[SPSETIA] YoY Annualized Quarter Result on 30-Apr-2011 [#2]

Stock

[SPSETIA] SP SETIA BHD

Announcement Date

09-Jun-2011

Admission Sponsor

Sponsor

Financial Year

31-Oct-2011

Quarter

30-Apr-2011 [#2]

Profit Trend

QoQ- 24.33%

YoY- 72.54%

Quarter Report

SPSETIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Annualized Quarter Result
Revenue	3,347,822	2,977,310	2,217,560	2,031,276	1,545,940	1,298,450	1,210,332	18.47%
YoY %	12.44%	34.26%	9.17%	31.39%	19.06%	7.28%	-	-
Horiz. %	276.60%	245.99%	183.22%	167.83%	127.73%	107.28%	100.00%	-
PBT	625,072	561,722	457,220	411,466	246,712	204,996	266,526	15.25%
YoY %	11.28%	22.86%	11.12%	66.78%	20.35%	-23.09%	-	-
Horiz. %	234.53%	210.76%	171.55%	154.38%	92.57%	76.91%	100.00%	-
Tax	-154,298	-139,072	-131,690	-102,948	-67,914	-61,610	-73,488	13.15%
YoY %	-10.95%	-5.61%	-27.92%	-51.59%	-10.23%	16.16%	-	-
Horiz. %	209.96%	189.24%	179.20%	140.09%	92.42%	83.84%	100.00%	-
NP	470,774	422,650	325,530	308,518	178,798	143,386	193,038	16.01%
YoY %	11.39%	29.83%	5.51%	72.55%	24.70%	-25.72%	-	-
Horiz. %	243.88%	218.95%	168.64%	159.82%	92.62%	74.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	342,094	374,810	332,774	308,520	178,814	143,386	193,038	10.00%
YoY %	-8.73%	12.63%	7.86%	72.54%	24.71%	-25.72%	-	-
Horiz. %	177.22%	194.16%	172.39%	159.82%	92.63%	74.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.68%	24.76%	28.80%	25.02%	27.53%	30.05%	27.57%	-
YoY %	-0.32%	-14.03%	15.11%	-9.12%	-8.39%	9.00%	-	-
Horiz. %	89.52%	89.81%	104.46%	90.75%	99.85%	109.00%	100.00%	-
Total Cost	2,877,048	2,554,660	1,892,030	1,722,758	1,367,142	1,155,064	1,017,294	18.90%
YoY %	12.62%	35.02%	9.83%	26.01%	18.36%	13.54%	-	-
Horiz. %	282.81%	251.12%	185.99%	169.35%	134.39%	113.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,701,566	4,925,989	3,672,505	2,905,638	2,064,803	1,972,828	1,904,047	20.04%
YoY %	15.74%	34.13%	26.39%	40.72%	4.66%	3.61%	-	-
Horiz. %	299.44%	258.71%	192.88%	152.60%	108.44%	103.61%	100.00%	-

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Dividend
Div	196,605	175,928	187,372	163,238	122,057	101,692	141,790	5.59%
YoY %	11.75%	-6.11%	14.78%	33.74%	20.03%	-28.28%	-	-
Horiz. %	138.66%	124.08%	132.15%	115.13%	86.08%	71.72%	100.00%	-
Div Payout %	57.47%	46.94%	56.31%	52.91%	68.26%	70.92%	73.45%	-
YoY %	22.43%	-16.64%	6.43%	-22.49%	-3.75%	-3.44%	-	-
Horiz. %	78.24%	63.91%	76.66%	72.04%	92.93%	96.56%	100.00%	-

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Equity
Net Worth	5,701,566	4,925,989	3,672,505	2,905,638	2,064,803	1,972,828	1,904,047	20.04%
YoY %	15.74%	34.13%	26.39%	40.72%	4.66%	3.61%	-	-
Horiz. %	299.44%	258.71%	192.88%	152.60%	108.44%	103.61%	100.00%	-
NOSH	2,457,571	2,199,102	1,873,727	1,632,380	1,017,144	1,016,921	1,012,791	15.91%
YoY %	11.75%	17.37%	14.78%	60.49%	0.02%	0.41%	-	-
Horiz. %	242.65%	217.13%	185.01%	161.18%	100.43%	100.41%	100.00%	-

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Ratio Analysis
NP Margin	14.06%	14.20%	14.68%	15.19%	11.57%	11.04%	15.95%	-
YoY %	-0.99%	-3.27%	-3.36%	31.29%	4.80%	-30.78%	-	-
Horiz. %	88.15%	89.03%	92.04%	95.24%	72.54%	69.22%	100.00%	-
ROE	6.00%	7.61%	9.06%	10.62%	8.66%	7.27%	10.14%	-
YoY %	-21.16%	-16.00%	-14.69%	22.63%	19.12%	-28.30%	-	-
Horiz. %	59.17%	75.05%	89.35%	104.73%	85.40%	71.70%	100.00%	-

