[SPSETIA] QoQ TTM Result on 31-Oct-2011 [#4]

Stock

[SPSETIA] SP SETIA BHD

Announcement Date

08-Dec-2011

Admission Sponsor

Sponsor

Financial Year

31-Oct-2011

Quarter

31-Oct-2011 [#4]

Profit Trend

QoQ- 2.28%

YoY- 30.24%

Quarter Report

SPSETIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
TTM Result
Revenue	2,396,338	2,325,615	2,205,169	2,232,473	2,157,105	1,988,538	1,900,859	16.71%
YoY %	3.04%	5.46%	-1.22%	3.49%	8.48%	4.61%	-	-
Horiz. %	126.07%	122.35%	116.01%	117.45%	113.48%	104.61%	100.00%	-
PBT	483,268	453,471	443,918	430,594	422,919	413,344	366,014	20.37%
YoY %	6.57%	2.15%	3.09%	1.81%	2.32%	12.93%	-	-
Horiz. %	132.04%	123.89%	121.28%	117.64%	115.55%	112.93%	100.00%	-
Tax	-143,379	-122,534	-111,687	-108,163	-102,973	-96,679	-90,361	36.07%
YoY %	-17.01%	-9.71%	-3.26%	-5.04%	-6.51%	-6.99%	-	-
Horiz. %	158.67%	135.60%	123.60%	119.70%	113.96%	106.99%	100.00%	-
NP	339,889	330,937	332,231	322,431	319,946	316,665	275,653	15.00%
YoY %	2.71%	-0.39%	3.04%	0.78%	1.04%	14.88%	-	-
Horiz. %	123.30%	120.06%	120.53%	116.97%	116.07%	114.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	349,259	340,100	339,940	327,973	320,660	316,666	275,654	17.10%
YoY %	2.69%	0.05%	3.65%	2.28%	1.26%	14.88%	-	-
Horiz. %	126.70%	123.38%	123.32%	118.98%	116.33%	114.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.67%	27.02%	25.16%	25.12%	24.35%	23.39%	24.69%	-
YoY %	9.81%	7.39%	0.16%	3.16%	4.10%	-5.27%	-	-
Horiz. %	120.17%	109.44%	101.90%	101.74%	98.62%	94.73%	100.00%	-
Total Cost	2,056,449	1,994,678	1,872,938	1,910,042	1,837,159	1,671,873	1,625,206	17.00%
YoY %	3.10%	6.50%	-1.94%	3.97%	9.89%	2.87%	-	-
Horiz. %	126.53%	122.73%	115.24%	117.53%	113.04%	102.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,854,241	3,733,416	3,543,333	3,363,160	3,206,827	2,957,782	2,257,740	42.88%
YoY %	3.24%	5.36%	5.36%	4.88%	8.42%	31.01%	-	-
Horiz. %	170.71%	165.36%	156.94%	148.96%	142.04%	131.01%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Dividend
Div	256,242	256,242	244,086	244,086	225,463	225,463	203,344	16.68%
YoY %	0.00%	4.98%	0.00%	8.26%	0.00%	10.88%	-	-
Horiz. %	126.01%	126.01%	120.04%	120.04%	110.88%	110.88%	100.00%	-
Div Payout %	73.37%	75.34%	71.80%	74.42%	70.31%	71.20%	73.77%	-
YoY %	-2.61%	4.93%	-3.52%	5.85%	-1.25%	-3.48%	-	-
Horiz. %	99.46%	102.13%	97.33%	100.88%	95.31%	96.52%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Equity
Net Worth	3,854,241	3,733,416	3,543,333	3,363,160	3,206,827	2,957,782	2,257,740	42.88%
YoY %	3.24%	5.36%	5.36%	4.88%	8.42%	31.01%	-	-
Horiz. %	170.71%	165.36%	156.94%	148.96%	142.04%	131.01%	100.00%	-
NOSH	1,927,120	1,904,804	1,845,486	1,788,915	1,771,728	1,661,675	1,017,000	53.18%
YoY %	1.17%	3.21%	3.16%	0.97%	6.62%	63.39%	-	-
Horiz. %	189.49%	187.30%	181.46%	175.90%	174.21%	163.39%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Ratio Analysis
NP Margin	14.18%	14.23%	15.07%	14.44%	14.83%	15.92%	14.50%	-
YoY %	-0.35%	-5.57%	4.36%	-2.63%	-6.85%	9.79%	-	-
Horiz. %	97.79%	98.14%	103.93%	99.59%	102.28%	109.79%	100.00%	-
ROE	9.06%	9.11%	9.59%	9.75%	10.00%	10.71%	12.21%	-
YoY %	-0.55%	-5.01%	-1.64%	-2.50%	-6.63%	-12.29%	-	-
Horiz. %	74.20%	74.61%	78.54%	79.85%	81.90%	87.71%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Per Share
RPS	124.35	122.09	119.49	124.79	121.75	119.67	186.91	-23.80%
YoY %	1.85%	2.18%	-4.25%	2.50%	1.74%	-35.97%	-	-
