[SPSETIA] YoY Annualized Quarter Result on 31-Jan-2003 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jan-2003 [#1]
Profit Trend
QoQ- 18.62%
YoY- 5.66%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 1,116,480 965,352 1,059,348 594,984 537,712 634,228 593,656 11.09%
PBT 253,056 219,836 185,216 174,776 164,124 159,052 141,708 10.13%
Tax -67,664 -66,436 -60,108 -51,864 -47,796 -46,940 -49,528 5.33%
NP 185,392 153,400 125,108 122,912 116,328 112,112 92,180 12.33%
-
NP to SH 185,396 153,400 125,108 122,912 116,328 112,112 92,180 12.33%
-
Tax Rate 26.74% 30.22% 32.45% 29.67% 29.12% 29.51% 34.95% -
Total Cost 931,088 811,952 934,240 472,072 421,384 522,116 501,476 10.85%
-
Net Worth 1,623,858 1,463,431 1,298,079 1,189,471 760,554 698,194 475,374 22.69%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 1,623,858 1,463,431 1,298,079 1,189,471 760,554 698,194 475,374 22.69%
NOSH 657,432 578,431 559,516 550,681 335,046 334,064 141,902 29.08%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 16.61% 15.89% 11.81% 20.66% 21.63% 17.68% 15.53% -
ROE 11.42% 10.48% 9.64% 10.33% 15.30% 16.06% 19.39% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 169.82 166.89 189.33 108.05 160.49 189.85 418.35 -13.94%
EPS 28.20 26.52 22.36 22.32 34.72 33.56 64.96 -12.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.53 2.32 2.16 2.27 2.09 3.35 -4.94%
Adjusted Per Share Value based on latest NOSH - 550,681
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 22.32 19.30 21.18 11.89 10.75 12.68 11.87 11.08%
EPS 3.71 3.07 2.50 2.46 2.33 2.24 1.84 12.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3246 0.2925 0.2595 0.2378 0.152 0.1396 0.095 22.70%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 2.37 2.93 2.49 1.63 2.12 1.85 5.67 -
P/RPS 1.40 1.76 1.32 1.51 1.32 0.97 1.36 0.48%
P/EPS 8.40 11.05 11.14 7.30 6.11 5.51 8.73 -0.63%
EY 11.90 9.05 8.98 13.69 16.38 18.14 11.46 0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.16 1.07 0.75 0.93 0.89 1.69 -8.98%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 21/03/06 22/03/05 24/03/04 26/03/03 20/03/02 15/03/01 20/03/00 -
Price 2.45 2.84 3.04 1.57 2.27 1.53 5.33 -
P/RPS 1.44 1.70 1.61 1.45 1.41 0.81 1.27 2.11%
P/EPS 8.69 10.71 13.60 7.03 6.54 4.56 8.21 0.95%
EY 11.51 9.34 7.36 14.22 15.30 21.93 12.19 -0.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.12 1.31 0.73 1.00 0.73 1.59 -7.58%

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