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Per Share
RPS	136.22	135.39	118.35	124.44	151.99	127.68	119.50	2.20%
YoY %	0.61%	14.40%	-4.89%	-18.13%	19.04%	6.85%	-	-
Horiz. %	113.99%	113.30%	99.04%	104.13%	127.19%	106.85%	100.00%	-
EPS	13.92	17.04	17.76	18.90	17.58	14.10	19.06	-5.10%
YoY %	-18.31%	-4.05%	-6.03%	7.51%	24.68%	-26.02%	-	-
Horiz. %	73.03%	89.40%	93.18%	99.16%	92.24%	73.98%	100.00%	-
DPS	8.00	8.00	10.00	10.00	12.00	10.00	14.00	-8.90%
YoY %	0.00%	-20.00%	0.00%	-16.67%	20.00%	-28.57%	-	-
Horiz. %	57.14%	57.14%	71.43%	71.43%	85.71%	71.43%	100.00%	-
NAPS	2.32	2.24	1.96	1.78	2.03	1.94	1.88	3.56%
YoY %	3.57%	14.29%	10.11%	-12.32%	4.64%	3.19%	-	-
Horiz. %	123.40%	119.15%	104.26%	94.68%	107.98%	103.19%	100.00%	-

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,661,675
RPS	66.92	59.52	44.33	40.61	30.90	25.96	24.19	18.47%
YoY %	12.43%	34.27%	9.16%	31.42%	19.03%	7.32%	-	-
Horiz. %	276.64%	246.05%	183.26%	167.88%	127.74%	107.32%	100.00%	-
EPS	6.84	7.49	6.65	6.17	3.57	2.87	3.86	9.99%
YoY %	-8.68%	12.63%	7.78%	72.83%	24.39%	-25.65%	-	-
Horiz. %	177.20%	194.04%	172.28%	159.84%	92.49%	74.35%	100.00%	-
DPS	3.93	3.52	3.75	3.26	2.44	2.03	2.83	5.62%
YoY %	11.65%	-6.13%	15.03%	33.61%	20.20%	-28.27%	-	-
Horiz. %	138.87%	124.38%	132.51%	115.19%	86.22%	71.73%	100.00%	-
NAPS	1.1397	0.9847	0.7341	0.5808	0.4128	0.3944	0.3806	20.04%
YoY %	15.74%	34.14%	26.39%	40.70%	4.67%	3.63%	-	-
Horiz. %	299.45%	258.72%	192.88%	152.60%	108.46%	103.63%	100.00%	-

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/14	30/04/13	30/04/12	29/04/11	30/04/10	30/04/09	30/04/08	-
Price	3.02	3.43	3.62	4.18	2.80	2.36	2.83	-
P/RPS	2.22	2.53	3.06	3.36	1.84	1.85	2.37	-1.08%
YoY %	-12.25%	-17.32%	-8.93%	82.61%	-0.54%	-21.94%	-	-
Horiz. %	93.67%	106.75%	129.11%	141.77%	77.64%	78.06%	100.00%	-
P/EPS	21.70	20.12	20.38	22.12	15.93	16.74	14.85	6.52%
YoY %	7.85%	-1.28%	-7.87%	38.86%	-4.84%	12.73%	-	-
Horiz. %	146.13%	135.49%	137.24%	148.96%	107.27%	112.73%	100.00%	-
EY	4.61	4.97	4.91	4.52	6.28	5.97	6.73	-6.10%
YoY %	-7.24%	1.22%	8.63%	-28.03%	5.19%	-11.29%	-	-
Horiz. %	68.50%	73.85%	72.96%	67.16%	93.31%	88.71%	100.00%	-
DY	2.65	2.33	2.76	2.39	4.29	4.24	4.95	-9.88%
YoY %	13.73%	-15.58%	15.48%	-44.29%	1.18%	-14.34%	-	-
Horiz. %	53.54%	47.07%	55.76%	48.28%	86.67%	85.66%	100.00%	-
P/NAPS	1.30	1.53	1.85	2.35	1.38	1.22	1.51	-2.46%
YoY %	-15.03%	-17.30%	-21.28%	70.29%	13.11%	-19.21%	-	-
Horiz. %	86.09%	101.32%	122.52%	155.63%	91.39%	80.79%	100.00%	-

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Price Multiplier on Announcement Date
Date	11/06/14	27/06/13	21/06/12	09/06/11	17/06/10	18/06/09	24/06/08	-
Price	3.03	3.42	3.86	4.10	2.69	2.92	2.33	-
P/RPS	2.22	2.53	3.26	3.29	1.77	2.29	1.95	2.18%
YoY %	-12.25%	-22.39%	-0.91%	85.88%	-22.71%	17.44%	-	-
Horiz. %	113.85%	129.74%	167.18%	168.72%	90.77%	117.44%	100.00%	-
P/EPS	21.77	20.07	21.73	21.69	15.30	20.71	12.22	10.09%
YoY %	8.47%	-7.64%	0.18%	41.76%	-26.12%	69.48%	-	-
Horiz. %	178.15%	164.24%	177.82%	177.50%	125.20%	169.48%	100.00%	-
EY	4.59	4.98	4.60	4.61	6.54	4.83	8.18	-9.17%
YoY %	-7.83%	8.26%	-0.22%	-29.51%	35.40%	-40.95%	-	-
Horiz. %	56.11%	60.88%	56.23%	56.36%	79.95%	59.05%	100.00%	-
DY	2.64	2.34	2.59	2.44	4.46	3.42	6.01	-12.80%
YoY %	12.82%	-9.65%	6.15%	-45.29%	30.41%	-43.09%	-	-
Horiz. %	43.93%	38.94%	43.09%	40.60%	74.21%	56.91%	100.00%	-
P/NAPS	1.31	1.53	1.97	2.30	1.33	1.51	1.24	0.91%
YoY %	-14.38%	-22.34%	-14.35%	72.93%	-11.92%	21.77%	-	-
Horiz. %	105.65%	123.39%	158.87%	185.48%	107.26%	121.77%	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