[SPSETIA] YoY Quarter Result on 30-Apr-2006 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
30-Apr-2006 [#2]
Profit Trend
QoQ- 26.17%
YoY- 43.34%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 352,151 301,509 286,802 298,293 221,438 247,940 218,702 8.25%
PBT 55,684 65,373 80,545 79,310 54,136 56,316 39,674 5.80%
Tax -15,166 -17,380 -20,786 -20,831 -13,338 -16,336 -11,307 5.01%
NP 40,518 47,993 59,759 58,479 40,798 39,980 28,367 6.11%
-
NP to SH 40,518 47,993 59,759 58,479 40,798 39,980 28,367 6.11%
-
Tax Rate 27.24% 26.59% 25.81% 26.27% 24.64% 29.01% 28.50% -
Total Cost 311,633 253,516 227,043 239,814 180,640 207,960 190,335 8.55%
-
Net Worth 1,974,998 1,911,585 1,736,241 1,604,397 1,575,430 1,321,372 1,207,813 8.53%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 50,902 71,176 49,126 47,537 27,114 24,394 23,048 14.10%
Div Payout % 125.63% 148.31% 82.21% 81.29% 66.46% 61.02% 81.25% -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 1,974,998 1,911,585 1,736,241 1,604,397 1,575,430 1,321,372 1,207,813 8.53%
NOSH 1,018,040 1,016,800 672,961 660,245 627,661 564,689 554,042 10.66%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 11.51% 15.92% 20.84% 19.60% 18.42% 16.12% 12.97% -
ROE 2.05% 2.51% 3.44% 3.64% 2.59% 3.03% 2.35% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 34.59 29.65 42.62 45.18 35.28 43.91 39.47 -2.17%
EPS 3.98 4.72 8.88 8.85 6.50 7.08 5.12 -4.10%
DPS 5.00 7.00 7.30 7.20 4.32 4.32 4.16 3.10%
NAPS 1.94 1.88 2.58 2.43 2.51 2.34 2.18 -1.92%
Adjusted Per Share Value based on latest NOSH - 660,245
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 7.40 6.33 6.02 6.27 4.65 5.21 4.59 8.27%
EPS 0.85 1.01 1.26 1.23 0.86 0.84 0.60 5.97%
DPS 1.07 1.49 1.03 1.00 0.57 0.51 0.48 14.28%
NAPS 0.4148 0.4015 0.3647 0.337 0.3309 0.2775 0.2537 8.53%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 2.36 2.83 5.50 2.49 2.67 2.84 1.45 -
P/RPS 6.82 9.54 12.91 5.51 7.57 6.47 3.67 10.86%
P/EPS 59.30 59.96 61.94 28.11 41.08 40.11 28.32 13.09%
EY 1.69 1.67 1.61 3.56 2.43 2.49 3.53 -11.54%
DY 2.12 2.47 1.33 2.89 1.62 1.52 2.87 -4.91%
P/NAPS 1.22 1.51 2.13 1.02 1.06 1.21 0.67 10.49%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 18/06/09 24/06/08 27/06/07 14/06/06 15/06/05 16/06/04 18/06/03 -
Price 2.92 2.33 5.77 2.37 2.69 2.64 1.75 -
P/RPS 8.44 7.86 13.54 5.25 7.62 6.01 4.43 11.33%
P/EPS 73.37 49.36 64.98 26.76 41.38 37.29 34.18 13.56%
EY 1.36 2.03 1.54 3.74 2.42 2.68 2.93 -11.99%
DY 1.71 3.00 1.27 3.04 1.61 1.64 2.38 -5.35%
P/NAPS 1.51 1.24 2.24 0.98 1.07 1.13 0.80 11.15%

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