[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	70.66	62.84	46.80	42.87	32.63	27.40	25.54	18.47%
YoY %	12.44%	34.27%	9.17%	31.38%	19.09%	7.28%	-	-
Horiz. %	276.66%	246.05%	183.24%	167.85%	127.76%	107.28%	100.00%	-
EPS	7.22	7.91	7.02	6.51	3.77	3.03	4.07	10.01%
YoY %	-8.72%	12.68%	7.83%	72.68%	24.42%	-25.55%	-	-
Horiz. %	177.40%	194.35%	172.48%	159.95%	92.63%	74.45%	100.00%	-
DPS	4.15	3.71	3.95	3.45	2.58	2.15	2.99	5.61%
YoY %	11.86%	-6.08%	14.49%	33.72%	20.00%	-28.09%	-	-
Horiz. %	138.80%	124.08%	132.11%	115.38%	86.29%	71.91%	100.00%	-
NAPS	1.2033	1.0396	0.7751	0.6132	0.4358	0.4164	0.4019	20.04%
YoY %	15.75%	34.12%	26.40%	40.71%	4.66%	3.61%	-	-
Horiz. %	299.40%	258.67%	192.86%	152.58%	108.43%	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
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

Moomoo MY

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

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:35:00

EMA 5

5 Mins

SELL

2024-05-15 16:30:00

EMA 5

30 Mins

SELL

2024-05-15 16:30:00

MACD/RSI

30 Mins

SELL

2024-05-15 16:30:00

EMA 5

10 Mins

SELL

2024-05-15 16:25:00

EMA 5

5 Mins

BUY

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

845

YTLPOWR

YTL POWER INTERNATIONAL BHD

606

MPI

MALAYSIAN PACIFIC INDUSTRIES

546

PTRANS

PERAK TRANSIT BERHAD

532

HARTA

HARTALEGA HOLDINGS BHD

529

HLIND

HONG LEONG INDUSTRIES BHD

514

GENTING

GENTING BHD

469

SENDAI

EVERSENDAI CORPORATION BERHAD

455

YTL

YTL CORPORATION BHD

420

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

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