[SPSETIA] YoY Annualized Quarter Result on 30-Apr-2008 [#2]

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Annualized Quarter Result
Revenue	2,031,276	1,545,940	1,298,450	1,210,332	1,084,016	1,154,826	925,552	13.99%
YoY %	31.39%	19.06%	7.28%	11.65%	-6.13%	24.77%	-	-
Horiz. %	219.47%	167.03%	140.29%	130.77%	117.12%	124.77%	100.00%	-
PBT	411,466	246,712	204,996	266,526	286,360	285,148	218,190	11.14%
YoY %	66.78%	20.35%	-23.09%	-6.93%	0.43%	30.69%	-	-
Horiz. %	188.58%	113.07%	93.95%	122.15%	131.24%	130.69%	100.00%	-
Tax	-102,948	-67,914	-61,610	-73,488	-73,352	-75,494	-59,894	9.44%
YoY %	-51.59%	-10.23%	16.16%	-0.19%	2.84%	-26.05%	-	-
Horiz. %	171.88%	113.39%	102.87%	122.70%	122.47%	126.05%	100.00%	-
NP	308,518	178,798	143,386	193,038	213,008	209,654	158,296	11.75%
YoY %	72.55%	24.70%	-25.72%	-9.38%	1.60%	32.44%	-	-
Horiz. %	194.90%	112.95%	90.58%	121.95%	134.56%	132.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	308,520	178,814	143,386	193,038	213,010	209,656	158,296	11.75%
YoY %	72.54%	24.71%	-25.72%	-9.38%	1.60%	32.45%	-	-
Horiz. %	194.90%	112.96%	90.58%	121.95%	134.56%	132.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.02%	27.53%	30.05%	27.57%	25.62%	26.48%	27.45%	-
YoY %	-9.12%	-8.39%	9.00%	7.61%	-3.25%	-3.53%	-	-
Horiz. %	91.15%	100.29%	109.47%	100.44%	93.33%	96.47%	100.00%	-
Total Cost	1,722,758	1,367,142	1,155,064	1,017,294	871,008	945,172	767,256	14.42%
YoY %	26.01%	18.36%	13.54%	16.80%	-7.85%	23.19%	-	-
Horiz. %	224.53%	178.19%	150.54%	132.59%	113.52%	123.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,905,638	2,064,803	1,972,828	1,904,047	1,731,461	1,601,385	1,513,034	11.48%
YoY %	40.72%	4.66%	3.61%	9.97%	8.12%	5.84%	-	-
Horiz. %	192.04%	136.47%	130.39%	125.84%	114.44%	105.84%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Dividend
Div	163,238	122,057	101,692	141,790	97,981	94,896	52,082	20.96%
YoY %	33.74%	20.03%	-28.28%	44.71%	3.25%	82.20%	-	-
Horiz. %	313.42%	234.36%	195.25%	272.24%	188.13%	182.20%	100.00%	-
Div Payout %	52.91%	68.26%	70.92%	73.45%	46.00%	45.26%	32.90%	-
YoY %	-22.49%	-3.75%	-3.44%	59.67%	1.63%	37.57%	-	-
Horiz. %	160.82%	207.48%	215.56%	223.25%	139.82%	137.57%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Equity
Net Worth	2,905,638	2,064,803	1,972,828	1,904,047	1,731,461	1,601,385	1,513,034	11.48%
YoY %	40.72%	4.66%	3.61%	9.97%	8.12%	5.84%	-	-
Horiz. %	192.04%	136.47%	130.39%	125.84%	114.44%	105.84%	100.00%	-
NOSH	1,632,380	1,017,144	1,016,921	1,012,791	671,109	659,006	602,802	18.05%
YoY %	60.49%	0.02%	0.41%	50.91%	1.84%	9.32%	-	-
Horiz. %	270.80%	168.74%	168.70%	168.01%	111.33%	109.32%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Ratio Analysis
NP Margin	15.19%	11.57%	11.04%	15.95%	19.65%	18.15%	17.10%	-
YoY %	31.29%	4.80%	-30.78%	-18.83%	8.26%	6.14%	-	-
Horiz. %	88.83%	67.66%	64.56%	93.27%	114.91%	106.14%	100.00%	-
ROE	10.62%	8.66%	7.27%	10.14%	12.30%	13.09%	10.46%	-
YoY %	22.63%	19.12%	-28.30%	-17.56%	-6.04%	25.14%	-	-
Horiz. %	101.53%	82.79%	69.50%	96.94%	117.59%	125.14%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Per Share
RPS	124.44	151.99	127.68	119.50	161.53	175.24	153.54	-3.44%
YoY %	-18.13%	19.04%	6.85%	-26.02%	-7.82%	14.13%	-	-
Horiz. %	81.05%	98.99%	83.16%	77.83%	105.20%	114.13%	100.00%	-
EPS	18.90	17.58	14.10	19.06	31.74	31.82	26.26	-5.33%
YoY %	7.51%	24.68%	-26.02%	-39.95%	-0.25%	21.17%	-	-
Horiz. %	71.97%	66.95%	53.69%	72.58%	120.87%	121.17%	100.00%	-
DPS	10.00	12.00	10.00	14.00	14.60	14.40	8.64	2.46%
YoY %	-16.67%	20.00%	-28.57%	-4.11%	1.39%	66.67%	-	-
