[SPSETIA] YoY Quarter Result on 31-Jul-2007 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
20-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jul-2007 [#3]
Profit Trend
QoQ- -10.03%
YoY- -14.59%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 414,902 365,575 302,403 294,637 299,918 258,334 210,529 11.96%
PBT 106,241 58,941 54,901 76,580 84,078 64,252 54,576 11.73%
Tax -18,991 -16,260 -14,042 -22,921 -21,125 -19,507 -14,778 4.26%
NP 87,250 42,681 40,859 53,659 62,953 44,745 39,798 13.97%
-
NP to SH 87,250 42,681 40,859 53,768 62,953 44,745 39,798 13.97%
-
Tax Rate 17.88% 27.59% 25.58% 29.93% 25.13% 30.36% 27.08% -
Total Cost 327,652 322,894 261,544 240,978 236,965 213,589 170,731 11.47%
-
Net Worth 2,104,982 2,012,104 1,951,474 1,790,023 1,668,155 1,643,031 1,337,938 7.84%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 2,104,982 2,012,104 1,951,474 1,790,023 1,668,155 1,643,031 1,337,938 7.84%
NOSH 1,016,899 1,016,214 1,016,393 672,941 661,966 649,419 566,923 10.22%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 21.03% 11.68% 13.51% 18.21% 20.99% 17.32% 18.90% -
ROE 4.14% 2.12% 2.09% 3.00% 3.77% 2.72% 2.97% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 40.80 35.97 29.75 43.78 45.31 39.78 37.14 1.57%
EPS 8.58 4.20 4.02 7.99 9.51 6.89 7.02 3.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.98 1.92 2.66 2.52 2.53 2.36 -2.16%
Adjusted Per Share Value based on latest NOSH - 672,941
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 8.29 7.31 6.05 5.89 6.00 5.16 4.21 11.94%
EPS 1.74 0.85 0.82 1.07 1.26 0.89 0.80 13.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4208 0.4022 0.3901 0.3578 0.3335 0.3284 0.2675 7.83%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 2.79 2.96 2.04 5.73 2.47 2.87 2.52 -
P/RPS 6.84 8.23 6.86 13.09 5.45 7.21 6.79 0.12%
P/EPS 32.52 70.48 50.75 71.71 25.97 41.65 35.90 -1.63%
EY 3.08 1.42 1.97 1.39 3.85 2.40 2.79 1.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.49 1.06 2.15 0.98 1.13 1.07 3.94%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 23/09/10 17/09/09 25/09/08 20/09/07 21/09/06 21/09/05 21/09/04 -
Price 3.04 3.07 2.21 5.63 2.52 2.55 2.63 -
P/RPS 7.45 8.53 7.43 12.86 5.56 6.41 7.08 0.85%
P/EPS 35.43 73.10 54.98 70.46 26.50 37.01 37.46 -0.92%
EY 2.82 1.37 1.82 1.42 3.77 2.70 2.67 0.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.55 1.15 2.12 1.00 1.01 1.11 4.79%

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