[SPSETIA] YoY Cumulative Quarter Result on 30-Apr-2011 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
09-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
30-Apr-2011 [#2]
Profit Trend
QoQ- 148.66%
YoY- 72.54%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 1,673,911 1,488,655 1,108,780 1,015,638 772,970 649,225 605,166 18.47%
PBT 312,536 280,861 228,610 205,733 123,356 102,498 133,263 15.25%
Tax -77,149 -69,536 -65,845 -51,474 -33,957 -30,805 -36,744 13.15%
NP 235,387 211,325 162,765 154,259 89,399 71,693 96,519 16.01%
-
NP to SH 171,047 187,405 166,387 154,260 89,407 71,693 96,519 10.00%
-
Tax Rate 24.68% 24.76% 28.80% 25.02% 27.53% 30.05% 27.57% -
Total Cost 1,438,524 1,277,330 946,015 861,379 683,571 577,532 508,647 18.90%
-
Net Worth 5,701,566 4,925,989 3,672,505 2,905,638 2,064,803 1,972,828 1,904,047 20.04%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div 98,302 87,964 93,686 81,619 61,028 50,846 70,895 5.59%
Div Payout % 57.47% 46.94% 56.31% 52.91% 68.26% 70.92% 73.45% -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 5,701,566 4,925,989 3,672,505 2,905,638 2,064,803 1,972,828 1,904,047 20.04%
NOSH 2,457,571 2,199,102 1,873,727 1,632,380 1,017,144 1,016,921 1,012,791 15.91%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 14.06% 14.20% 14.68% 15.19% 11.57% 11.04% 15.95% -
ROE 3.00% 3.80% 4.53% 5.31% 4.33% 3.63% 5.07% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 68.11 67.69 59.18 62.22 75.99 63.84 59.75 2.20%
EPS 6.96 8.52 8.88 9.45 8.79 7.05 9.53 -5.10%
DPS 4.00 4.00 5.00 5.00 6.00 5.00 7.00 -8.90%
NAPS 2.32 2.24 1.96 1.78 2.03 1.94 1.88 3.56%
Adjusted Per Share Value based on latest NOSH - 1,661,675
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 33.46 29.76 22.16 20.30 15.45 12.98 12.10 18.46%
EPS 3.42 3.75 3.33 3.08 1.79 1.43 1.93 9.99%
DPS 1.97 1.76 1.87 1.63 1.22 1.02 1.42 5.60%
NAPS 1.1397 0.9847 0.7341 0.5808 0.4128 0.3944 0.3806 20.04%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 3.02 3.43 3.62 4.18 2.80 2.36 2.83 -
P/RPS 4.43 5.07 6.12 6.72 3.68 3.70 4.74 -1.12%
P/EPS 43.39 40.25 40.77 44.23 31.85 33.48 29.70 6.51%
EY 2.30 2.48 2.45 2.26 3.14 2.99 3.37 -6.16%
DY 1.32 1.17 1.38 1.20 2.14 2.12 2.47 -9.91%
P/NAPS 1.30 1.53 1.85 2.35 1.38 1.22 1.51 -2.46%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 11/06/14 27/06/13 21/06/12 09/06/11 17/06/10 18/06/09 24/06/08 -
Price 3.03 3.42 3.86 4.10 2.69 2.92 2.33 -
P/RPS 4.45 5.05 6.52 6.59 3.54 4.57 3.90 2.22%
P/EPS 43.53 40.13 43.47 43.39 30.60 41.42 24.45 10.08%
EY 2.30 2.49 2.30 2.30 3.27 2.41 4.09 -9.14%
DY 1.32 1.17 1.30 1.22 2.23 1.71 3.00 -12.78%
P/NAPS 1.31 1.53 1.97 2.30 1.33 1.51 1.24 0.91%

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