[SPSETIA] YoY Annualized Quarter Result on 31-Jul-2003 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
23-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jul-2003 [#3]
Profit Trend
QoQ- 7.83%
YoY- 21.35%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 1,169,774 961,480 964,408 794,890 682,712 548,145 576,432 12.51%
PBT 302,202 231,129 209,594 178,160 147,580 135,813 122,433 16.24%
Tax -78,496 -65,938 -61,521 -50,721 -42,565 -35,513 -39,314 12.20%
NP 223,706 165,190 148,073 127,438 105,014 100,300 83,118 17.93%
-
NP to SH 223,708 165,190 148,073 127,438 105,014 100,300 83,118 17.93%
-
Tax Rate 25.97% 28.53% 29.35% 28.47% 28.84% 26.15% 32.11% -
Total Cost 946,068 796,289 816,334 667,452 577,697 447,845 493,313 11.45%
-
Net Worth 1,662,824 1,564,118 1,330,404 1,222,393 825,665 732,190 567,261 19.62%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 63,345 35,609 32,470 30,679 - - - -
Div Payout % 28.32% 21.56% 21.93% 24.07% - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 1,662,824 1,564,118 1,330,404 1,222,393 825,665 732,190 567,261 19.62%
NOSH 659,851 618,228 563,730 553,119 339,779 334,333 298,558 14.12%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 19.12% 17.18% 15.35% 16.03% 15.38% 18.30% 14.42% -
ROE 13.45% 10.56% 11.13% 10.43% 12.72% 13.70% 14.65% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 177.28 155.52 171.08 143.71 200.93 163.95 193.07 -1.41%
EPS 33.89 26.72 26.27 23.04 30.91 30.00 27.84 3.33%
DPS 9.60 5.76 5.76 5.55 0.00 0.00 0.00 -
NAPS 2.52 2.53 2.36 2.21 2.43 2.19 1.90 4.81%
Adjusted Per Share Value based on latest NOSH - 554,468
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 23.38 19.22 19.28 15.89 13.65 10.96 11.52 12.51%
EPS 4.47 3.30 2.96 2.55 2.10 2.01 1.66 17.94%
DPS 1.27 0.71 0.65 0.61 0.00 0.00 0.00 -
NAPS 0.3324 0.3127 0.2659 0.2444 0.1651 0.1464 0.1134 19.62%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 2.47 2.87 2.52 2.23 2.36 1.69 2.31 -
P/RPS 1.39 1.85 1.47 1.55 1.17 1.03 1.20 2.47%
P/EPS 7.29 10.74 9.59 9.68 7.64 5.63 8.30 -2.13%
EY 13.73 9.31 10.42 10.33 13.10 17.75 12.05 2.19%
DY 3.89 2.01 2.29 2.49 0.00 0.00 0.00 -
P/NAPS 0.98 1.13 1.07 1.01 0.97 0.77 1.22 -3.58%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 21/09/06 21/09/05 21/09/04 23/09/03 18/09/02 26/09/01 20/09/00 -
Price 2.52 2.55 2.63 2.24 2.21 1.38 2.00 -
P/RPS 1.42 1.64 1.54 1.56 1.10 0.84 1.04 5.32%
P/EPS 7.43 9.54 10.01 9.72 7.15 4.60 7.18 0.57%
EY 13.45 10.48 9.99 10.29 13.98 21.74 13.92 -0.57%
DY 3.81 2.26 2.19 2.48 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 1.11 1.01 0.91 0.63 1.05 -0.80%

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