2.46%	22.35%	-2.96%	2.87%	-	-
Horiz. %	85.29%	81.74%	75.74%	77.66%	100.01%	97.13%	100.00%	-
NP	233,507	188,938	178,246	171,232	190,451	188,629	196,104	12.37%
YoY %	23.59%	6.00%	4.10%	-10.09%	0.97%	-3.81%	-	-
Horiz. %	119.07%	96.35%	90.89%	87.32%	97.12%	96.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	233,516	188,947	178,254	171,233	190,452	188,630	196,105	12.38%
YoY %	23.59%	6.00%	4.10%	-10.09%	0.97%	-3.81%	-	-
Horiz. %	119.08%	96.35%	90.90%	87.32%	97.12%	96.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.97%	25.02%	24.68%	25.91%	28.82%	28.42%	28.22%	-
YoY %	-12.19%	1.38%	-4.75%	-10.10%	1.41%	0.71%	-	-
Horiz. %	77.85%	88.66%	87.46%	91.81%	102.13%	100.71%	100.00%	-
Total Cost	1,347,980	1,343,222	1,296,991	1,237,183	1,285,859	1,224,509	1,166,392	10.15%
YoY %	0.35%	3.56%	4.83%	-3.79%	5.01%	4.98%	-	-
Horiz. %	115.57%	115.16%	111.20%	106.07%	110.24%	104.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,104,982	2,032,182	2,072,336	2,034,311	2,012,104	1,974,998	2,000,480	3.46%
YoY %	3.58%	-1.94%	1.87%	1.10%	1.88%	-1.27%	-	-
Horiz. %	105.22%	101.58%	103.59%	101.69%	100.58%	98.73%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Dividend
Div	152,509	152,509	142,446	142,446	152,610	152,610	172,884	-8.04%
YoY %	0.00%	7.06%	0.00%	-6.66%	0.00%	-11.73%	-	-
Horiz. %	88.21%	88.21%	82.39%	82.39%	88.27%	88.27%	100.00%	-
Div Payout %	65.31%	80.72%	79.91%	83.19%	80.13%	80.90%	88.16%	-
YoY %	-19.09%	1.01%	-3.94%	3.82%	-0.95%	-8.24%	-	-
Horiz. %	74.08%	91.56%	90.64%	94.36%	90.89%	91.76%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Equity
Net Worth	2,104,982	2,032,182	2,072,336	2,034,311	2,012,104	1,974,998	2,000,480	3.46%
YoY %	3.58%	-1.94%	1.87%	1.10%	1.88%	-1.27%	-	-
Horiz. %	105.22%	101.58%	103.59%	101.69%	100.58%	98.73%	100.00%	-
NOSH	1,016,899	1,016,091	1,015,851	1,017,155	1,016,214	1,018,040	1,015,472	0.09%
YoY %	0.08%	0.02%	-0.13%	0.09%	-0.18%	0.25%	-	-
Horiz. %	100.14%	100.06%	100.04%	100.17%	100.07%	100.25%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Ratio Analysis
NP Margin	14.77%	12.33%	12.08%	12.16%	12.90%	13.35%	14.39%	-
YoY %	19.79%	2.07%	-0.66%	-5.74%	-3.37%	-7.23%	-	-
Horiz. %	102.64%	85.68%	83.95%	84.50%	89.65%	92.77%	100.00%	-
ROE	11.09%	9.30%	8.60%	8.42%	9.47%	9.55%	9.80%	-
YoY %	19.25%	8.14%	2.14%	-11.09%	-0.84%	-2.55%	-	-
Horiz. %	113.16%	94.90%	87.76%	85.92%	96.63%	97.45%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Per Share
RPS	155.52	150.79	145.22	138.47	145.28	138.81	134.17	10.37%
YoY %	3.14%	3.84%	4.87%	-4.69%	4.66%	3.46%	-	-
Horiz. %	115.91%	112.39%	108.24%	103.20%	108.28%	103.46%	100.00%	-
EPS	22.96	18.60	17.55	16.83	18.74	18.53	19.31	12.27%
YoY %	23.44%	5.98%	4.28%	-10.19%	1.13%	-4.04%	-	-
Horiz. %	118.90%	96.32%	90.89%	87.16%	97.05%	95.96%	100.00%	-
DPS	15.00	15.00	14.00	14.00	15.00	15.00	17.00	-8.02%
YoY %	0.00%	7.14%	0.00%	-6.67%	0.00%	-11.76%	-	-
Horiz. %	88.24%	88.24%	82.35%	82.35%	88.24%	88.24%	100.00%	-
