[SPSETIA] YoY Cumulative Quarter Result on 31-Jul-2010 [#3]

Stock

[SPSETIA] SP SETIA BHD

Announcement Date

23-Sep-2010

Admission Sponsor

Sponsor

Financial Year

31-Oct-2010

Quarter

31-Jul-2010 [#3]

Profit Trend

QoQ- 97.59%

YoY- 54.46%

Quarter Report

SPSETIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Cumulative Result
Revenue	2,295,476	1,762,972	1,599,107	1,187,872	1,014,800	907,569	836,645	18.30%
YoY %	30.20%	10.25%	34.62%	17.05%	11.82%	8.48%	-	-
Horiz. %	274.37%	210.72%	191.13%	141.98%	121.29%	108.48%	100.00%	-
PBT	438,897	374,223	321,549	229,597	161,439	188,164	219,760	12.20%
YoY %	17.28%	16.38%	40.05%	42.22%	-14.20%	-14.38%	-	-
Horiz. %	199.72%	170.29%	146.32%	104.48%	73.46%	85.62%	100.00%	-
Tax	-114,342	-111,975	-76,759	-52,948	-47,065	-50,786	-59,597	11.46%
YoY %	-2.11%	-45.88%	-44.97%	-12.50%	7.33%	14.78%	-	-
Horiz. %	191.86%	187.89%	128.80%	88.84%	78.97%	85.22%	100.00%	-
NP	324,555	262,248	244,790	176,649	114,374	137,378	160,163	12.47%
YoY %	23.76%	7.13%	38.57%	54.45%	-16.75%	-14.23%	-	-
Horiz. %	202.64%	163.74%	152.84%	110.29%	71.41%	85.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	288,707	266,790	245,504	176,657	114,374	137,378	160,273	10.29%
YoY %	8.22%	8.67%	38.97%	54.46%	-16.75%	-14.29%	-	-
Horiz. %	180.13%	166.46%	153.18%	110.22%	71.36%	85.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.05%	29.92%	23.87%	23.06%	29.15%	26.99%	27.12%	-
YoY %	-12.93%	25.35%	3.51%	-20.89%	8.00%	-0.48%	-	-
Horiz. %	96.05%	110.32%	88.02%	85.03%	107.49%	99.52%	100.00%	-
Total Cost	1,970,921	1,500,724	1,354,317	1,011,223	900,426	770,191	676,482	19.48%
YoY %	31.33%	10.81%	33.93%	12.30%	16.91%	13.85%	-	-
Horiz. %	291.35%	221.84%	200.20%	149.48%	133.10%	113.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,079,167	3,784,255	3,039,413	2,105,238	2,012,982	1,946,610	1,786,781	19.00%
YoY %	34.22%	24.51%	44.37%	4.58%	3.41%	8.95%	-	-
Horiz. %	284.26%	211.79%	170.11%	117.82%	112.66%	108.95%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Dividend
Div	91,516	94,606	83,961	61,021	50,832	70,970	49,035	10.94%
YoY %	-3.27%	12.68%	37.59%	20.04%	-28.38%	44.73%	-	-
Horiz. %	186.63%	192.94%	171.23%	124.44%	103.66%	144.73%	100.00%	-
Div Payout %	31.70%	35.46%	34.20%	34.54%	44.44%	51.66%	30.60%	-
YoY %	-10.60%	3.68%	-0.98%	-22.28%	-13.98%	68.82%	-	-
Horiz. %	103.59%	115.88%	111.76%	112.88%	145.23%	168.82%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Equity
Net Worth	5,079,167	3,784,255	3,039,413	2,105,238	2,012,982	1,946,610	1,786,781	19.00%
YoY %	34.22%	24.51%	44.37%	4.58%	3.41%	8.95%	-	-
Horiz. %	284.26%	211.79%	170.11%	117.82%	112.66%	108.95%	100.00%	-
NOSH	2,287,913	1,892,127	1,679,233	1,017,023	1,016,657	1,013,859	671,722	22.63%
YoY %	20.92%	12.68%	65.11%	0.04%	0.28%	50.93%	-	-
Horiz. %	340.60%	281.68%	249.99%	151.41%	151.35%	150.93%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Ratio Analysis
NP Margin	14.14%	14.88%	15.31%	14.87%	11.27%	15.14%	19.14%	-
YoY %	-4.97%	-2.81%	2.96%	31.94%	-25.56%	-20.90%	-	-
Horiz. %	73.88%	77.74%	79.99%	77.69%	58.88%	79.10%	100.00%	-
ROE	5.68%	7.05%	8.08%	8.39%	5.68%	7.06%	8.97%	-
YoY %	-19.43%	-12.75%	-3.69%	47.71%	-19.55%	-21.29%	-	-
Horiz. %	63.32%	78.60%	90.08%	93.53%	63.32%	78.71%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Per Share
RPS	100.33	93.17	95.23	116.80	99.82	89.52	124.55	-3.53%