Horiz. %	115.74%	138.89%	115.74%	162.04%	168.98%	166.67%	100.00%	-
NAPS	1.78	2.03	1.94	1.88	2.58	2.43	2.51	-5.56%
YoY %	-12.32%	4.64%	3.19%	-27.13%	6.17%	-3.19%	-	-
Horiz. %	70.92%	80.88%	77.29%	74.90%	102.79%	96.81%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,016,800
RPS	42.66	32.47	27.27	25.42	22.77	24.25	19.44	13.98%
YoY %	31.38%	19.07%	7.28%	11.64%	-6.10%	24.74%	-	-
Horiz. %	219.44%	167.03%	140.28%	130.76%	117.13%	124.74%	100.00%	-
EPS	6.48	3.76	3.01	4.05	4.47	4.40	3.32	11.78%
YoY %	72.34%	24.92%	-25.68%	-9.40%	1.59%	32.53%	-	-
Horiz. %	195.18%	113.25%	90.66%	121.99%	134.64%	132.53%	100.00%	-
DPS	3.43	2.56	2.14	2.98	2.06	1.99	1.09	21.04%
YoY %	33.98%	19.63%	-28.19%	44.66%	3.52%	82.57%	-	-
Horiz. %	314.68%	234.86%	196.33%	273.39%	188.99%	182.57%	100.00%	-
NAPS	0.6103	0.4337	0.4144	0.3999	0.3637	0.3363	0.3178	11.48%
YoY %	40.72%	4.66%	3.63%	9.95%	8.15%	5.82%	-	-
Horiz. %	192.04%	136.47%	130.40%	125.83%	114.44%	105.82%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/11	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	-
Price	4.18	2.80	2.36	2.83	5.50	2.49	2.67	-
P/RPS	3.36	1.84	1.85	2.37	3.41	1.42	1.74	11.58%
YoY %	82.61%	-0.54%	-21.94%	-30.50%	140.14%	-18.39%	-	-
Horiz. %	193.10%	105.75%	106.32%	136.21%	195.98%	81.61%	100.00%	-
P/EPS	22.12	15.93	16.74	14.85	17.33	7.83	10.17	13.81%
YoY %	38.86%	-4.84%	12.73%	-14.31%	121.33%	-23.01%	-	-
Horiz. %	217.50%	156.64%	164.60%	146.02%	170.40%	76.99%	100.00%	-
EY	4.52	6.28	5.97	6.73	5.77	12.78	9.84	-12.15%
YoY %	-28.03%	5.19%	-11.29%	16.64%	-54.85%	29.88%	-	-
Horiz. %	45.93%	63.82%	60.67%	68.39%	58.64%	129.88%	100.00%	-
DY	2.39	4.29	4.24	4.95	2.65	5.78	3.24	-4.94%
YoY %	-44.29%	1.18%	-14.34%	86.79%	-54.15%	78.40%	-	-
Horiz. %	73.77%	132.41%	130.86%	152.78%	81.79%	178.40%	100.00%	-
P/NAPS	2.35	1.38	1.22	1.51	2.13	1.02	1.06	14.18%
YoY %	70.29%	13.11%	-19.21%	-29.11%	108.82%	-3.77%	-	-
Horiz. %	221.70%	130.19%	115.09%	142.45%	200.94%	96.23%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Price Multiplier on Announcement Date
Date	09/06/11	17/06/10	18/06/09	24/06/08	27/06/07	14/06/06	15/06/05	-
Price	4.10	2.69	2.92	2.33	5.77	2.37	2.69	-
P/RPS	3.29	1.77	2.29	1.95	3.57	1.35	1.75	11.08%
YoY %	85.88%	-22.71%	17.44%	-45.38%	164.44%	-22.86%	-	-
Horiz. %	188.00%	101.14%	130.86%	111.43%	204.00%	77.14%	100.00%	-
P/EPS	21.69	15.30	20.71	12.22	18.18	7.45	10.24	13.31%
YoY %	41.76%	-26.12%	69.48%	-32.78%	144.03%	-27.25%	-	-
Horiz. %	211.82%	149.41%	202.25%	119.34%	177.54%	72.75%	100.00%	-
EY	4.61	6.54	4.83	8.18	5.50	13.42	9.76	-11.74%
YoY %	-29.51%	35.40%	-40.95%	48.73%	-59.02%	37.50%	-	-
Horiz. %	47.23%	67.01%	49.49%	83.81%	56.35%	137.50%	100.00%	-
DY	2.44	4.46	3.42	6.01	2.53	6.08	3.21	-4.46%
YoY %	-45.29%	30.41%	-43.09%	137.55%	-58.39%	89.41%	-	-
Horiz. %	76.01%	138.94%	106.54%	187.23%	78.82%	189.41%	100.00%	-
P/NAPS	2.30	1.33	1.51	1.24	2.24	0.98	1.07	13.59%
YoY %	72.93%	-11.92%	21.77%	-44.64%	128.57%	-8.41%	-	-
Horiz. %	214.95%	124.30%	141.12%	115.89%	209.35%	91.59%	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 - 28 June 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

994

HLIND

HONG LEONG INDUSTRIES BHD

927

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

449

YTLPOWR

YTL POWER INTERNATIONAL BHD

403

JCY

JCY INTERNATIONAL BERHAD

390

GENTING

GENTING BHD

372

UCHITEC

UCHI TECHNOLOGIES BHD

330

GENM

GENTING MALAYSIA BERHAD

305

MAYBANK

MALAYAN BANKING BHD

275

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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