Horiz. %	66.53%	65.32%	63.93%	66.76%	65.14%	64.03%	100.00%	-
EPS	18.12	17.85	18.42	18.33	18.10	19.06	27.10	-23.55%
YoY %	1.51%	-3.09%	0.49%	1.27%	-5.04%	-29.67%	-	-
Horiz. %	66.86%	65.87%	67.97%	67.64%	66.79%	70.33%	100.00%	-
DPS	13.30	13.45	13.23	13.64	12.73	13.57	20.00	-23.83%
YoY %	-1.12%	1.66%	-3.01%	7.15%	-6.19%	-32.15%	-	-
Horiz. %	66.50%	67.25%	66.15%	68.20%	63.65%	67.85%	100.00%	-
NAPS	2.00	1.96	1.92	1.88	1.81	1.78	2.22	-6.72%
YoY %	2.04%	2.08%	2.13%	3.87%	1.69%	-19.82%	-	-
Horiz. %	90.09%	88.29%	86.49%	84.68%	81.53%	80.18%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,788,915
RPS	50.57	49.08	46.54	47.11	45.52	41.97	40.12	16.70%
YoY %	3.04%	5.46%	-1.21%	3.49%	8.46%	4.61%	-	-
Horiz. %	126.05%	122.33%	116.00%	117.42%	113.46%	104.61%	100.00%	-
EPS	7.37	7.18	7.17	6.92	6.77	6.68	5.82	17.06%
YoY %	2.65%	0.14%	3.61%	2.22%	1.35%	14.78%	-	-
Horiz. %	126.63%	123.37%	123.20%	118.90%	116.32%	114.78%	100.00%	-
DPS	5.41	5.41	5.15	5.15	4.76	4.76	4.29	16.74%
YoY %	0.00%	5.05%	0.00%	8.19%	0.00%	10.96%	-	-
Horiz. %	126.11%	126.11%	120.05%	120.05%	110.96%	110.96%	100.00%	-
NAPS	0.8134	0.7879	0.7478	0.7098	0.6768	0.6242	0.4765	42.87%
YoY %	3.24%	5.36%	5.35%	4.88%	8.43%	31.00%	-	-
Horiz. %	170.70%	165.35%	156.94%	148.96%	142.04%	131.00%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/12	30/04/12	31/01/12	31/10/11	29/07/11	29/04/11	31/01/11	-
Price	3.63	3.62	3.95	3.84	3.90	4.18	4.28	-
P/RPS	2.92	2.96	3.31	3.08	3.20	3.49	2.29	17.60%
YoY %	-1.35%	-10.57%	7.47%	-3.75%	-8.31%	52.40%	-	-
Horiz. %	127.51%	129.26%	144.54%	134.50%	139.74%	152.40%	100.00%	-
P/EPS	20.03	20.27	21.44	20.95	21.55	21.93	15.79	17.20%
YoY %	-1.18%	-5.46%	2.34%	-2.78%	-1.73%	38.89%	-	-
Horiz. %	126.85%	128.37%	135.78%	132.68%	136.48%	138.89%	100.00%	-
EY	4.99	4.93	4.66	4.77	4.64	4.56	6.33	-14.67%
YoY %	1.22%	5.79%	-2.31%	2.80%	1.75%	-27.96%	-	-
Horiz. %	78.83%	77.88%	73.62%	75.36%	73.30%	72.04%	100.00%	-
DY	3.66	3.72	3.35	3.55	3.26	3.25	4.67	-15.00%
YoY %	-1.61%	11.04%	-5.63%	8.90%	0.31%	-30.41%	-	-
Horiz. %	78.37%	79.66%	71.73%	76.02%	69.81%	69.59%	100.00%	-
P/NAPS	1.82	1.85	2.06	2.04	2.15	2.35	1.93	-3.84%
YoY %	-1.62%	-10.19%	0.98%	-5.12%	-8.51%	21.76%	-	-
Horiz. %	94.30%	95.85%	106.74%	105.70%	111.40%	121.76%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Price Multiplier on Announcement Date
Date	13/09/12	21/06/12	22/03/12	08/12/11	22/09/11	09/06/11	17/03/11	-
Price	3.78	3.86	3.89	3.86	3.06	4.10	4.05	-
P/RPS	3.04	3.16	3.26	3.09	2.51	3.43	2.17	25.22%
YoY %	-3.80%	-3.07%	5.50%	23.11%	-26.82%	58.06%	-	-
Horiz. %	140.09%	145.62%	150.23%	142.40%	115.67%	158.06%	100.00%	-
P/EPS	20.86	21.62	21.12	21.05	16.91	21.51	14.94	24.94%
YoY %	-3.52%	2.37%	0.33%	24.48%	-21.39%	43.98%	-	-
Horiz. %	139.63%	144.71%	141.37%	140.90%	113.19%	143.98%	100.00%	-
EY	4.79	4.63	4.74	4.75	5.91	4.65	6.69	-19.98%
YoY %	3.46%	-2.32%	-0.21%	-19.63%	27.10%	-30.49%	-	-
Horiz. %	71.60%	69.21%	70.85%	71.00%	88.34%	69.51%	100.00%	-
DY	3.52	3.49	3.40	3.53	4.16	3.31	4.94	-20.23%
YoY %	0.86%	2.65%	-3.68%	-15.14%	25.68%	-33.00%	-	-
Horiz. %	71.26%	70.65%	68.83%	71.46%	84.21%	67.00%	100.00%	-
P/NAPS	1.89	1.97	2.03	2.05	1.69	2.30	1.82	2.55%
YoY %	-4.06%	-2.96%	-0.98%	21.30%	-26.52%	26.37%	-	-
Horiz. %	103.85%	108.24%	111.54%	112.64%	92.86%	126.37%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 10:10:00

