[SPSETIA] YoY Cumulative Quarter Result on 31-Jul-2005 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
21-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jul-2005 [#3]
Profit Trend
QoQ- 56.53%
YoY- 11.56%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 907,569 836,645 877,331 721,110 723,306 596,168 512,034 9.99%
PBT 188,164 219,760 226,652 173,347 157,196 133,620 110,685 9.23%
Tax -50,786 -59,597 -58,872 -49,454 -46,141 -38,041 -31,924 8.03%
NP 137,378 160,163 167,780 123,893 111,055 95,579 78,761 9.70%
-
NP to SH 137,378 160,273 167,781 123,893 111,055 95,579 78,761 9.70%
-
Tax Rate 26.99% 27.12% 25.97% 28.53% 29.35% 28.47% 28.84% -
Total Cost 770,191 676,482 709,551 597,217 612,251 500,589 433,273 10.05%
-
Net Worth 1,946,610 1,786,781 1,662,824 1,564,118 1,330,404 1,222,393 825,665 15.35%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 70,970 49,035 47,509 26,707 24,353 23,009 - -
Div Payout % 51.66% 30.60% 28.32% 21.56% 21.93% 24.07% - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 1,946,610 1,786,781 1,662,824 1,564,118 1,330,404 1,222,393 825,665 15.35%
NOSH 1,013,859 671,722 659,851 618,228 563,730 553,119 339,779 19.96%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 15.14% 19.14% 19.12% 17.18% 15.35% 16.03% 15.38% -
ROE 7.06% 8.97% 10.09% 7.92% 8.35% 7.82% 9.54% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 89.52 124.55 132.96 116.64 128.31 107.78 150.70 -8.30%
EPS 13.55 23.86 25.42 20.04 19.70 17.28 23.18 -8.55%
DPS 7.00 7.30 7.20 4.32 4.32 4.16 0.00 -
NAPS 1.92 2.66 2.52 2.53 2.36 2.21 2.43 -3.84%
Adjusted Per Share Value based on latest NOSH - 649,419
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 19.06 17.57 18.42 15.14 15.19 12.52 10.75 10.00%
EPS 2.88 3.37 3.52 2.60 2.33 2.01 1.65 9.71%
DPS 1.49 1.03 1.00 0.56 0.51 0.48 0.00 -
NAPS 0.4087 0.3752 0.3492 0.3284 0.2794 0.2567 0.1734 15.34%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 2.04 5.73 2.47 2.87 2.52 2.23 2.36 -
P/RPS 2.28 4.60 1.86 2.46 1.96 2.07 1.57 6.40%
P/EPS 15.06 24.02 9.71 14.32 12.79 12.91 10.18 6.73%
EY 6.64 4.16 10.29 6.98 7.82 7.75 9.82 -6.30%
DY 3.43 1.27 2.91 1.51 1.71 1.87 0.00 -
P/NAPS 1.06 2.15 0.98 1.13 1.07 1.01 0.97 1.48%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 25/09/08 20/09/07 21/09/06 21/09/05 21/09/04 23/09/03 18/09/02 -
Price 2.21 5.63 2.52 2.55 2.63 2.24 2.21 -
P/RPS 2.47 4.52 1.90 2.19 2.05 2.08 1.47 9.02%
P/EPS 16.31 23.60 9.91 12.72 13.35 12.96 9.53 9.35%
EY 6.13 4.24 10.09 7.86 7.49 7.71 10.49 -8.55%
DY 3.17 1.30 2.86 1.69 1.64 1.86 0.00 -
P/NAPS 1.15 2.12 1.00 1.01 1.11 1.01 0.91 3.97%

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