[SPSETIA] YoY Quarter Result on 30-Apr-2007 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
30-Apr-2007 [#2]
Profit Trend
QoQ- 27.84%
YoY- 2.19%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 409,074 352,151 301,509 286,802 298,293 221,438 247,940 8.69%
PBT 71,004 55,684 65,373 80,545 79,310 54,136 56,316 3.93%
Tax -19,794 -15,166 -17,380 -20,786 -20,831 -13,338 -16,336 3.25%
NP 51,210 40,518 47,993 59,759 58,479 40,798 39,980 4.21%
-
NP to SH 51,211 40,518 47,993 59,759 58,479 40,798 39,980 4.21%
-
Tax Rate 27.88% 27.24% 26.59% 25.81% 26.27% 24.64% 29.01% -
Total Cost 357,864 311,633 253,516 227,043 239,814 180,640 207,960 9.46%
-
Net Worth 2,062,665 1,974,998 1,911,585 1,736,241 1,604,397 1,575,430 1,321,372 7.70%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 60,965 50,902 71,176 49,126 47,537 27,114 24,394 16.48%
Div Payout % 119.05% 125.63% 148.31% 82.21% 81.29% 66.46% 61.02% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 2,062,665 1,974,998 1,911,585 1,736,241 1,604,397 1,575,430 1,321,372 7.70%
NOSH 1,016,091 1,018,040 1,016,800 672,961 660,245 627,661 564,689 10.28%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 12.52% 11.51% 15.92% 20.84% 19.60% 18.42% 16.12% -
ROE 2.48% 2.05% 2.51% 3.44% 3.64% 2.59% 3.03% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 40.26 34.59 29.65 42.62 45.18 35.28 43.91 -1.43%
EPS 5.04 3.98 4.72 8.88 8.85 6.50 7.08 -5.50%
DPS 6.00 5.00 7.00 7.30 7.20 4.32 4.32 5.62%
NAPS 2.03 1.94 1.88 2.58 2.43 2.51 2.34 -2.33%
Adjusted Per Share Value based on latest NOSH - 672,961
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 8.59 7.40 6.33 6.02 6.27 4.65 5.21 8.68%
EPS 1.08 0.85 1.01 1.26 1.23 0.86 0.84 4.27%
DPS 1.28 1.07 1.49 1.03 1.00 0.57 0.51 16.56%
NAPS 0.4332 0.4148 0.4015 0.3647 0.337 0.3309 0.2775 7.70%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 2.80 2.36 2.83 5.50 2.49 2.67 2.84 -
P/RPS 6.95 6.82 9.54 12.91 5.51 7.57 6.47 1.19%
P/EPS 55.56 59.30 59.96 61.94 28.11 41.08 40.11 5.57%
EY 1.80 1.69 1.67 1.61 3.56 2.43 2.49 -5.26%
DY 2.14 2.12 2.47 1.33 2.89 1.62 1.52 5.86%
P/NAPS 1.38 1.22 1.51 2.13 1.02 1.06 1.21 2.21%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 17/06/10 18/06/09 24/06/08 27/06/07 14/06/06 15/06/05 16/06/04 -
Price 2.69 2.92 2.33 5.77 2.37 2.69 2.64 -
P/RPS 6.68 8.44 7.86 13.54 5.25 7.62 6.01 1.77%
P/EPS 53.37 73.37 49.36 64.98 26.76 41.38 37.29 6.15%
EY 1.87 1.36 2.03 1.54 3.74 2.42 2.68 -5.81%
DY 2.23 1.71 3.00 1.27 3.04 1.61 1.64 5.25%
P/NAPS 1.33 1.51 1.24 2.24 0.98 1.07 1.13 2.75%

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