[SPSETIA] YoY Cumulative Quarter Result on 31-Jul-2009 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
17-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jul-2009 [#3]
Profit Trend
QoQ- 59.53%
YoY- -16.75%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 1,762,972 1,599,107 1,187,872 1,014,800 907,569 836,645 877,331 12.32%
PBT 374,223 321,549 229,597 161,439 188,164 219,760 226,652 8.70%
Tax -111,975 -76,759 -52,948 -47,065 -50,786 -59,597 -58,872 11.29%
NP 262,248 244,790 176,649 114,374 137,378 160,163 167,780 7.72%
-
NP to SH 266,790 245,504 176,657 114,374 137,378 160,273 167,781 8.02%
-
Tax Rate 29.92% 23.87% 23.06% 29.15% 26.99% 27.12% 25.97% -
Total Cost 1,500,724 1,354,317 1,011,223 900,426 770,191 676,482 709,551 13.28%
-
Net Worth 3,784,255 3,039,413 2,105,238 2,012,982 1,946,610 1,786,781 1,662,824 14.67%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 94,606 83,961 61,021 50,832 70,970 49,035 47,509 12.15%
Div Payout % 35.46% 34.20% 34.54% 44.44% 51.66% 30.60% 28.32% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 3,784,255 3,039,413 2,105,238 2,012,982 1,946,610 1,786,781 1,662,824 14.67%
NOSH 1,892,127 1,679,233 1,017,023 1,016,657 1,013,859 671,722 659,851 19.17%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 14.88% 15.31% 14.87% 11.27% 15.14% 19.14% 19.12% -
ROE 7.05% 8.08% 8.39% 5.68% 7.06% 8.97% 10.09% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 93.17 95.23 116.80 99.82 89.52 124.55 132.96 -5.74%
EPS 14.10 14.62 17.37 11.25 13.55 23.86 25.42 -9.34%
DPS 5.00 5.00 6.00 5.00 7.00 7.30 7.20 -5.89%
NAPS 2.00 1.81 2.07 1.98 1.92 2.66 2.52 -3.77%
Adjusted Per Share Value based on latest NOSH - 1,016,214
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 37.03 33.59 24.95 21.31 19.06 17.57 18.43 12.32%
EPS 5.60 5.16 3.71 2.40 2.89 3.37 3.52 8.03%
DPS 1.99 1.76 1.28 1.07 1.49 1.03 1.00 12.14%
NAPS 0.7948 0.6384 0.4422 0.4228 0.4088 0.3753 0.3492 14.67%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 3.63 3.90 2.79 2.96 2.04 5.73 2.47 -
P/RPS 3.90 4.10 2.39 2.97 2.28 4.60 1.86 13.12%
P/EPS 25.74 26.68 16.06 26.31 15.06 24.02 9.71 17.62%
EY 3.88 3.75 6.23 3.80 6.64 4.16 10.29 -14.99%
DY 1.38 1.28 2.15 1.69 3.43 1.27 2.91 -11.68%
P/NAPS 1.82 2.15 1.35 1.49 1.06 2.15 0.98 10.85%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 13/09/12 22/09/11 23/09/10 17/09/09 25/09/08 20/09/07 21/09/06 -
Price 3.78 3.06 3.04 3.07 2.21 5.63 2.52 -
P/RPS 4.06 3.21 2.60 3.08 2.47 4.52 1.90 13.47%
P/EPS 26.81 20.93 17.50 27.29 16.31 23.60 9.91 18.02%
EY 3.73 4.78 5.71 3.66 6.13 4.24 10.09 -15.27%
DY 1.32 1.63 1.97 1.63 3.17 1.30 2.86 -12.08%
P/NAPS 1.89 1.69 1.47 1.55 1.15 2.12 1.00 11.18%

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