[SPSETIA] YoY Cumulative Quarter Result on 30-Apr-2005 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
15-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
30-Apr-2005 [#2]
Profit Trend
QoQ- 106.38%
YoY- 11.07%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 605,166 542,008 577,413 462,776 512,777 367,448 300,134 12.38%
PBT 133,263 143,180 142,574 109,095 102,620 83,368 69,768 11.37%
Tax -36,744 -36,676 -37,747 -29,947 -31,363 -24,273 -20,127 10.54%
NP 96,519 106,504 104,827 79,148 71,257 59,095 49,641 11.70%
-
NP to SH 96,519 106,505 104,828 79,148 71,257 59,095 49,641 11.70%
-
Tax Rate 27.57% 25.62% 26.48% 27.45% 30.56% 29.12% 28.85% -
Total Cost 508,647 435,504 472,586 383,628 441,520 308,353 250,493 12.51%
-
Net Worth 1,904,047 1,731,461 1,601,385 1,513,034 1,316,032 1,200,625 784,334 15.91%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 70,895 48,990 47,448 26,041 24,295 22,911 - -
Div Payout % 73.45% 46.00% 45.26% 32.90% 34.10% 38.77% - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 1,904,047 1,731,461 1,601,385 1,513,034 1,316,032 1,200,625 784,334 15.91%
NOSH 1,012,791 671,109 659,006 602,802 562,407 550,745 335,185 20.21%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 15.95% 19.65% 18.15% 17.10% 13.90% 16.08% 16.54% -
ROE 5.07% 6.15% 6.55% 5.23% 5.41% 4.92% 6.33% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 59.75 80.76 87.62 76.77 91.18 66.72 89.54 -6.51%
EPS 9.53 15.87 15.91 13.13 12.67 10.73 14.81 -7.07%
DPS 7.00 7.30 7.20 4.32 4.32 4.16 0.00 -
NAPS 1.88 2.58 2.43 2.51 2.34 2.18 2.34 -3.57%
Adjusted Per Share Value based on latest NOSH - 627,661
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 12.10 10.83 11.54 9.25 10.25 7.35 6.00 12.38%
EPS 1.93 2.13 2.10 1.58 1.42 1.18 0.99 11.75%
DPS 1.42 0.98 0.95 0.52 0.49 0.46 0.00 -
NAPS 0.3806 0.3461 0.3201 0.3025 0.2631 0.24 0.1568 15.91%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 2.83 5.50 2.49 2.67 2.84 1.45 2.53 -
P/RPS 4.74 6.81 2.84 3.48 3.11 2.17 2.83 8.96%
P/EPS 29.70 34.66 15.65 20.34 22.42 13.51 17.08 9.64%
EY 3.37 2.89 6.39 4.92 4.46 7.40 5.85 -8.77%
DY 2.47 1.33 2.89 1.62 1.52 2.87 0.00 -
P/NAPS 1.51 2.13 1.02 1.06 1.21 0.67 1.08 5.73%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 24/06/08 27/06/07 14/06/06 15/06/05 16/06/04 18/06/03 19/06/02 -
Price 2.33 5.77 2.37 2.69 2.64 1.75 2.32 -
P/RPS 3.90 7.14 2.70 3.50 2.90 2.62 2.59 7.05%
P/EPS 24.45 36.36 14.90 20.49 20.84 16.31 15.67 7.68%
EY 4.09 2.75 6.71 4.88 4.80 6.13 6.38 -7.13%
DY 3.00 1.27 3.04 1.61 1.64 2.38 0.00 -
P/NAPS 1.24 2.24 0.98 1.07 1.13 0.80 0.99 3.82%

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