[SPSETIA] YoY Quarter Result on 30-Apr-2004 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
16-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
30-Apr-2004 [#2]
Profit Trend
QoQ- 27.83%
YoY- 40.94%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 286,802 298,293 221,438 247,940 218,702 165,706 108,785 17.52%
PBT 80,545 79,310 54,136 56,316 39,674 28,737 26,973 19.99%
Tax -20,786 -20,831 -13,338 -16,336 -11,307 -8,178 -8,756 15.49%
NP 59,759 58,479 40,798 39,980 28,367 20,559 18,217 21.88%
-
NP to SH 59,759 58,479 40,798 39,980 28,367 20,559 18,217 21.88%
-
Tax Rate 25.81% 26.27% 24.64% 29.01% 28.50% 28.46% 32.46% -
Total Cost 227,043 239,814 180,640 207,960 190,335 145,147 90,568 16.54%
-
Net Worth 1,736,241 1,604,397 1,575,430 1,321,372 1,207,813 784,797 701,939 16.28%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 49,126 47,537 27,114 24,394 23,048 16,769 16,712 19.67%
Div Payout % 82.21% 81.29% 66.46% 61.02% 81.25% 81.57% 91.74% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 1,736,241 1,604,397 1,575,430 1,321,372 1,207,813 784,797 701,939 16.28%
NOSH 672,961 660,245 627,661 564,689 554,042 335,383 334,256 12.36%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 20.84% 19.60% 18.42% 16.12% 12.97% 12.41% 16.75% -
ROE 3.44% 3.64% 2.59% 3.03% 2.35% 2.62% 2.60% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 42.62 45.18 35.28 43.91 39.47 49.41 32.55 4.59%
EPS 8.88 8.85 6.50 7.08 5.12 6.13 5.45 8.47%
DPS 7.30 7.20 4.32 4.32 4.16 5.00 5.00 6.50%
NAPS 2.58 2.43 2.51 2.34 2.18 2.34 2.10 3.48%
Adjusted Per Share Value based on latest NOSH - 564,689
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 6.02 6.27 4.65 5.21 4.59 3.48 2.28 17.55%
EPS 1.26 1.23 0.86 0.84 0.60 0.43 0.38 22.10%
DPS 1.03 1.00 0.57 0.51 0.48 0.35 0.35 19.69%
NAPS 0.3647 0.337 0.3309 0.2775 0.2537 0.1648 0.1474 16.29%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 5.50 2.49 2.67 2.84 1.45 2.53 1.37 -
P/RPS 12.91 5.51 7.57 6.47 3.67 5.12 4.21 20.52%
P/EPS 61.94 28.11 41.08 40.11 28.32 41.27 25.14 16.20%
EY 1.61 3.56 2.43 2.49 3.53 2.42 3.98 -13.99%
DY 1.33 2.89 1.62 1.52 2.87 1.98 3.65 -15.47%
P/NAPS 2.13 1.02 1.06 1.21 0.67 1.08 0.65 21.86%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 27/06/07 14/06/06 15/06/05 16/06/04 18/06/03 19/06/02 13/06/01 -
Price 5.77 2.37 2.69 2.64 1.75 2.32 1.50 -
P/RPS 13.54 5.25 7.62 6.01 4.43 4.70 4.61 19.66%
P/EPS 64.98 26.76 41.38 37.29 34.18 37.85 27.52 15.38%
EY 1.54 3.74 2.42 2.68 2.93 2.64 3.63 -13.31%
DY 1.27 3.04 1.61 1.64 2.38 2.16 3.33 -14.83%
P/NAPS 2.24 0.98 1.07 1.13 0.80 0.99 0.71 21.09%

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