[SPSETIA] YoY Cumulative Quarter Result on 30-Apr-2010 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
17-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
30-Apr-2010 [#2]
Profit Trend
QoQ- 134.07%
YoY- 24.71%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 1,488,655 1,108,780 1,015,638 772,970 649,225 605,166 542,008 18.32%
PBT 280,861 228,610 205,733 123,356 102,498 133,263 143,180 11.87%
Tax -69,536 -65,845 -51,474 -33,957 -30,805 -36,744 -36,676 11.24%
NP 211,325 162,765 154,259 89,399 71,693 96,519 106,504 12.08%
-
NP to SH 187,405 166,387 154,260 89,407 71,693 96,519 106,505 9.86%
-
Tax Rate 24.76% 28.80% 25.02% 27.53% 30.05% 27.57% 25.62% -
Total Cost 1,277,330 946,015 861,379 683,571 577,532 508,647 435,504 19.62%
-
Net Worth 4,925,989 3,672,505 2,905,638 2,064,803 1,972,828 1,904,047 1,731,461 19.01%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 87,964 93,686 81,619 61,028 50,846 70,895 48,990 10.23%
Div Payout % 46.94% 56.31% 52.91% 68.26% 70.92% 73.45% 46.00% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 4,925,989 3,672,505 2,905,638 2,064,803 1,972,828 1,904,047 1,731,461 19.01%
NOSH 2,199,102 1,873,727 1,632,380 1,017,144 1,016,921 1,012,791 671,109 21.85%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 14.20% 14.68% 15.19% 11.57% 11.04% 15.95% 19.65% -
ROE 3.80% 4.53% 5.31% 4.33% 3.63% 5.07% 6.15% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 67.69 59.18 62.22 75.99 63.84 59.75 80.76 -2.89%
EPS 8.52 8.88 9.45 8.79 7.05 9.53 15.87 -9.83%
DPS 4.00 5.00 5.00 6.00 5.00 7.00 7.30 -9.53%
NAPS 2.24 1.96 1.78 2.03 1.94 1.88 2.58 -2.32%
Adjusted Per Share Value based on latest NOSH - 1,016,091
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 29.76 22.16 20.30 15.45 12.98 12.10 10.83 18.33%
EPS 3.75 3.33 3.08 1.79 1.43 1.93 2.13 9.87%
DPS 1.76 1.87 1.63 1.22 1.02 1.42 0.98 10.24%
NAPS 0.9847 0.7341 0.5808 0.4128 0.3944 0.3806 0.3461 19.01%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 3.43 3.62 4.18 2.80 2.36 2.83 5.50 -
P/RPS 5.07 6.12 6.72 3.68 3.70 4.74 6.81 -4.79%
P/EPS 40.25 40.77 44.23 31.85 33.48 29.70 34.66 2.52%
EY 2.48 2.45 2.26 3.14 2.99 3.37 2.89 -2.51%
DY 1.17 1.38 1.20 2.14 2.12 2.47 1.33 -2.11%
P/NAPS 1.53 1.85 2.35 1.38 1.22 1.51 2.13 -5.36%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 27/06/13 21/06/12 09/06/11 17/06/10 18/06/09 24/06/08 27/06/07 -
Price 3.42 3.86 4.10 2.69 2.92 2.33 5.77 -
P/RPS 5.05 6.52 6.59 3.54 4.57 3.90 7.14 -5.60%
P/EPS 40.13 43.47 43.39 30.60 41.42 24.45 36.36 1.65%
EY 2.49 2.30 2.30 3.27 2.41 4.09 2.75 -1.64%
DY 1.17 1.30 1.22 2.23 1.71 3.00 1.27 -1.35%
P/NAPS 1.53 1.97 2.30 1.33 1.51 1.24 2.24 -6.15%

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