[SPSETIA] YoY Cumulative Quarter Result on 31-Jan-2007 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
28-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jan-2007 [#1]
Profit Trend
QoQ- -80.38%
YoY- 0.86%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 363,896 297,074 303,657 255,206 279,120 241,338 264,837 5.43%
PBT 52,352 46,814 67,890 62,635 63,264 54,959 46,304 2.06%
Tax -14,163 -15,639 -19,364 -15,890 -16,916 -16,609 -15,027 -0.98%
NP 38,189 31,175 48,526 46,745 46,348 38,350 31,277 3.38%
-
NP to SH 38,196 31,175 48,526 46,746 46,349 38,350 31,277 3.38%
-
Tax Rate 27.05% 33.41% 28.52% 25.37% 26.74% 30.22% 32.45% -
Total Cost 325,707 265,899 255,131 208,461 232,772 202,988 233,560 5.69%
-
Net Worth 2,072,336 2,000,480 1,926,915 1,768,043 1,623,858 1,463,431 1,298,079 8.10%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 2,072,336 2,000,480 1,926,915 1,768,043 1,623,858 1,463,431 1,298,079 8.10%
NOSH 1,015,851 1,015,472 1,008,856 669,713 657,432 578,431 559,516 10.44%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 10.49% 10.49% 15.98% 18.32% 16.61% 15.89% 11.81% -
ROE 1.84% 1.56% 2.52% 2.64% 2.85% 2.62% 2.41% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 35.82 29.25 30.10 38.11 42.46 41.72 47.33 -4.53%
EPS 3.76 3.07 4.81 6.98 7.05 6.63 5.59 -6.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.97 1.91 2.64 2.47 2.53 2.32 -2.11%
Adjusted Per Share Value based on latest NOSH - 669,713
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 7.27 5.94 6.07 5.10 5.58 4.82 5.29 5.43%
EPS 0.76 0.62 0.97 0.93 0.93 0.77 0.63 3.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4143 0.3999 0.3852 0.3534 0.3246 0.2925 0.2595 8.10%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 2.69 2.20 3.33 4.00 2.37 2.93 2.49 -
P/RPS 7.51 7.52 11.06 10.50 5.58 7.02 5.26 6.10%
P/EPS 71.54 71.66 69.23 57.31 33.62 44.19 44.54 8.21%
EY 1.40 1.40 1.44 1.75 2.97 2.26 2.24 -7.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.12 1.74 1.52 0.96 1.16 1.07 3.55%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 18/03/10 19/03/09 27/03/08 28/03/07 21/03/06 22/03/05 24/03/04 -
Price 2.77 2.01 2.45 5.00 2.45 2.84 3.04 -
P/RPS 7.73 6.87 8.14 13.12 5.77 6.81 6.42 3.14%
P/EPS 73.67 65.47 50.94 71.63 34.75 42.84 54.38 5.18%
EY 1.36 1.53 1.96 1.40 2.88 2.33 1.84 -4.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.02 1.28 1.89 0.99 1.12 1.31 0.62%

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