[SPSETIA] YoY Cumulative Quarter Result on 30-Apr-2008 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
24-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
30-Apr-2008 [#2]
Profit Trend
QoQ- 98.9%
YoY- -9.38%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 1,015,638 772,970 649,225 605,166 542,008 577,413 462,776 13.99%
PBT 205,733 123,356 102,498 133,263 143,180 142,574 109,095 11.14%
Tax -51,474 -33,957 -30,805 -36,744 -36,676 -37,747 -29,947 9.44%
NP 154,259 89,399 71,693 96,519 106,504 104,827 79,148 11.75%
-
NP to SH 154,260 89,407 71,693 96,519 106,505 104,828 79,148 11.75%
-
Tax Rate 25.02% 27.53% 30.05% 27.57% 25.62% 26.48% 27.45% -
Total Cost 861,379 683,571 577,532 508,647 435,504 472,586 383,628 14.42%
-
Net Worth 2,905,638 2,064,803 1,972,828 1,904,047 1,731,461 1,601,385 1,513,034 11.48%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div 81,619 61,028 50,846 70,895 48,990 47,448 26,041 20.96%
Div Payout % 52.91% 68.26% 70.92% 73.45% 46.00% 45.26% 32.90% -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 2,905,638 2,064,803 1,972,828 1,904,047 1,731,461 1,601,385 1,513,034 11.48%
NOSH 1,632,380 1,017,144 1,016,921 1,012,791 671,109 659,006 602,802 18.05%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 15.19% 11.57% 11.04% 15.95% 19.65% 18.15% 17.10% -
ROE 5.31% 4.33% 3.63% 5.07% 6.15% 6.55% 5.23% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 62.22 75.99 63.84 59.75 80.76 87.62 76.77 -3.44%
EPS 9.45 8.79 7.05 9.53 15.87 15.91 13.13 -5.33%
DPS 5.00 6.00 5.00 7.00 7.30 7.20 4.32 2.46%
NAPS 1.78 2.03 1.94 1.88 2.58 2.43 2.51 -5.56%
Adjusted Per Share Value based on latest NOSH - 1,016,800
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 20.30 15.45 12.98 12.10 10.83 11.54 9.25 13.98%
EPS 3.08 1.79 1.43 1.93 2.13 2.10 1.58 11.76%
DPS 1.63 1.22 1.02 1.42 0.98 0.95 0.52 20.96%
NAPS 0.5808 0.4128 0.3944 0.3806 0.3461 0.3201 0.3025 11.47%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 4.18 2.80 2.36 2.83 5.50 2.49 2.67 -
P/RPS 6.72 3.68 3.70 4.74 6.81 2.84 3.48 11.58%
P/EPS 44.23 31.85 33.48 29.70 34.66 15.65 20.34 13.81%
EY 2.26 3.14 2.99 3.37 2.89 6.39 4.92 -12.15%
DY 1.20 2.14 2.12 2.47 1.33 2.89 1.62 -4.87%
P/NAPS 2.35 1.38 1.22 1.51 2.13 1.02 1.06 14.18%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 09/06/11 17/06/10 18/06/09 24/06/08 27/06/07 14/06/06 15/06/05 -
Price 4.10 2.69 2.92 2.33 5.77 2.37 2.69 -
P/RPS 6.59 3.54 4.57 3.90 7.14 2.70 3.50 11.11%
P/EPS 43.39 30.60 41.42 24.45 36.36 14.90 20.49 13.31%
EY 2.30 3.27 2.41 4.09 2.75 6.71 4.88 -11.77%
DY 1.22 2.23 1.71 3.00 1.27 3.04 1.61 -4.51%
P/NAPS 2.30 1.33 1.51 1.24 2.24 0.98 1.07 13.59%

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