[SPSETIA] YoY Cumulative Quarter Result on 30-Apr-2007 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
30-Apr-2007 [#2]
Profit Trend
QoQ- 127.84%
YoY- 1.6%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 772,970 649,225 605,166 542,008 577,413 462,776 512,777 7.07%
PBT 123,356 102,498 133,263 143,180 142,574 109,095 102,620 3.11%
Tax -33,957 -30,805 -36,744 -36,676 -37,747 -29,947 -31,363 1.33%
NP 89,399 71,693 96,519 106,504 104,827 79,148 71,257 3.85%
-
NP to SH 89,407 71,693 96,519 106,505 104,828 79,148 71,257 3.85%
-
Tax Rate 27.53% 30.05% 27.57% 25.62% 26.48% 27.45% 30.56% -
Total Cost 683,571 577,532 508,647 435,504 472,586 383,628 441,520 7.55%
-
Net Worth 2,064,803 1,972,828 1,904,047 1,731,461 1,601,385 1,513,034 1,316,032 7.79%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 61,028 50,846 70,895 48,990 47,448 26,041 24,295 16.58%
Div Payout % 68.26% 70.92% 73.45% 46.00% 45.26% 32.90% 34.10% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 2,064,803 1,972,828 1,904,047 1,731,461 1,601,385 1,513,034 1,316,032 7.79%
NOSH 1,017,144 1,016,921 1,012,791 671,109 659,006 602,802 562,407 10.37%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 11.57% 11.04% 15.95% 19.65% 18.15% 17.10% 13.90% -
ROE 4.33% 3.63% 5.07% 6.15% 6.55% 5.23% 5.41% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 75.99 63.84 59.75 80.76 87.62 76.77 91.18 -2.99%
EPS 8.79 7.05 9.53 15.87 15.91 13.13 12.67 -5.90%
DPS 6.00 5.00 7.00 7.30 7.20 4.32 4.32 5.62%
NAPS 2.03 1.94 1.88 2.58 2.43 2.51 2.34 -2.33%
Adjusted Per Share Value based on latest NOSH - 672,961
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 15.45 12.98 12.10 10.83 11.54 9.25 10.25 7.07%
EPS 1.79 1.43 1.93 2.13 2.10 1.58 1.42 3.93%
DPS 1.22 1.02 1.42 0.98 0.95 0.52 0.49 16.41%
NAPS 0.4128 0.3944 0.3806 0.3461 0.3201 0.3025 0.2631 7.79%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 2.80 2.36 2.83 5.50 2.49 2.67 2.84 -
P/RPS 3.68 3.70 4.74 6.81 2.84 3.48 3.11 2.84%
P/EPS 31.85 33.48 29.70 34.66 15.65 20.34 22.42 6.02%
EY 3.14 2.99 3.37 2.89 6.39 4.92 4.46 -5.67%
DY 2.14 2.12 2.47 1.33 2.89 1.62 1.52 5.86%
P/NAPS 1.38 1.22 1.51 2.13 1.02 1.06 1.21 2.21%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 17/06/10 18/06/09 24/06/08 27/06/07 14/06/06 15/06/05 16/06/04 -
Price 2.69 2.92 2.33 5.77 2.37 2.69 2.64 -
P/RPS 3.54 4.57 3.90 7.14 2.70 3.50 2.90 3.37%
P/EPS 30.60 41.42 24.45 36.36 14.90 20.49 20.84 6.60%
EY 3.27 2.41 4.09 2.75 6.71 4.88 4.80 -6.19%
DY 2.23 1.71 3.00 1.27 3.04 1.61 1.64 5.25%
P/NAPS 1.33 1.51 1.24 2.24 0.98 1.07 1.13 2.75%

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