[SPSETIA] YoY Annualized Quarter Result on 31-Oct-2009 [#4]

Stock

[SPSETIA] SP SETIA BHD

Announcement Date

11-Dec-2009

Admission Sponsor

Sponsor

Financial Year

31-Oct-2009

Quarter

31-Oct-2009 [#4]

Profit Trend

QoQ- 12.28%

YoY- -19.78%

Quarter Report

SPSETIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Annualized Quarter Result
Revenue	2,526,595	2,232,473	1,745,870	1,408,415	1,471,357	1,153,803	1,154,641	13.92%
YoY %	13.17%	27.87%	23.96%	-4.28%	27.52%	-0.07%	-	-
Horiz. %	218.82%	193.35%	151.20%	121.98%	127.43%	99.93%	100.00%	-
PBT	567,505	430,594	330,967	231,112	297,867	328,491	319,949	10.01%
YoY %	31.80%	30.10%	43.21%	-22.41%	-9.32%	2.67%	-	-
Horiz. %	177.37%	134.58%	103.44%	72.23%	93.10%	102.67%	100.00%	-
Tax	-179,877	-108,163	-79,162	-59,880	-84,412	-68,423	-81,718	14.04%
YoY %	-66.30%	-36.64%	-32.20%	29.06%	-23.37%	16.27%	-	-
Horiz. %	220.12%	132.36%	96.87%	73.28%	103.30%	83.73%	100.00%	-
NP	387,628	322,431	251,805	171,232	213,455	260,068	238,231	8.44%
YoY %	20.22%	28.05%	47.05%	-19.78%	-17.92%	9.17%	-	-
Horiz. %	162.71%	135.34%	105.70%	71.88%	89.60%	109.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	393,816	327,973	251,813	171,233	213,456	260,070	238,234	8.72%
YoY %	20.08%	30.24%	47.06%	-19.78%	-17.92%	9.17%	-	-
Horiz. %	165.31%	137.67%	105.70%	71.88%	89.60%	109.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.70%	25.12%	23.92%	25.91%	28.34%	20.83%	25.54%	-
YoY %	26.19%	5.02%	-7.68%	-8.57%	36.05%	-18.44%	-	-
Horiz. %	124.12%	98.36%	93.66%	101.45%	110.96%	81.56%	100.00%	-
Total Cost	2,138,967	1,910,042	1,494,065	1,237,183	1,257,902	893,735	916,410	15.15%
YoY %	11.99%	27.84%	20.76%	-1.65%	40.75%	-2.47%	-	-
Horiz. %	233.41%	208.43%	163.03%	135.00%	137.26%	97.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,859,435	3,208,060	2,185,700	2,033,646	1,968,177	1,840,371	1,691,486	14.72%
YoY %	20.30%	46.77%	7.48%	3.33%	6.94%	8.80%	-	-
Horiz. %	228.17%	189.66%	129.22%	120.23%	116.36%	108.80%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Dividend
Div	268,816	238,898	203,320	142,355	172,469	123,586	144,040	10.94%
YoY %	12.52%	17.50%	42.83%	-17.46%	39.55%	-14.20%	-	-
Horiz. %	186.63%	165.86%	141.16%	98.83%	119.74%	85.80%	100.00%	-
Div Payout %	68.26%	72.84%	80.74%	83.14%	80.80%	47.52%	60.46%	-
YoY %	-6.29%	-9.78%	-2.89%	2.90%	70.03%	-21.40%	-	-
Horiz. %	112.90%	120.48%	133.54%	137.51%	133.64%	78.60%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Equity
Net Worth	3,859,435	3,208,060	2,185,700	2,033,646	1,968,177	1,840,371	1,691,486	14.72%
YoY %	20.30%	46.77%	7.48%	3.33%	6.94%	8.80%	-	-
Horiz. %	228.17%	189.66%	129.22%	120.23%	116.36%	108.80%	100.00%	-
NOSH	1,920,116	1,706,415	1,016,604	1,016,823	1,014,524	671,668	660,737	19.43%
YoY %	12.52%	67.85%	-0.02%	0.23%	51.05%	1.65%	-	-
Horiz. %	290.60%	258.26%	153.86%	153.89%	153.54%	101.65%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Ratio Analysis
NP Margin	15.34%	14.44%	14.42%	12.16%	14.51%	22.54%	20.63%	-
YoY %	6.23%	0.14%	18.59%	-16.20%	-35.63%	9.26%	-	-
Horiz. %	74.36%	70.00%	69.90%	58.94%	70.33%	109.26%	100.00%	-
ROE	10.20%	10.22%	11.52%	8.42%	10.85%	14.13%	14.08%	-
YoY %	-0.20%	-11.28%	36.82%	-22.40%	-23.21%	0.36%	-	-
Horiz. %	72.44%	72.59%	81.82%	59.80%	77.06%	100.36%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Per Share
RPS	131.59	130.83	171.74	138.51	145.03	171.78	174.75	-4.61%
YoY %	0.58%	-23.82%	23.99%	-4.50%	-15.57%	-1.70%	-	-
Horiz. %	75.30%	74.87%	98.28%	79.26%	82.99%	98.30%	100.00%	-
EPS	20.51	19.22	24.77	16.84	21.04	38.72	36.06	-8.96%
YoY %	6.71%	-22.41%	47.09%	-19.96%	-45.66%	7.38%	-	-