YoY %	7.68%	-2.16%	-18.47%	17.01%	11.51%	-28.13%	-	-
Horiz. %	80.55%	74.81%	76.46%	93.78%	80.14%	71.87%	100.00%	-
EPS	12.62	14.10	14.62	17.37	11.25	13.55	23.86	-10.06%
YoY %	-10.50%	-3.56%	-15.83%	54.40%	-16.97%	-43.21%	-	-
Horiz. %	52.89%	59.09%	61.27%	72.80%	47.15%	56.79%	100.00%	-
DPS	4.00	5.00	5.00	6.00	5.00	7.00	7.30	-9.53%
YoY %	-20.00%	0.00%	-16.67%	20.00%	-28.57%	-4.11%	-	-
Horiz. %	54.79%	68.49%	68.49%	82.19%	68.49%	95.89%	100.00%	-
NAPS	2.22	2.00	1.81	2.07	1.98	1.92	2.66	-2.96%
YoY %	11.00%	10.50%	-12.56%	4.55%	3.12%	-27.82%	-	-
Horiz. %	83.46%	75.19%	68.05%	77.82%	74.44%	72.18%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,016,899
RPS	45.89	35.24	31.97	23.75	20.29	18.14	16.72	18.30%
YoY %	30.22%	10.23%	34.61%	17.05%	11.85%	8.49%	-	-
Horiz. %	274.46%	210.77%	191.21%	142.05%	121.35%	108.49%	100.00%	-
EPS	5.77	5.33	4.91	3.53	2.29	2.75	3.20	10.31%
YoY %	8.26%	8.55%	39.09%	54.15%	-16.73%	-14.06%	-	-
Horiz. %	180.31%	166.56%	153.44%	110.31%	71.56%	85.94%	100.00%	-
DPS	1.83	1.89	1.68	1.22	1.02	1.42	0.98	10.95%
YoY %	-3.17%	12.50%	37.70%	19.61%	-28.17%	44.90%	-	-
Horiz. %	186.73%	192.86%	171.43%	124.49%	104.08%	144.90%	100.00%	-
NAPS	1.0153	0.7565	0.6076	0.4208	0.4024	0.3891	0.3572	18.99%
YoY %	34.21%	24.51%	44.39%	4.57%	3.42%	8.93%	-	-
Horiz. %	284.24%	211.79%	170.10%	117.81%	112.65%	108.93%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	-
Price	3.34	3.63	3.90	2.79	2.96	2.04	5.73	-
P/RPS	3.33	3.90	4.10	2.39	2.97	2.28	4.60	-5.23%
YoY %	-14.62%	-4.88%	71.55%	-19.53%	30.26%	-50.43%	-	-
Horiz. %	72.39%	84.78%	89.13%	51.96%	64.57%	49.57%	100.00%	-
P/EPS	26.47	25.74	26.68	16.06	26.31	15.06	24.02	1.63%
YoY %	2.84%	-3.52%	66.13%	-38.96%	74.70%	-37.30%	-	-
Horiz. %	110.20%	107.16%	111.07%	66.86%	109.53%	62.70%	100.00%	-
EY	3.78	3.88	3.75	6.23	3.80	6.64	4.16	-1.58%
YoY %	-2.58%	3.47%	-39.81%	63.95%	-42.77%	59.62%	-	-
Horiz. %	90.87%	93.27%	90.14%	149.76%	91.35%	159.62%	100.00%	-
DY	1.20	1.38	1.28	2.15	1.69	3.43	1.27	-0.93%
YoY %	-13.04%	7.81%	-40.47%	27.22%	-50.73%	170.08%	-	-
Horiz. %	94.49%	108.66%	100.79%	169.29%	133.07%	270.08%	100.00%	-
P/NAPS	1.50	1.82	2.15	1.35	1.49	1.06	2.15	-5.81%
YoY %	-17.58%	-15.35%	59.26%	-9.40%	40.57%	-50.70%	-	-
Horiz. %	69.77%	84.65%	100.00%	62.79%	69.30%	49.30%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	25/09/13	13/09/12	22/09/11	23/09/10	17/09/09	25/09/08	20/09/07	-
Price	3.37	3.78	3.06	3.04	3.07	2.21	5.63	-
P/RPS	3.36	4.06	3.21	2.60	3.08	2.47	4.52	-4.81%
YoY %	-17.24%	26.48%	23.46%	-15.58%	24.70%	-45.35%	-	-
Horiz. %	74.34%	89.82%	71.02%	57.52%	68.14%	54.65%	100.00%	-
P/EPS	26.71	26.81	20.93	17.50	27.29	16.31	23.60	2.08%
YoY %	-0.37%	28.09%	19.60%	-35.87%	67.32%	-30.89%	-	-
Horiz. %	113.18%	113.60%	88.69%	74.15%	115.64%	69.11%	100.00%	-
EY	3.74	3.73	4.78	5.71	3.66	6.13	4.24	-2.06%
YoY %	0.27%	-21.97%	-16.29%	56.01%	-40.29%	44.58%	-	-
Horiz. %	88.21%	87.97%	112.74%	134.67%	86.32%	144.58%	100.00%	-
DY	1.19	1.32	1.63	1.97	1.63	3.17	1.30	-1.46%
YoY %	-9.85%	-19.02%	-17.26%	20.86%	-48.58%	143.85%	-	-
Horiz. %	91.54%	101.54%	125.38%	151.54%	125.38%	243.85%	100.00%	-
P/NAPS	1.52	1.89	1.69	1.47	1.55	1.15	2.12	-5.38%
YoY %	-19.58%	11.83%	14.97%	-5.16%	34.78%	-45.75%	-	-
Horiz. %	71.70%	89.15%	79.72%	69.34%	73.11%	54.25%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos