[SPSETIA] YoY Cumulative Quarter Result on 30-Apr-2006 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
30-Apr-2006 [#2]
Profit Trend
QoQ- 126.17%
YoY- 32.45%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 649,225 605,166 542,008 577,413 462,776 512,777 367,448 9.94%
PBT 102,498 133,263 143,180 142,574 109,095 102,620 83,368 3.49%
Tax -30,805 -36,744 -36,676 -37,747 -29,947 -31,363 -24,273 4.04%
NP 71,693 96,519 106,504 104,827 79,148 71,257 59,095 3.27%
-
NP to SH 71,693 96,519 106,505 104,828 79,148 71,257 59,095 3.27%
-
Tax Rate 30.05% 27.57% 25.62% 26.48% 27.45% 30.56% 29.12% -
Total Cost 577,532 508,647 435,504 472,586 383,628 441,520 308,353 11.01%
-
Net Worth 1,972,828 1,904,047 1,731,461 1,601,385 1,513,034 1,316,032 1,200,625 8.62%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 50,846 70,895 48,990 47,448 26,041 24,295 22,911 14.19%
Div Payout % 70.92% 73.45% 46.00% 45.26% 32.90% 34.10% 38.77% -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 1,972,828 1,904,047 1,731,461 1,601,385 1,513,034 1,316,032 1,200,625 8.62%
NOSH 1,016,921 1,012,791 671,109 659,006 602,802 562,407 550,745 10.75%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 11.04% 15.95% 19.65% 18.15% 17.10% 13.90% 16.08% -
ROE 3.63% 5.07% 6.15% 6.55% 5.23% 5.41% 4.92% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 63.84 59.75 80.76 87.62 76.77 91.18 66.72 -0.73%
EPS 7.05 9.53 15.87 15.91 13.13 12.67 10.73 -6.75%
DPS 5.00 7.00 7.30 7.20 4.32 4.32 4.16 3.10%
NAPS 1.94 1.88 2.58 2.43 2.51 2.34 2.18 -1.92%
Adjusted Per Share Value based on latest NOSH - 660,245
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 13.63 12.71 11.38 12.12 9.72 10.77 7.72 9.92%
EPS 1.51 2.03 2.24 2.20 1.66 1.50 1.24 3.33%
DPS 1.07 1.49 1.03 1.00 0.55 0.51 0.48 14.28%
NAPS 0.4142 0.3998 0.3636 0.3363 0.3177 0.2763 0.2521 8.61%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 2.36 2.83 5.50 2.49 2.67 2.84 1.45 -
P/RPS 3.70 4.74 6.81 2.84 3.48 3.11 2.17 9.29%
P/EPS 33.48 29.70 34.66 15.65 20.34 22.42 13.51 16.31%
EY 2.99 3.37 2.89 6.39 4.92 4.46 7.40 -14.00%
DY 2.12 2.47 1.33 2.89 1.62 1.52 2.87 -4.91%
P/NAPS 1.22 1.51 2.13 1.02 1.06 1.21 0.67 10.49%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 18/06/09 24/06/08 27/06/07 14/06/06 15/06/05 16/06/04 18/06/03 -
Price 2.92 2.33 5.77 2.37 2.69 2.64 1.75 -
P/RPS 4.57 3.90 7.14 2.70 3.50 2.90 2.62 9.70%
P/EPS 41.42 24.45 36.36 14.90 20.49 20.84 16.31 16.78%
EY 2.41 4.09 2.75 6.71 4.88 4.80 6.13 -14.39%
DY 1.71 3.00 1.27 3.04 1.61 1.64 2.38 -5.35%
P/NAPS 1.51 1.24 2.24 0.98 1.07 1.13 0.80 11.15%

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