[SPSETIA] YoY Cumulative Quarter Result on 30-Apr-2003 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
18-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
30-Apr-2003 [#2]
Profit Trend
QoQ- 92.32%
YoY- 19.04%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 577,413 462,776 512,777 367,448 300,134 267,342 253,845 14.67%
PBT 142,574 109,095 102,620 83,368 69,768 66,736 58,952 15.84%
Tax -37,747 -29,947 -31,363 -24,273 -20,127 -20,491 -20,181 10.99%
NP 104,827 79,148 71,257 59,095 49,641 46,245 38,771 18.02%
-
NP to SH 104,828 79,148 71,257 59,095 49,641 46,245 38,771 18.02%
-
Tax Rate 26.48% 27.45% 30.56% 29.12% 28.85% 30.70% 34.23% -
Total Cost 472,586 383,628 441,520 308,353 250,493 221,097 215,074 14.01%
-
Net Worth 1,601,385 1,513,034 1,316,032 1,200,625 784,334 701,694 525,219 20.40%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 47,448 26,041 24,295 22,911 - - - -
Div Payout % 45.26% 32.90% 34.10% 38.77% - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 1,601,385 1,513,034 1,316,032 1,200,625 784,334 701,694 525,219 20.40%
NOSH 659,006 602,802 562,407 550,745 335,185 334,140 144,291 28.79%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 18.15% 17.10% 13.90% 16.08% 16.54% 17.30% 15.27% -
ROE 6.55% 5.23% 5.41% 4.92% 6.33% 6.59% 7.38% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 87.62 76.77 91.18 66.72 89.54 80.01 175.93 -10.96%
EPS 15.91 13.13 12.67 10.73 14.81 13.84 26.87 -8.36%
DPS 7.20 4.32 4.32 4.16 0.00 0.00 0.00 -
NAPS 2.43 2.51 2.34 2.18 2.34 2.10 3.64 -6.51%
Adjusted Per Share Value based on latest NOSH - 554,042
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 11.54 9.25 10.25 7.35 6.00 5.34 5.07 14.68%
EPS 2.10 1.58 1.42 1.18 0.99 0.92 0.78 17.93%
DPS 0.95 0.52 0.49 0.46 0.00 0.00 0.00 -
NAPS 0.3201 0.3025 0.2631 0.24 0.1568 0.1403 0.105 20.40%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 2.49 2.67 2.84 1.45 2.53 1.37 5.03 -
P/RPS 2.84 3.48 3.11 2.17 2.83 1.71 2.86 -0.11%
P/EPS 15.65 20.34 22.42 13.51 17.08 9.90 18.72 -2.93%
EY 6.39 4.92 4.46 7.40 5.85 10.10 5.34 3.03%
DY 2.89 1.62 1.52 2.87 0.00 0.00 0.00 -
P/NAPS 1.02 1.06 1.21 0.67 1.08 0.65 1.38 -4.91%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 14/06/06 15/06/05 16/06/04 18/06/03 19/06/02 13/06/01 13/06/00 -
Price 2.37 2.69 2.64 1.75 2.32 1.50 5.33 -
P/RPS 2.70 3.50 2.90 2.62 2.59 1.87 3.03 -1.90%
P/EPS 14.90 20.49 20.84 16.31 15.67 10.84 19.84 -4.65%
EY 6.71 4.88 4.80 6.13 6.38 9.23 5.04 4.88%
DY 3.04 1.61 1.64 2.38 0.00 0.00 0.00 -
P/NAPS 0.98 1.07 1.13 0.80 0.99 0.71 1.46 -6.42%

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