Horiz. %	56.88%	53.30%	68.69%	46.70%	58.35%	107.38%	100.00%	-
DPS	14.00	14.00	20.00	14.00	17.00	18.40	21.80	-7.10%
YoY %	0.00%	-30.00%	42.86%	-17.65%	-7.61%	-15.60%	-	-
Horiz. %	64.22%	64.22%	91.74%	64.22%	77.98%	84.40%	100.00%	-
NAPS	2.01	1.88	2.15	2.00	1.94	2.74	2.56	-3.94%
YoY %	6.91%	-12.56%	7.50%	3.09%	-29.20%	7.03%	-	-
Horiz. %	78.52%	73.44%	83.98%	78.12%	75.78%	107.03%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,017,155
RPS	53.32	47.12	36.85	29.73	31.05	24.35	24.37	13.92%
YoY %	13.16%	27.87%	23.95%	-4.25%	27.52%	-0.08%	-	-
Horiz. %	218.79%	193.35%	151.21%	121.99%	127.41%	99.92%	100.00%	-
EPS	8.31	6.92	5.31	3.61	4.51	5.49	5.03	8.71%
YoY %	20.09%	30.32%	47.09%	-19.96%	-17.85%	9.15%	-	-
Horiz. %	165.21%	137.57%	105.57%	71.77%	89.66%	109.15%	100.00%	-
DPS	5.67	5.04	4.29	3.00	3.64	2.61	3.04	10.93%
YoY %	12.50%	17.48%	43.00%	-17.58%	39.46%	-14.14%	-	-
Horiz. %	186.51%	165.79%	141.12%	98.68%	119.74%	85.86%	100.00%	-
NAPS	0.8145	0.6771	0.4613	0.4292	0.4154	0.3884	0.357	14.72%
YoY %	20.29%	46.78%	7.48%	3.32%	6.95%	8.80%	-	-
Horiz. %	228.15%	189.66%	129.22%	120.22%	116.36%	108.80%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/12	31/10/11	29/10/10	30/10/09	31/10/08	31/10/07	31/10/06	-
Price	3.61	3.84	3.46	2.58	1.85	5.20	2.61	-
P/RPS	2.74	2.94	2.01	1.86	1.28	3.03	1.49	10.67%
YoY %	-6.80%	46.27%	8.06%	45.31%	-57.76%	103.36%	-	-
Horiz. %	183.89%	197.32%	134.90%	124.83%	85.91%	203.36%	100.00%	-
P/EPS	17.60	19.98	13.97	15.32	8.79	13.43	7.24	15.94%
YoY %	-11.91%	43.02%	-8.81%	74.29%	-34.55%	85.50%	-	-
Horiz. %	243.09%	275.97%	192.96%	211.60%	121.41%	185.50%	100.00%	-
EY	5.68	5.01	7.16	6.53	11.37	7.45	13.81	-13.75%
YoY %	13.37%	-30.03%	9.65%	-42.57%	52.62%	-46.05%	-	-
Horiz. %	41.13%	36.28%	51.85%	47.28%	82.33%	53.95%	100.00%	-
DY	3.88	3.65	5.78	5.43	9.19	3.54	8.35	-11.98%
YoY %	6.30%	-36.85%	6.45%	-40.91%	159.60%	-57.60%	-	-
Horiz. %	46.47%	43.71%	69.22%	65.03%	110.06%	42.40%	100.00%	-
P/NAPS	1.80	2.04	1.61	1.29	0.95	1.90	1.02	9.91%
YoY %	-11.76%	26.71%	24.81%	35.79%	-50.00%	86.27%	-	-
Horiz. %	176.47%	200.00%	157.84%	126.47%	93.14%	186.27%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Price Multiplier on Announcement Date
Date	12/12/12	08/12/11	09/12/10	11/12/09	10/12/08	12/12/07	12/12/06	-
Price	3.15	3.86	3.72	2.40	1.94	5.13	2.99	-
P/RPS	2.39	2.95	2.17	1.73	1.34	2.99	1.71	5.73%
YoY %	-18.98%	35.94%	25.43%	29.10%	-55.18%	74.85%	-	-
Horiz. %	139.77%	172.51%	126.90%	101.17%	78.36%	174.85%	100.00%	-
P/EPS	15.36	20.08	15.02	14.25	9.22	13.25	8.29	10.81%
YoY %	-23.51%	33.69%	5.40%	54.56%	-30.42%	59.83%	-	-
Horiz. %	185.28%	242.22%	181.18%	171.89%	111.22%	159.83%	100.00%	-
EY	6.51	4.98	6.66	7.02	10.85	7.55	12.06	-9.75%
YoY %	30.72%	-25.23%	-5.13%	-35.30%	43.71%	-37.40%	-	-
Horiz. %	53.98%	41.29%	55.22%	58.21%	89.97%	62.60%	100.00%	-
DY	4.44	3.63	5.38	5.83	8.76	3.59	7.29	-7.92%
YoY %	22.31%	-32.53%	-7.72%	-33.45%	144.01%	-50.75%	-	-
Horiz. %	60.91%	49.79%	73.80%	79.97%	120.16%	49.25%	100.00%	-
P/NAPS	1.57	2.05	1.73	1.20	1.00	1.87	1.17	5.01%
YoY %	-23.41%	18.50%	44.17%	20.00%	-46.52%	59.83%	-	-
Horiz. %	134.19%	175.21%	147.86%	102.56%	85.47%	159.83%	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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

HARTA

HARTALEGA HOLDINGS BHD

617

TASCO

TASCO BERHAD

518

PTRANS

PERAK TRANSIT BERHAD

433

MPI

MALAYSIAN PACIFIC INDUSTRIES

433

HLIND

HONG LEONG INDUSTRIES BHD

425

YTLPOWR

YTL POWER INTERNATIONAL BHD

420

MYEG

MY E.G. SERVICES BHD

358

MBSB

MALAYSIA BUILDING SOCIETY BHD

337

SUPERMX

SUPERMAX CORPORATION BHD

329

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