[SPSETIA] YoY Cumulative Quarter Result on 31-Jul-2008 [#3]

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Cumulative Result
Revenue	1,599,107	1,187,872	1,014,800	907,569	836,645	877,331	721,110	14.18%
YoY %	34.62%	17.05%	11.82%	8.48%	-4.64%	21.66%	-	-
Horiz. %	221.76%	164.73%	140.73%	125.86%	116.02%	121.66%	100.00%	-
PBT	321,549	229,597	161,439	188,164	219,760	226,652	173,347	10.84%
YoY %	40.05%	42.22%	-14.20%	-14.38%	-3.04%	30.75%	-	-
Horiz. %	185.49%	132.45%	93.13%	108.55%	126.77%	130.75%	100.00%	-
Tax	-76,759	-52,948	-47,065	-50,786	-59,597	-58,872	-49,454	7.59%
YoY %	-44.97%	-12.50%	7.33%	14.78%	-1.23%	-19.04%	-	-
Horiz. %	155.21%	107.07%	95.17%	102.69%	120.51%	119.04%	100.00%	-
NP	244,790	176,649	114,374	137,378	160,163	167,780	123,893	12.01%
YoY %	38.57%	54.45%	-16.75%	-14.23%	-4.54%	35.42%	-	-
Horiz. %	197.58%	142.58%	92.32%	110.88%	129.28%	135.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	245,504	176,657	114,374	137,378	160,273	167,781	123,893	12.06%
YoY %	38.97%	54.46%	-16.75%	-14.29%	-4.47%	35.42%	-	-
Horiz. %	198.16%	142.59%	92.32%	110.88%	129.36%	135.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.87%	23.06%	29.15%	26.99%	27.12%	25.97%	28.53%	-
YoY %	3.51%	-20.89%	8.00%	-0.48%	4.43%	-8.97%	-	-
Horiz. %	83.67%	80.83%	102.17%	94.60%	95.06%	91.03%	100.00%	-
Total Cost	1,354,317	1,011,223	900,426	770,191	676,482	709,551	597,217	14.61%
YoY %	33.93%	12.30%	16.91%	13.85%	-4.66%	18.81%	-	-
Horiz. %	226.77%	169.32%	150.77%	128.96%	113.27%	118.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,039,413	2,105,238	2,012,982	1,946,610	1,786,781	1,662,824	1,564,118	11.70%
YoY %	44.37%	4.58%	3.41%	8.95%	7.45%	6.31%	-	-
Horiz. %	194.32%	134.60%	128.70%	124.45%	114.24%	106.31%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Dividend
Div	83,961	61,021	50,832	70,970	49,035	47,509	26,707	21.02%
YoY %	37.59%	20.04%	-28.38%	44.73%	3.21%	77.89%	-	-
Horiz. %	314.38%	228.48%	190.33%	265.74%	183.60%	177.89%	100.00%	-
Div Payout %	34.20%	34.54%	44.44%	51.66%	30.60%	28.32%	21.56%	-
YoY %	-0.98%	-22.28%	-13.98%	68.82%	8.05%	31.35%	-	-
Horiz. %	158.63%	160.20%	206.12%	239.61%	141.93%	131.35%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Equity
Net Worth	3,039,413	2,105,238	2,012,982	1,946,610	1,786,781	1,662,824	1,564,118	11.70%
YoY %	44.37%	4.58%	3.41%	8.95%	7.45%	6.31%	-	-
Horiz. %	194.32%	134.60%	128.70%	124.45%	114.24%	106.31%	100.00%	-
NOSH	1,679,233	1,017,023	1,016,657	1,013,859	671,722	659,851	618,228	18.11%
YoY %	65.11%	0.04%	0.28%	50.93%	1.80%	6.73%	-	-
Horiz. %	271.62%	164.51%	164.45%	163.99%	108.65%	106.73%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Ratio Analysis
NP Margin	15.31%	14.87%	11.27%	15.14%	19.14%	19.12%	17.18%	-
YoY %	2.96%	31.94%	-25.56%	-20.90%	0.10%	11.29%	-	-
Horiz. %	89.12%	86.55%	65.60%	88.13%	111.41%	111.29%	100.00%	-
ROE	8.08%	8.39%	5.68%	7.06%	8.97%	10.09%	7.92%	-
YoY %	-3.69%	47.71%	-19.55%	-21.29%	-11.10%	27.40%	-	-
Horiz. %	102.02%	105.93%	71.72%	89.14%	113.26%	127.40%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Per Share
RPS	95.23	116.80	99.82	89.52	124.55	132.96	116.64	-3.32%
YoY %	-18.47%	17.01%	11.51%	-28.13%	-6.33%	13.99%	-	-
Horiz. %	81.64%	100.14%	85.58%	76.75%	106.78%	113.99%	100.00%	-
EPS	14.62	17.37	11.25	13.55	23.86	25.42	20.04	-5.11%
YoY %	-15.83%	54.40%	-16.97%	-43.21%	-6.14%	26.85%	-	-
Horiz. %	72.95%	86.68%	56.14%	67.61%	119.06%	126.85%	100.00%	-
DPS	5.00	6.00	5.00	7.00	7.30	7.20	4.32	2.46%
YoY %	-16.67%	20.00%	-28.57%	-4.11%	1.39%	66.67%	-	-
