[SPSETIA] YoY Cumulative Quarter Result on 31-Jul-2002 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
18-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Jul-2002 [#3]
Profit Trend
QoQ- 58.66%
YoY- 4.7%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 721,110 723,306 596,168 512,034 411,109 432,324 378,236 -0.68%
PBT 173,347 157,196 133,620 110,685 101,860 91,825 67,928 -0.99%
Tax -49,454 -46,141 -38,041 -31,924 -26,635 -29,486 -1,461 -3.67%
NP 123,893 111,055 95,579 78,761 75,225 62,339 66,467 -0.65%
-
NP to SH 123,893 111,055 95,579 78,761 75,225 62,339 66,467 -0.65%
-
Tax Rate 28.53% 29.35% 28.47% 28.84% 26.15% 32.11% 2.15% -
Total Cost 597,217 612,251 500,589 433,273 335,884 369,985 311,769 -0.68%
-
Net Worth 1,564,118 1,330,404 1,222,393 825,665 732,190 567,261 0 -100.00%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div 26,707 24,353 23,009 - - - - -100.00%
Div Payout % 21.56% 21.93% 24.07% - - - - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 1,564,118 1,330,404 1,222,393 825,665 732,190 567,261 0 -100.00%
NOSH 618,228 563,730 553,119 339,779 334,333 298,558 281,639 -0.83%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 17.18% 15.35% 16.03% 15.38% 18.30% 14.42% 17.57% -
ROE 7.92% 8.35% 7.82% 9.54% 10.27% 10.99% 0.00% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 116.64 128.31 107.78 150.70 122.96 144.80 134.30 0.14%
EPS 20.04 19.70 17.28 23.18 22.50 20.88 23.60 0.17%
DPS 4.32 4.32 4.16 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.53 2.36 2.21 2.43 2.19 1.90 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 348,742
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 14.42 14.46 11.92 10.24 8.22 8.64 7.56 -0.68%
EPS 2.48 2.22 1.91 1.57 1.50 1.25 1.33 -0.66%
DPS 0.53 0.49 0.46 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.3127 0.2659 0.2444 0.1651 0.1464 0.1134 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 2.87 2.52 2.23 2.36 1.69 2.31 0.00 -
P/RPS 2.46 1.96 2.07 1.57 1.37 1.60 0.00 -100.00%
P/EPS 14.32 12.79 12.91 10.18 7.51 11.06 0.00 -100.00%
EY 6.98 7.82 7.75 9.82 13.31 9.04 0.00 -100.00%
DY 1.51 1.71 1.87 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.13 1.07 1.01 0.97 0.77 1.22 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 21/09/05 21/09/04 23/09/03 18/09/02 26/09/01 20/09/00 - -
Price 2.55 2.63 2.24 2.21 1.38 2.00 0.00 -
P/RPS 2.19 2.05 2.08 1.47 1.12 1.38 0.00 -100.00%
P/EPS 12.72 13.35 12.96 9.53 6.13 9.58 0.00 -100.00%
EY 7.86 7.49 7.71 10.49 16.30 10.44 0.00 -100.00%
DY 1.69 1.64 1.86 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.01 1.11 1.01 0.91 0.63 1.05 0.00 -100.00%

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