[SPSETIA] YoY Quarter Result on 30-Apr-2005 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
15-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
30-Apr-2005 [#2]
Profit Trend
QoQ- 6.38%
YoY- 2.05%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 301,509 286,802 298,293 221,438 247,940 218,702 165,706 10.48%
PBT 65,373 80,545 79,310 54,136 56,316 39,674 28,737 14.66%
Tax -17,380 -20,786 -20,831 -13,338 -16,336 -11,307 -8,178 13.37%
NP 47,993 59,759 58,479 40,798 39,980 28,367 20,559 15.16%
-
NP to SH 47,993 59,759 58,479 40,798 39,980 28,367 20,559 15.16%
-
Tax Rate 26.59% 25.81% 26.27% 24.64% 29.01% 28.50% 28.46% -
Total Cost 253,516 227,043 239,814 180,640 207,960 190,335 145,147 9.73%
-
Net Worth 1,911,585 1,736,241 1,604,397 1,575,430 1,321,372 1,207,813 784,797 15.97%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 71,176 49,126 47,537 27,114 24,394 23,048 16,769 27.21%
Div Payout % 148.31% 82.21% 81.29% 66.46% 61.02% 81.25% 81.57% -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 1,911,585 1,736,241 1,604,397 1,575,430 1,321,372 1,207,813 784,797 15.97%
NOSH 1,016,800 672,961 660,245 627,661 564,689 554,042 335,383 20.28%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 15.92% 20.84% 19.60% 18.42% 16.12% 12.97% 12.41% -
ROE 2.51% 3.44% 3.64% 2.59% 3.03% 2.35% 2.62% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 29.65 42.62 45.18 35.28 43.91 39.47 49.41 -8.15%
EPS 4.72 8.88 8.85 6.50 7.08 5.12 6.13 -4.25%
DPS 7.00 7.30 7.20 4.32 4.32 4.16 5.00 5.76%
NAPS 1.88 2.58 2.43 2.51 2.34 2.18 2.34 -3.57%
Adjusted Per Share Value based on latest NOSH - 627,661
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 6.03 5.73 5.96 4.43 4.96 4.37 3.31 10.50%
EPS 0.96 1.19 1.17 0.82 0.80 0.57 0.41 15.21%
DPS 1.42 0.98 0.95 0.54 0.49 0.46 0.34 26.87%
NAPS 0.3821 0.3471 0.3207 0.3149 0.2641 0.2414 0.1569 15.97%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 2.83 5.50 2.49 2.67 2.84 1.45 2.53 -
P/RPS 9.54 12.91 5.51 7.57 6.47 3.67 5.12 10.91%
P/EPS 59.96 61.94 28.11 41.08 40.11 28.32 41.27 6.41%
EY 1.67 1.61 3.56 2.43 2.49 3.53 2.42 -5.98%
DY 2.47 1.33 2.89 1.62 1.52 2.87 1.98 3.75%
P/NAPS 1.51 2.13 1.02 1.06 1.21 0.67 1.08 5.73%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 24/06/08 27/06/07 14/06/06 15/06/05 16/06/04 18/06/03 19/06/02 -
Price 2.33 5.77 2.37 2.69 2.64 1.75 2.32 -
P/RPS 7.86 13.54 5.25 7.62 6.01 4.43 4.70 8.93%
P/EPS 49.36 64.98 26.76 41.38 37.29 34.18 37.85 4.52%
EY 2.03 1.54 3.74 2.42 2.68 2.93 2.64 -4.28%
DY 3.00 1.27 3.04 1.61 1.64 2.38 2.16 5.62%
P/NAPS 1.24 2.24 0.98 1.07 1.13 0.80 0.99 3.82%

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