[SPSETIA] YoY Annualized Quarter Result on 31-Oct-2008 [#4]

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Annualized Quarter Result
Revenue	2,232,473	1,745,870	1,408,415	1,471,357	1,153,803	1,154,641	1,262,445	9.96%
YoY %	27.87%	23.96%	-4.28%	27.52%	-0.07%	-8.54%	-	-
Horiz. %	176.84%	138.29%	111.56%	116.55%	91.39%	91.46%	100.00%	-
PBT	430,594	330,967	231,112	297,867	328,491	319,949	289,774	6.82%
YoY %	30.10%	43.21%	-22.41%	-9.32%	2.67%	10.41%	-	-
Horiz. %	148.60%	114.22%	79.76%	102.79%	113.36%	110.41%	100.00%	-
Tax	-108,163	-79,162	-59,880	-84,412	-68,423	-81,718	-86,394	3.81%
YoY %	-36.64%	-32.20%	29.06%	-23.37%	16.27%	5.41%	-	-
Horiz. %	125.20%	91.63%	69.31%	97.71%	79.20%	94.59%	100.00%	-
NP	322,431	251,805	171,232	213,455	260,068	238,231	203,380	7.97%
YoY %	28.05%	47.05%	-19.78%	-17.92%	9.17%	17.14%	-	-
Horiz. %	158.54%	123.81%	84.19%	104.95%	127.87%	117.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	327,973	251,813	171,233	213,456	260,070	238,234	203,384	8.28%
YoY %	30.24%	47.06%	-19.78%	-17.92%	9.17%	17.14%	-	-
Horiz. %	161.26%	123.81%	84.19%	104.95%	127.87%	117.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.12%	23.92%	25.91%	28.34%	20.83%	25.54%	29.81%	-
YoY %	5.02%	-7.68%	-8.57%	36.05%	-18.44%	-14.32%	-	-
Horiz. %	84.27%	80.24%	86.92%	95.07%	69.88%	85.68%	100.00%	-
Total Cost	1,910,042	1,494,065	1,237,183	1,257,902	893,735	916,410	1,059,065	10.32%
YoY %	27.84%	20.76%	-1.65%	40.75%	-2.47%	-13.47%	-	-
Horiz. %	180.35%	141.07%	116.82%	118.77%	84.39%	86.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,208,060	2,185,700	2,033,646	1,968,177	1,840,371	1,691,486	1,511,892	13.35%
YoY %	46.77%	7.48%	3.33%	6.94%	8.80%	11.88%	-	-
Horiz. %	212.19%	144.57%	134.51%	130.18%	121.73%	111.88%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Dividend
Div	238,898	203,320	142,355	172,469	123,586	144,040	112,921	13.29%
YoY %	17.50%	42.83%	-17.46%	39.55%	-14.20%	27.56%	-	-
Horiz. %	211.56%	180.06%	126.07%	152.73%	109.44%	127.56%	100.00%	-
Div Payout %	72.84%	80.74%	83.14%	80.80%	47.52%	60.46%	55.52%	-
YoY %	-9.78%	-2.89%	2.90%	70.03%	-21.40%	8.90%	-	-
Horiz. %	131.20%	145.43%	149.75%	145.53%	85.59%	108.90%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Equity
Net Worth	3,208,060	2,185,700	2,033,646	1,968,177	1,840,371	1,691,486	1,511,892	13.35%
YoY %	46.77%	7.48%	3.33%	6.94%	8.80%	11.88%	-	-
Horiz. %	212.19%	144.57%	134.51%	130.18%	121.73%	111.88%	100.00%	-
NOSH	1,706,415	1,016,604	1,016,823	1,014,524	671,668	660,737	627,341	18.14%
YoY %	67.85%	-0.02%	0.23%	51.05%	1.65%	5.32%	-	-
Horiz. %	272.01%	162.05%	162.08%	161.72%	107.07%	105.32%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Ratio Analysis
NP Margin	14.44%	14.42%	12.16%	14.51%	22.54%	20.63%	16.11%	-
YoY %	0.14%	18.59%	-16.20%	-35.63%	9.26%	28.06%	-	-
Horiz. %	89.63%	89.51%	75.48%	90.07%	139.91%	128.06%	100.00%	-
ROE	10.22%	11.52%	8.42%	10.85%	14.13%	14.08%	13.45%	-
YoY %	-11.28%	36.82%	-22.40%	-23.21%	0.36%	4.68%	-	-
Horiz. %	75.99%	85.65%	62.60%	80.67%	105.06%	104.68%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Per Share
RPS	130.83	171.74	138.51	145.03	171.78	174.75	201.24	-6.92%
YoY %	-23.82%	23.99%	-4.50%	-15.57%	-1.70%	-13.16%	-	-
Horiz. %	65.01%	85.34%	68.83%	72.07%	85.36%	86.84%	100.00%	-
EPS	19.22	24.77	16.84	21.04	38.72	36.06	32.42	-8.34%
YoY %	-22.41%	47.09%	-19.96%	-45.66%	7.38%	11.23%	-	-
Horiz. %	59.28%	76.40%	51.94%	64.90%	119.43%	111.23%	100.00%	-
DPS	14.00	20.00	14.00	17.00	18.40	21.80	18.00	-4.10%
YoY %	-30.00%	42.86%	-17.65%	-7.61%	-15.60%	21.11%	-	-
