[SPSETIA] YoY Cumulative Quarter Result on 31-Jul-2007 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
20-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jul-2007 [#3]
Profit Trend
QoQ- 50.48%
YoY- -4.47%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 1,187,872 1,014,800 907,569 836,645 877,331 721,110 723,306 8.61%
PBT 229,597 161,439 188,164 219,760 226,652 173,347 157,196 6.51%
Tax -52,948 -47,065 -50,786 -59,597 -58,872 -49,454 -46,141 2.31%
NP 176,649 114,374 137,378 160,163 167,780 123,893 111,055 8.03%
-
NP to SH 176,657 114,374 137,378 160,273 167,781 123,893 111,055 8.03%
-
Tax Rate 23.06% 29.15% 26.99% 27.12% 25.97% 28.53% 29.35% -
Total Cost 1,011,223 900,426 770,191 676,482 709,551 597,217 612,251 8.71%
-
Net Worth 2,105,238 2,012,982 1,946,610 1,786,781 1,662,824 1,564,118 1,330,404 7.94%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 61,021 50,832 70,970 49,035 47,509 26,707 24,353 16.53%
Div Payout % 34.54% 44.44% 51.66% 30.60% 28.32% 21.56% 21.93% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 2,105,238 2,012,982 1,946,610 1,786,781 1,662,824 1,564,118 1,330,404 7.94%
NOSH 1,017,023 1,016,657 1,013,859 671,722 659,851 618,228 563,730 10.32%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 14.87% 11.27% 15.14% 19.14% 19.12% 17.18% 15.35% -
ROE 8.39% 5.68% 7.06% 8.97% 10.09% 7.92% 8.35% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 116.80 99.82 89.52 124.55 132.96 116.64 128.31 -1.55%
EPS 17.37 11.25 13.55 23.86 25.42 20.04 19.70 -2.07%
DPS 6.00 5.00 7.00 7.30 7.20 4.32 4.32 5.62%
NAPS 2.07 1.98 1.92 2.66 2.52 2.53 2.36 -2.16%
Adjusted Per Share Value based on latest NOSH - 672,941
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 23.75 20.29 18.14 16.72 17.54 14.42 14.46 8.61%
EPS 3.53 2.29 2.75 3.20 3.35 2.48 2.22 8.03%
DPS 1.22 1.02 1.42 0.98 0.95 0.53 0.49 16.41%
NAPS 0.4208 0.4024 0.3891 0.3572 0.3324 0.3127 0.2659 7.94%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 2.79 2.96 2.04 5.73 2.47 2.87 2.52 -
P/RPS 2.39 2.97 2.28 4.60 1.86 2.46 1.96 3.35%
P/EPS 16.06 26.31 15.06 24.02 9.71 14.32 12.79 3.86%
EY 6.23 3.80 6.64 4.16 10.29 6.98 7.82 -3.71%
DY 2.15 1.69 3.43 1.27 2.91 1.51 1.71 3.88%
P/NAPS 1.35 1.49 1.06 2.15 0.98 1.13 1.07 3.94%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 23/09/10 17/09/09 25/09/08 20/09/07 21/09/06 21/09/05 21/09/04 -
Price 3.04 3.07 2.21 5.63 2.52 2.55 2.63 -
P/RPS 2.60 3.08 2.47 4.52 1.90 2.19 2.05 4.03%
P/EPS 17.50 27.29 16.31 23.60 9.91 12.72 13.35 4.61%
EY 5.71 3.66 6.13 4.24 10.09 7.86 7.49 -4.41%
DY 1.97 1.63 3.17 1.30 2.86 1.69 1.64 3.10%
P/NAPS 1.47 1.55 1.15 2.12 1.00 1.01 1.11 4.79%

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