[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	48.44	37.21	33.75	25.07	21.42	19.15	17.66	18.29%
YoY %	30.18%	10.25%	34.62%	17.04%	11.85%	8.44%	-	-
Horiz. %	274.29%	210.70%	191.11%	141.96%	121.29%	108.44%	100.00%	-
EPS	6.09	5.63	5.18	3.73	2.41	2.90	3.38	10.30%
YoY %	8.17%	8.69%	38.87%	54.77%	-16.90%	-14.20%	-	-
Horiz. %	180.18%	166.57%	153.25%	110.36%	71.30%	85.80%	100.00%	-
DPS	1.93	2.00	1.77	1.29	1.07	1.50	1.03	11.02%
YoY %	-3.50%	12.99%	37.21%	20.56%	-28.67%	45.63%	-	-
Horiz. %	187.38%	194.17%	171.84%	125.24%	103.88%	145.63%	100.00%	-
NAPS	1.0719	0.7986	0.6414	0.4443	0.4248	0.4108	0.3771	19.00%
YoY %	34.22%	24.51%	44.36%	4.59%	3.41%	8.94%	-	-
Horiz. %	284.25%	211.77%	170.09%	117.82%	112.65%	108.94%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

HLIND

HONG LEONG INDUSTRIES BHD

314

PTRANS

PERAK TRANSIT BERHAD

307

TOPGLOV

TOP GLOVE CORPORATION BHD

178

YTLPOWR

YTL POWER INTERNATIONAL BHD

173

GENTING

GENTING BHD

139

PBBANK

PUBLIC BANK BHD

127

GENM

GENTING MALAYSIA BERHAD

116

INARI

INARI AMERTRON BERHAD

114

Daily Stocks

INGENIEU

0.09

-0.005

280,882,200

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.165

0.00

122,105,800

INGENIEU-WB

0.02

0.00

109,274,400

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUZ

0.165

-0.015

59,092,600

E&O-LR

0.055

+0.01

56,261,700

ASB

0.13

+0.005

49,272,000

JAKS

0.13

+0.005

38,836,000

AHB

0.17

+0.01

37,062,300

More active Stocks

PANAMY

19.80

+0.32

26,000

ARKA

2.28

+0.26

123,800

MPI

36.86

+0.26

48,500

HLIND

11.28

+0.20

13,200

NESTLE

129.70

+0.20

2,800

GCB-C5

1.01

+0.195

50,000

TENAGA

12.78

+0.18

973,900

GAMUDA

5.75

+0.17

2,013,000

PETDAG

21.06

+0.16

1,000

NHFATT

4.38

+0.15

30,400

More gainer Stocks

HEIM

25.40

-0.20

8,100

DLADY

32.86

-0.14

1,900

KUAISHO-C17

0.08

-0.12

58,800

IDEAL

3.40

-0.10

3,000

ALLIANZ

23.28

-0.10

1,800

NIKKEI-HC

0.515

-0.09

160,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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