[SPSETIA] YoY Annualized Quarter Result on 30-Apr-2003 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
18-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
30-Apr-2003 [#2]
Profit Trend
QoQ- -3.84%
YoY- 19.04%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 1,154,826 925,552 1,025,554 734,896 600,268 534,684 507,690 14.67%
PBT 285,148 218,190 205,240 166,736 139,536 133,472 117,904 15.84%
Tax -75,494 -59,894 -62,726 -48,546 -40,254 -40,982 -40,362 10.99%
NP 209,654 158,296 142,514 118,190 99,282 92,490 77,542 18.02%
-
NP to SH 209,656 158,296 142,514 118,190 99,282 92,490 77,542 18.02%
-
Tax Rate 26.48% 27.45% 30.56% 29.12% 28.85% 30.70% 34.23% -
Total Cost 945,172 767,256 883,040 616,706 500,986 442,194 430,148 14.01%
-
Net Worth 1,601,385 1,513,034 1,316,032 1,200,625 784,334 701,694 525,219 20.40%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 94,896 52,082 48,591 45,822 - - - -
Div Payout % 45.26% 32.90% 34.10% 38.77% - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 1,601,385 1,513,034 1,316,032 1,200,625 784,334 701,694 525,219 20.40%
NOSH 659,006 602,802 562,407 550,745 335,185 334,140 144,291 28.79%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 18.15% 17.10% 13.90% 16.08% 16.54% 17.30% 15.27% -
ROE 13.09% 10.46% 10.83% 9.84% 12.66% 13.18% 14.76% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 175.24 153.54 182.35 133.44 179.09 160.02 351.85 -10.96%
EPS 31.82 26.26 25.34 21.46 29.62 27.68 53.74 -8.36%
DPS 14.40 8.64 8.64 8.32 0.00 0.00 0.00 -
NAPS 2.43 2.51 2.34 2.18 2.34 2.10 3.64 -6.51%
Adjusted Per Share Value based on latest NOSH - 554,042
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 23.09 18.50 20.50 14.69 12.00 10.69 10.15 14.67%
EPS 4.19 3.16 2.85 2.36 1.98 1.85 1.55 18.01%
DPS 1.90 1.04 0.97 0.92 0.00 0.00 0.00 -
NAPS 0.3201 0.3025 0.2631 0.24 0.1568 0.1403 0.105 20.40%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 2.49 2.67 2.84 1.45 2.53 1.37 5.03 -
P/RPS 1.42 1.74 1.56 1.09 1.41 0.86 1.43 -0.11%
P/EPS 7.83 10.17 11.21 6.76 8.54 4.95 9.36 -2.92%
EY 12.78 9.84 8.92 14.80 11.71 20.20 10.68 3.03%
DY 5.78 3.24 3.04 5.74 0.00 0.00 0.00 -
P/NAPS 1.02 1.06 1.21 0.67 1.08 0.65 1.38 -4.91%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 14/06/06 15/06/05 16/06/04 18/06/03 19/06/02 13/06/01 13/06/00 -
Price 2.37 2.69 2.64 1.75 2.32 1.50 5.33 -
P/RPS 1.35 1.75 1.45 1.31 1.30 0.94 1.51 -1.84%
P/EPS 7.45 10.24 10.42 8.15 7.83 5.42 9.92 -4.65%
EY 13.42 9.76 9.60 12.26 12.77 18.45 10.08 4.88%
DY 6.08 3.21 3.27 4.75 0.00 0.00 0.00 -
P/NAPS 0.98 1.07 1.13 0.80 0.99 0.71 1.46 -6.42%

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