[SPSETIA] YoY Cumulative Quarter Result on 30-Apr-2009 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
18-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
30-Apr-2009 [#2]
Profit Trend
QoQ- 129.97%
YoY- -25.72%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 1,108,780 1,015,638 772,970 649,225 605,166 542,008 577,413 11.47%
PBT 228,610 205,733 123,356 102,498 133,263 143,180 142,574 8.17%
Tax -65,845 -51,474 -33,957 -30,805 -36,744 -36,676 -37,747 9.70%
NP 162,765 154,259 89,399 71,693 96,519 106,504 104,827 7.60%
-
NP to SH 166,387 154,260 89,407 71,693 96,519 106,505 104,828 7.99%
-
Tax Rate 28.80% 25.02% 27.53% 30.05% 27.57% 25.62% 26.48% -
Total Cost 946,015 861,379 683,571 577,532 508,647 435,504 472,586 12.25%
-
Net Worth 3,672,505 2,905,638 2,064,803 1,972,828 1,904,047 1,731,461 1,601,385 14.82%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 93,686 81,619 61,028 50,846 70,895 48,990 47,448 11.99%
Div Payout % 56.31% 52.91% 68.26% 70.92% 73.45% 46.00% 45.26% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 3,672,505 2,905,638 2,064,803 1,972,828 1,904,047 1,731,461 1,601,385 14.82%
NOSH 1,873,727 1,632,380 1,017,144 1,016,921 1,012,791 671,109 659,006 19.00%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 14.68% 15.19% 11.57% 11.04% 15.95% 19.65% 18.15% -
ROE 4.53% 5.31% 4.33% 3.63% 5.07% 6.15% 6.55% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 59.18 62.22 75.99 63.84 59.75 80.76 87.62 -6.32%
EPS 8.88 9.45 8.79 7.05 9.53 15.87 15.91 -9.25%
DPS 5.00 5.00 6.00 5.00 7.00 7.30 7.20 -5.89%
NAPS 1.96 1.78 2.03 1.94 1.88 2.58 2.43 -3.51%
Adjusted Per Share Value based on latest NOSH - 1,018,040
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 22.82 20.90 15.91 13.36 12.46 11.16 11.88 11.48%
EPS 3.42 3.17 1.84 1.48 1.99 2.19 2.16 7.95%
DPS 1.93 1.68 1.26 1.05 1.46 1.01 0.98 11.94%
NAPS 0.7559 0.598 0.425 0.406 0.3919 0.3564 0.3296 14.82%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 3.62 4.18 2.80 2.36 2.83 5.50 2.49 -
P/RPS 6.12 6.72 3.68 3.70 4.74 6.81 2.84 13.63%
P/EPS 40.77 44.23 31.85 33.48 29.70 34.66 15.65 17.28%
EY 2.45 2.26 3.14 2.99 3.37 2.89 6.39 -14.75%
DY 1.38 1.20 2.14 2.12 2.47 1.33 2.89 -11.58%
P/NAPS 1.85 2.35 1.38 1.22 1.51 2.13 1.02 10.42%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 21/06/12 09/06/11 17/06/10 18/06/09 24/06/08 27/06/07 14/06/06 -
Price 3.86 4.10 2.69 2.92 2.33 5.77 2.37 -
P/RPS 6.52 6.59 3.54 4.57 3.90 7.14 2.70 15.81%
P/EPS 43.47 43.39 30.60 41.42 24.45 36.36 14.90 19.51%
EY 2.30 2.30 3.27 2.41 4.09 2.75 6.71 -16.32%
DY 1.30 1.22 2.23 1.71 3.00 1.27 3.04 -13.19%
P/NAPS 1.97 2.30 1.33 1.51 1.24 2.24 0.98 12.32%

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