EMA 5

10 Mins

SELL

2024-05-17 09:45:00

EMA 5

5 Mins

SELL

2024-05-17 09:40:00

EMA 5

5 Mins

BUY

2024-05-17 09:35:00

EMA 5

5 Mins

SELL

2024-05-17 09:20:00

ADX

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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

657

MPI

MALAYSIAN PACIFIC INDUSTRIES

478

HLIND

HONG LEONG INDUSTRIES BHD

461

PTRANS

PERAK TRANSIT BERHAD

405

MBSB

MALAYSIA BUILDING SOCIETY BHD

375

HARTA

HARTALEGA HOLDINGS BHD

372

MYEG

MY E.G. SERVICES BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

NOTION

NOTION VTEC BHD

326

Daily Stocks

INGENIEU-WB

0.02

+0.015

634,040,100

HSI-CV8

0.15

0.00

328,548,700

HSI-HUZ

0.195

-0.01

327,775,900

INGENIEU

0.09

+0.015

269,991,500

HSI-HU6

0.065

-0.005

137,707,600

REVENUE

0.22

-0.01

106,771,000

DSONIC

0.53

+0.055

91,299,600

SINKUNG

0.15

+0.005

70,953,800

TOPGLOV

1.22

+0.02

59,066,400

0.41

+0.015

39,651,300

More active Stocks

MPI

35.92

+2.42

346,400

ALLIANZ

23.20

+1.12

53,000

ALLIANZ-PA

23.66

+0.76

10,100

HEIM

25.24

+0.48

143,500

KESM

6.60

+0.30

80,900

GCB

3.62

+0.23

4,705,200

TOYOVEN

1.16

+0.225

3,283,600

DKSH

5.23

+0.22

358,600

HUMEIND

3.43

+0.20

1,842,600

PETGAS

18.32

+0.20

74,900

More gainer Stocks

AJI

15.78

-0.34

168,200

PANAMY

19.40

-0.30

35,100

UTDPLT

25.96

-0.24

76,800

CARZO

0.105

-0.195

50,000

SAM

5.72

-0.12

353,300

KLK

22.40

-0.12

154,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.41

-0.09

18,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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