[SPSETIA] YoY Annualized Quarter Result on 31-Jan-2011 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
17-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jan-2011 [#1]
Profit Trend
QoQ- -1.46%
YoY- 62.42%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 2,886,236 2,939,716 1,966,324 2,075,540 1,455,584 1,188,296 1,214,628 15.50%
PBT 588,656 542,924 402,892 349,596 209,408 187,256 271,560 13.74%
Tax -120,700 -119,936 -115,544 -101,448 -56,652 -62,556 -77,456 7.66%
NP 467,956 422,988 287,348 248,148 152,756 124,700 194,104 15.78%
-
NP to SH 387,104 372,748 296,016 248,148 152,784 124,700 194,104 12.18%
-
Tax Rate 20.50% 22.09% 28.68% 29.02% 27.05% 33.41% 28.52% -
Total Cost 2,418,280 2,516,728 1,678,976 1,827,392 1,302,828 1,063,596 1,020,524 15.44%
-
Net Worth 5,624,797 4,291,406 3,543,333 2,257,740 2,072,336 2,000,480 1,926,915 19.52%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 5,624,797 4,291,406 3,543,333 2,257,740 2,072,336 2,000,480 1,926,915 19.52%
NOSH 2,456,243 2,024,248 1,845,486 1,017,000 1,015,851 1,015,472 1,008,856 15.97%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 16.21% 14.39% 14.61% 11.96% 10.49% 10.49% 15.98% -
ROE 6.88% 8.69% 8.35% 10.99% 7.37% 6.23% 10.07% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 117.51 145.23 106.55 204.08 143.29 117.02 120.40 -0.40%
EPS 15.76 18.44 16.04 24.40 15.04 12.28 19.24 -3.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.12 1.92 2.22 2.04 1.97 1.91 3.06%
Adjusted Per Share Value based on latest NOSH - 1,017,000
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 60.92 62.04 41.50 43.80 30.72 25.08 25.64 15.50%
EPS 8.17 7.87 6.25 5.24 3.22 2.63 4.10 12.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1871 0.9057 0.7478 0.4765 0.4374 0.4222 0.4067 19.52%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 2.88 3.13 3.95 4.28 2.69 2.20 3.33 -
P/RPS 2.45 2.16 3.71 2.10 1.88 1.88 2.77 -2.02%
P/EPS 18.27 17.00 24.63 17.54 17.89 17.92 17.31 0.90%
EY 5.47 5.88 4.06 5.70 5.59 5.58 5.78 -0.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.48 2.06 1.93 1.32 1.12 1.74 -5.23%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 20/03/14 14/03/13 22/03/12 17/03/11 18/03/10 19/03/09 27/03/08 -
Price 2.95 3.30 3.89 4.05 2.77 2.01 2.45 -
P/RPS 2.51 2.27 3.65 1.98 1.93 1.72 2.03 3.59%
P/EPS 18.72 17.92 24.25 16.60 18.42 16.37 12.73 6.63%
EY 5.34 5.58 4.12 6.02 5.43 6.11 7.85 -6.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.56 2.03 1.82 1.36 1.02 1.28 0.12%

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