NAPS	2.07	2.00	2.04	2.00	1.98	1.94	1.97	3.36%
YoY %	3.50%	-1.96%	2.00%	1.01%	2.06%	-1.52%	-	-
Horiz. %	105.08%	101.52%	103.55%	101.52%	100.51%	98.48%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,017,155
RPS	33.20	32.17	30.97	29.57	31.00	29.67	28.61	10.45%
YoY %	3.20%	3.87%	4.73%	-4.61%	4.48%	3.70%	-	-
Horiz. %	116.04%	112.44%	108.25%	103.36%	108.35%	103.70%	100.00%	-
EPS	4.90	3.97	3.74	3.60	4.00	3.96	4.12	12.28%
YoY %	23.43%	6.15%	3.89%	-10.00%	1.01%	-3.88%	-	-
Horiz. %	118.93%	96.36%	90.78%	87.38%	97.09%	96.12%	100.00%	-
DPS	3.20	3.20	2.99	2.99	3.20	3.20	3.63	-8.08%
YoY %	0.00%	7.02%	0.00%	-6.56%	0.00%	-11.85%	-	-
Horiz. %	88.15%	88.15%	82.37%	82.37%	88.15%	88.15%	100.00%	-
NAPS	0.4419	0.4267	0.4351	0.4271	0.4224	0.4147	0.42	3.45%
YoY %	3.56%	-1.93%	1.87%	1.11%	1.86%	-1.26%	-	-
Horiz. %	105.21%	101.60%	103.60%	101.69%	100.57%	98.74%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/10	30/04/10	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	-
Price	2.79	2.80	2.69	2.58	2.96	2.36	2.20	-
P/RPS	1.79	1.86	1.85	1.86	2.04	1.70	1.64	6.02%
YoY %	-3.76%	0.54%	-0.54%	-8.82%	20.00%	3.66%	-	-
Horiz. %	109.15%	113.41%	112.80%	113.41%	124.39%	103.66%	100.00%	-
P/EPS	12.15	15.06	15.33	15.33	15.79	12.74	11.39	4.41%
YoY %	-19.32%	-1.76%	0.00%	-2.91%	23.94%	11.85%	-	-
Horiz. %	106.67%	132.22%	134.59%	134.59%	138.63%	111.85%	100.00%	-
EY	8.23	6.64	6.52	6.52	6.33	7.85	8.78	-4.23%
YoY %	23.95%	1.84%	0.00%	3.00%	-19.36%	-10.59%	-	-
Horiz. %	93.74%	75.63%	74.26%	74.26%	72.10%	89.41%	100.00%	-
DY	5.38	5.36	5.20	5.43	5.07	6.36	7.73	-21.51%
YoY %	0.37%	3.08%	-4.24%	7.10%	-20.28%	-17.72%	-	-
Horiz. %	69.60%	69.34%	67.27%	70.25%	65.59%	82.28%	100.00%	-
P/NAPS	1.35	1.40	1.32	1.29	1.49	1.22	1.12	13.29%
YoY %	-3.57%	6.06%	2.33%	-13.42%	22.13%	8.93%	-	-
Horiz. %	120.54%	125.00%	117.86%	115.18%	133.04%	108.93%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Price Multiplier on Announcement Date
Date	23/09/10	17/06/10	18/03/10	11/12/09	17/09/09	18/06/09	19/03/09	-
Price	3.04	2.69	2.77	2.40	3.07	2.92	2.01	-
P/RPS	1.95	1.78	1.91	1.73	2.11	2.10	1.50	19.17%
YoY %	9.55%	-6.81%	10.40%	-18.01%	0.48%	40.00%	-	-
Horiz. %	130.00%	118.67%	127.33%	115.33%	140.67%	140.00%	100.00%	-
P/EPS	13.24	14.47	15.79	14.26	16.38	15.76	10.41	17.44%
YoY %	-8.50%	-8.36%	10.73%	-12.94%	3.93%	51.39%	-	-
Horiz. %	127.19%	139.00%	151.68%	136.98%	157.35%	151.39%	100.00%	-
EY	7.55	6.91	6.33	7.01	6.10	6.35	9.61	-14.89%
YoY %	9.26%	9.16%	-9.70%	14.92%	-3.94%	-33.92%	-	-
Horiz. %	78.56%	71.90%	65.87%	72.94%	63.48%	66.08%	100.00%	-
DY	4.93	5.58	5.05	5.83	4.89	5.14	8.46	-30.30%
YoY %	-11.65%	10.50%	-13.38%	19.22%	-4.86%	-39.24%	-	-
Horiz. %	58.27%	65.96%	59.69%	68.91%	57.80%	60.76%	100.00%	-
P/NAPS	1.47	1.35	1.36	1.20	1.55	1.51	1.02	27.67%
YoY %	8.89%	-0.74%	13.33%	-22.58%	2.65%	48.04%	-	-
Horiz. %	144.12%	132.35%	133.33%	117.65%	151.96%	148.04%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos