[SPSETIA] YoY Cumulative Quarter Result on 30-Apr-2002 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
19-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
30-Apr-2002 [#2]
Profit Trend
QoQ- 70.69%
YoY- 7.34%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Revenue 462,776 512,777 367,448 300,134 267,342 253,845 218,557 -0.79%
PBT 109,095 102,620 83,368 69,768 66,736 58,952 40,790 -1.04%
Tax -29,947 -31,363 -24,273 -20,127 -20,491 -20,181 -1,121 -3.43%
NP 79,148 71,257 59,095 49,641 46,245 38,771 39,669 -0.73%
-
NP to SH 79,148 71,257 59,095 49,641 46,245 38,771 39,669 -0.73%
-
Tax Rate 27.45% 30.56% 29.12% 28.85% 30.70% 34.23% 2.75% -
Total Cost 383,628 441,520 308,353 250,493 221,097 215,074 178,888 -0.80%
-
Net Worth 1,513,034 1,316,032 1,200,625 784,334 701,694 525,219 0 -100.00%
Dividend
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Div 26,041 24,295 22,911 - - - - -100.00%
Div Payout % 32.90% 34.10% 38.77% - - - - -
Equity
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 1,513,034 1,316,032 1,200,625 784,334 701,694 525,219 0 -100.00%
NOSH 602,802 562,407 550,745 335,185 334,140 144,291 140,720 -1.53%
Ratio Analysis
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 17.10% 13.90% 16.08% 16.54% 17.30% 15.27% 18.15% -
ROE 5.23% 5.41% 4.92% 6.33% 6.59% 7.38% 0.00% -
Per Share
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 76.77 91.18 66.72 89.54 80.01 175.93 155.31 0.75%
EPS 13.13 12.67 10.73 14.81 13.84 26.87 28.19 0.81%
DPS 4.32 4.32 4.16 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.51 2.34 2.18 2.34 2.10 3.64 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 335,383
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 9.25 10.25 7.35 6.00 5.34 5.07 4.37 -0.79%
EPS 1.58 1.42 1.18 0.99 0.92 0.78 0.79 -0.73%
DPS 0.52 0.49 0.46 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.3025 0.2631 0.24 0.1568 0.1403 0.105 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 - -
Price 2.67 2.84 1.45 2.53 1.37 5.03 0.00 -
P/RPS 3.48 3.11 2.17 2.83 1.71 2.86 0.00 -100.00%
P/EPS 20.34 22.42 13.51 17.08 9.90 18.72 0.00 -100.00%
EY 4.92 4.46 7.40 5.85 10.10 5.34 0.00 -100.00%
DY 1.62 1.52 2.87 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.06 1.21 0.67 1.08 0.65 1.38 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 15/06/05 16/06/04 18/06/03 19/06/02 13/06/01 13/06/00 - -
Price 2.69 2.64 1.75 2.32 1.50 5.33 0.00 -
P/RPS 3.50 2.90 2.62 2.59 1.87 3.03 0.00 -100.00%
P/EPS 20.49 20.84 16.31 15.67 10.84 19.84 0.00 -100.00%
EY 4.88 4.80 6.13 6.38 9.23 5.04 0.00 -100.00%
DY 1.61 1.64 2.38 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.07 1.13 0.80 0.99 0.71 1.46 0.00 -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
Post a Comment