[SPSETIA] YoY Quarter Result on 31-Jan-2004 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
24-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jan-2004 [#1]
Profit Trend
QoQ- 2.71%
YoY- 1.79%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 255,206 279,120 241,338 264,837 148,746 134,428 158,557 8.25%
PBT 62,635 63,264 54,959 46,304 43,694 41,031 39,763 7.86%
Tax -15,890 -16,916 -16,609 -15,027 -12,966 -11,949 -11,735 5.17%
NP 46,745 46,348 38,350 31,277 30,728 29,082 28,028 8.89%
-
NP to SH 46,746 46,349 38,350 31,277 30,728 29,082 28,028 8.89%
-
Tax Rate 25.37% 26.74% 30.22% 32.45% 29.67% 29.12% 29.51% -
Total Cost 208,461 232,772 202,988 233,560 118,018 105,346 130,529 8.11%
-
Net Worth 1,768,043 1,623,858 1,463,431 1,298,079 1,189,471 760,554 698,194 16.74%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 1,768,043 1,623,858 1,463,431 1,298,079 1,189,471 760,554 698,194 16.74%
NOSH 669,713 657,432 578,431 559,516 550,681 335,046 334,064 12.28%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 18.32% 16.61% 15.89% 11.81% 20.66% 21.63% 17.68% -
ROE 2.64% 2.85% 2.62% 2.41% 2.58% 3.82% 4.01% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 38.11 42.46 41.72 47.33 27.01 40.12 47.46 -3.58%
EPS 6.98 7.05 6.63 5.59 5.58 8.68 8.39 -3.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.47 2.53 2.32 2.16 2.27 2.09 3.96%
Adjusted Per Share Value based on latest NOSH - 559,516
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 5.10 5.58 4.82 5.29 2.97 2.69 3.17 8.24%
EPS 0.93 0.93 0.77 0.63 0.61 0.58 0.56 8.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3534 0.3246 0.2925 0.2595 0.2378 0.152 0.1396 16.73%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 4.00 2.37 2.93 2.49 1.63 2.12 1.85 -
P/RPS 10.50 5.58 7.02 5.26 6.03 5.28 3.90 17.93%
P/EPS 57.31 33.62 44.19 44.54 29.21 24.42 22.05 17.24%
EY 1.75 2.97 2.26 2.24 3.42 4.09 4.54 -14.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.96 1.16 1.07 0.75 0.93 0.89 9.32%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 28/03/07 21/03/06 22/03/05 24/03/04 26/03/03 20/03/02 15/03/01 -
Price 5.00 2.45 2.84 3.04 1.57 2.27 1.53 -
P/RPS 13.12 5.77 6.81 6.42 5.81 5.66 3.22 26.36%
P/EPS 71.63 34.75 42.84 54.38 28.14 26.15 18.24 25.59%
EY 1.40 2.88 2.33 1.84 3.55 3.82 5.48 -20.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.99 1.12 1.31 0.73 1.00 0.73 17.17%

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