[SPSETIA] YoY Quarter Result on 30-Apr-2003 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
18-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
30-Apr-2003 [#2]
Profit Trend
QoQ- -7.68%
YoY- 37.98%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 298,293 221,438 247,940 218,702 165,706 108,785 105,431 18.91%
PBT 79,310 54,136 56,316 39,674 28,737 26,973 23,525 22.44%
Tax -20,831 -13,338 -16,336 -11,307 -8,178 -8,756 -7,799 17.78%
NP 58,479 40,798 39,980 28,367 20,559 18,217 15,726 24.45%
-
NP to SH 58,479 40,798 39,980 28,367 20,559 18,217 15,726 24.45%
-
Tax Rate 26.27% 24.64% 29.01% 28.50% 28.46% 32.46% 33.15% -
Total Cost 239,814 180,640 207,960 190,335 145,147 90,568 89,705 17.79%
-
Net Worth 1,604,397 1,575,430 1,321,372 1,207,813 784,797 701,939 533,979 20.11%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 47,537 27,114 24,394 23,048 16,769 16,712 4,400 48.65%
Div Payout % 81.29% 66.46% 61.02% 81.25% 81.57% 91.74% 27.99% -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 1,604,397 1,575,430 1,321,372 1,207,813 784,797 701,939 533,979 20.11%
NOSH 660,245 627,661 564,689 554,042 335,383 334,256 146,697 28.47%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 19.60% 18.42% 16.12% 12.97% 12.41% 16.75% 14.92% -
ROE 3.64% 2.59% 3.03% 2.35% 2.62% 2.60% 2.95% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 45.18 35.28 43.91 39.47 49.41 32.55 71.87 -7.44%
EPS 8.85 6.50 7.08 5.12 6.13 5.45 10.72 -3.14%
DPS 7.20 4.32 4.32 4.16 5.00 5.00 3.00 15.70%
NAPS 2.43 2.51 2.34 2.18 2.34 2.10 3.64 -6.51%
Adjusted Per Share Value based on latest NOSH - 554,042
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 5.96 4.43 4.96 4.37 3.31 2.17 2.11 18.88%
EPS 1.17 0.82 0.80 0.57 0.41 0.36 0.31 24.76%
DPS 0.95 0.54 0.49 0.46 0.34 0.33 0.09 48.08%
NAPS 0.3207 0.3149 0.2641 0.2414 0.1569 0.1403 0.1067 20.12%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 2.49 2.67 2.84 1.45 2.53 1.37 5.03 -
P/RPS 5.51 7.57 6.47 3.67 5.12 4.21 7.00 -3.90%
P/EPS 28.11 41.08 40.11 28.32 41.27 25.14 46.92 -8.18%
EY 3.56 2.43 2.49 3.53 2.42 3.98 2.13 8.93%
DY 2.89 1.62 1.52 2.87 1.98 3.65 0.60 29.93%
P/NAPS 1.02 1.06 1.21 0.67 1.08 0.65 1.38 -4.91%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 14/06/06 15/06/05 16/06/04 18/06/03 19/06/02 13/06/01 13/06/00 -
Price 2.37 2.69 2.64 1.75 2.32 1.50 5.33 -
P/RPS 5.25 7.62 6.01 4.43 4.70 4.61 7.42 -5.60%
P/EPS 26.76 41.38 37.29 34.18 37.85 27.52 49.72 -9.80%
EY 3.74 2.42 2.68 2.93 2.64 3.63 2.01 10.89%
DY 3.04 1.61 1.64 2.38 2.16 3.33 0.56 32.55%
P/NAPS 0.98 1.07 1.13 0.80 0.99 0.71 1.46 -6.42%

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