Horiz. %	77.78%	111.11%	77.78%	94.44%	102.22%	121.11%	100.00%	-
NAPS	1.88	2.15	2.00	1.94	2.74	2.56	2.41	-4.05%
YoY %	-12.56%	7.50%	3.09%	-29.20%	7.03%	6.22%	-	-
Horiz. %	78.01%	89.21%	82.99%	80.50%	113.69%	106.22%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,017,085
RPS	47.11	36.84	29.72	31.05	24.35	24.37	26.64	9.96%
YoY %	27.88%	23.96%	-4.28%	27.52%	-0.08%	-8.52%	-	-
Horiz. %	176.84%	138.29%	111.56%	116.55%	91.40%	91.48%	100.00%	-
EPS	6.92	5.31	3.61	4.50	5.49	5.03	4.29	8.29%
YoY %	30.32%	47.09%	-19.78%	-18.03%	9.15%	17.25%	-	-
Horiz. %	161.31%	123.78%	84.15%	104.90%	127.97%	117.25%	100.00%	-
DPS	5.04	4.29	3.00	3.64	2.61	3.04	2.38	13.31%
YoY %	17.48%	43.00%	-17.58%	39.46%	-14.14%	27.73%	-	-
Horiz. %	211.76%	180.25%	126.05%	152.94%	109.66%	127.73%	100.00%	-
NAPS	0.677	0.4613	0.4292	0.4154	0.3884	0.357	0.3191	13.34%
YoY %	46.76%	7.48%	3.32%	6.95%	8.80%	11.88%	-	-
Horiz. %	212.16%	144.56%	134.50%	130.18%	121.72%	111.88%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/11	29/10/10	30/10/09	31/10/08	31/10/07	31/10/06	31/10/05	-
Price	3.84	3.46	2.58	1.85	5.20	2.61	2.45	-
P/RPS	2.94	2.01	1.86	1.28	3.03	1.49	1.22	15.78%
YoY %	46.27%	8.06%	45.31%	-57.76%	103.36%	22.13%	-	-
Horiz. %	240.98%	164.75%	152.46%	104.92%	248.36%	122.13%	100.00%	-
P/EPS	19.98	13.97	15.32	8.79	13.43	7.24	7.56	17.57%
YoY %	43.02%	-8.81%	74.29%	-34.55%	85.50%	-4.23%	-	-
Horiz. %	264.29%	184.79%	202.65%	116.27%	177.65%	95.77%	100.00%	-
EY	5.01	7.16	6.53	11.37	7.45	13.81	13.23	-14.93%
YoY %	-30.03%	9.65%	-42.57%	52.62%	-46.05%	4.38%	-	-
Horiz. %	37.87%	54.12%	49.36%	85.94%	56.31%	104.38%	100.00%	-
DY	3.65	5.78	5.43	9.19	3.54	8.35	7.35	-11.00%
YoY %	-36.85%	6.45%	-40.91%	159.60%	-57.60%	13.61%	-	-
Horiz. %	49.66%	78.64%	73.88%	125.03%	48.16%	113.61%	100.00%	-
P/NAPS	2.04	1.61	1.29	0.95	1.90	1.02	1.02	12.24%
YoY %	26.71%	24.81%	35.79%	-50.00%	86.27%	0.00%	-	-
Horiz. %	200.00%	157.84%	126.47%	93.14%	186.27%	100.00%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Price Multiplier on Announcement Date
Date	08/12/11	09/12/10	11/12/09	10/12/08	12/12/07	12/12/06	15/12/05	-
Price	3.86	3.72	2.40	1.94	5.13	2.99	2.16	-
P/RPS	2.95	2.17	1.73	1.34	2.99	1.71	1.07	18.40%
YoY %	35.94%	25.43%	29.10%	-55.18%	74.85%	59.81%	-	-
Horiz. %	275.70%	202.80%	161.68%	125.23%	279.44%	159.81%	100.00%	-
P/EPS	20.08	15.02	14.25	9.22	13.25	8.29	6.66	20.18%
YoY %	33.69%	5.40%	54.56%	-30.42%	59.83%	24.47%	-	-
Horiz. %	301.50%	225.53%	213.96%	138.44%	198.95%	124.47%	100.00%	-
EY	4.98	6.66	7.02	10.85	7.55	12.06	15.01	-16.78%
YoY %	-25.23%	-5.13%	-35.30%	43.71%	-37.40%	-19.65%	-	-
Horiz. %	33.18%	44.37%	46.77%	72.29%	50.30%	80.35%	100.00%	-
DY	3.63	5.38	5.83	8.76	3.59	7.29	8.33	-12.92%
YoY %	-32.53%	-7.72%	-33.45%	144.01%	-50.75%	-12.48%	-	-
Horiz. %	43.58%	64.59%	69.99%	105.16%	43.10%	87.52%	100.00%	-
P/NAPS	2.05	1.73	1.20	1.00	1.87	1.17	0.90	14.69%
YoY %	18.50%	44.17%	20.00%	-46.52%	59.83%	30.00%	-	-
Horiz. %	227.78%	192.22%	133.33%	111.11%	207.78%	130.00%	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 - 17 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

370

PTRANS

PERAK TRANSIT BERHAD

345

HLIND

HONG LEONG INDUSTRIES BHD

337

YTLPOWR

YTL POWER INTERNATIONAL BHD

213

GENTING

GENTING BHD

174

MBSB

MALAYSIA BUILDING SOCIETY BHD

163

TOPGLOV

TOP GLOVE CORPORATION BHD

149

PBBANK

PUBLIC BANK BHD

145

DNEX

DAGANG NEXCHANGE BERHAD

141

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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