Horiz. %	115.74%	138.89%	115.74%	162.04%	168.98%	166.67%	100.00%	-
NAPS	1.81	2.07	1.98	1.92	2.66	2.52	2.53	-5.42%
YoY %	-12.56%	4.55%	3.12%	-27.82%	5.56%	-0.40%	-	-
Horiz. %	71.54%	81.82%	78.26%	75.89%	105.14%	99.60%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,016,393
RPS	33.66	25.00	21.36	19.10	17.61	18.46	15.18	14.18%
YoY %	34.64%	17.04%	11.83%	8.46%	-4.60%	21.61%	-	-
Horiz. %	221.74%	164.69%	140.71%	125.82%	116.01%	121.61%	100.00%	-
EPS	5.17	3.72	2.41	2.89	3.37	3.53	2.61	12.06%
YoY %	38.98%	54.36%	-16.61%	-14.24%	-4.53%	35.25%	-	-
Horiz. %	198.08%	142.53%	92.34%	110.73%	129.12%	135.25%	100.00%	-
DPS	1.77	1.28	1.07	1.49	1.03	1.00	0.56	21.13%
YoY %	38.28%	19.63%	-28.19%	44.66%	3.00%	78.57%	-	-
Horiz. %	316.07%	228.57%	191.07%	266.07%	183.93%	178.57%	100.00%	-
NAPS	0.6397	0.4431	0.4237	0.4097	0.3761	0.35	0.3292	11.70%
YoY %	44.37%	4.58%	3.42%	8.93%	7.46%	6.32%	-	-
Horiz. %	194.32%	134.60%	128.71%	124.45%	114.25%	106.32%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	-
Price	3.90	2.79	2.96	2.04	5.73	2.47	2.87	-
P/RPS	4.10	2.39	2.97	2.28	4.60	1.86	2.46	8.88%
YoY %	71.55%	-19.53%	30.26%	-50.43%	147.31%	-24.39%	-	-
Horiz. %	166.67%	97.15%	120.73%	92.68%	186.99%	75.61%	100.00%	-
P/EPS	26.68	16.06	26.31	15.06	24.02	9.71	14.32	10.92%
YoY %	66.13%	-38.96%	74.70%	-37.30%	147.37%	-32.19%	-	-
Horiz. %	186.31%	112.15%	183.73%	105.17%	167.74%	67.81%	100.00%	-
EY	3.75	6.23	3.80	6.64	4.16	10.29	6.98	-9.83%
YoY %	-39.81%	63.95%	-42.77%	59.62%	-59.57%	47.42%	-	-
Horiz. %	53.72%	89.26%	54.44%	95.13%	59.60%	147.42%	100.00%	-
DY	1.28	2.15	1.69	3.43	1.27	2.91	1.51	-2.71%
YoY %	-40.47%	27.22%	-50.73%	170.08%	-56.36%	92.72%	-	-
Horiz. %	84.77%	142.38%	111.92%	227.15%	84.11%	192.72%	100.00%	-
P/NAPS	2.15	1.35	1.49	1.06	2.15	0.98	1.13	11.31%
YoY %	59.26%	-9.40%	40.57%	-50.70%	119.39%	-13.27%	-	-
Horiz. %	190.27%	119.47%	131.86%	93.81%	190.27%	86.73%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	22/09/11	23/09/10	17/09/09	25/09/08	20/09/07	21/09/06	21/09/05	-
Price	3.06	3.04	3.07	2.21	5.63	2.52	2.55	-
P/RPS	3.21	2.60	3.08	2.47	4.52	1.90	2.19	6.57%
YoY %	23.46%	-15.58%	24.70%	-45.35%	137.89%	-13.24%	-	-
Horiz. %	146.58%	118.72%	140.64%	112.79%	206.39%	86.76%	100.00%	-
P/EPS	20.93	17.50	27.29	16.31	23.60	9.91	12.72	8.65%
YoY %	19.60%	-35.87%	67.32%	-30.89%	138.14%	-22.09%	-	-
Horiz. %	164.54%	137.58%	214.54%	128.22%	185.53%	77.91%	100.00%	-
EY	4.78	5.71	3.66	6.13	4.24	10.09	7.86	-7.95%
YoY %	-16.29%	56.01%	-40.29%	44.58%	-57.98%	28.37%	-	-
Horiz. %	60.81%	72.65%	46.56%	77.99%	53.94%	128.37%	100.00%	-
DY	1.63	1.97	1.63	3.17	1.30	2.86	1.69	-0.60%
YoY %	-17.26%	20.86%	-48.58%	143.85%	-54.55%	69.23%	-	-
Horiz. %	96.45%	116.57%	96.45%	187.57%	76.92%	169.23%	100.00%	-
P/NAPS	1.69	1.47	1.55	1.15	2.12	1.00	1.01	8.95%
YoY %	14.97%	-5.16%	34.78%	-45.75%	112.00%	-0.99%	-	-
Horiz. %	167.33%	145.54%	153.47%	113.86%	209.90%	99.01%	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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

306

MPI

MALAYSIAN PACIFIC INDUSTRIES

283

PTRANS

PERAK TRANSIT BERHAD

256

GENTING

GENTING BHD

134

DSONIC

DATASONIC GROUP BERHAD

116

YTLPOWR

YTL POWER INTERNATIONAL BHD

113

DUFU

DUFU TECHNOLOGY CORP. BHD

111

MAHSING

MAH SING GROUP BHD

GENM

GENTING MALAYSIA BERHAD

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

INIX-OR

0.02

0.00

141,839,900

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

EDUSPEC-OR

0.005

0.00

75,002,700

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More