[SPSETIA] YoY Quarter Result on 31-Oct-2003 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Oct-2003 [#4]
Profit Trend
QoQ- -16.53%
YoY- 22.49%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 277,310 541,335 301,785 225,573 135,540 144,064 109,718 16.70%
PBT 93,297 116,427 77,428 45,649 37,491 23,137 29,327 21.26%
Tax -22,846 -37,009 -27,285 -15,197 -12,630 -8,685 -11,552 12.03%
NP 70,451 79,418 50,143 30,452 24,861 14,452 17,775 25.78%
-
NP to SH 70,453 79,491 50,143 30,452 24,861 14,452 17,775 25.78%
-
Tax Rate 24.49% 31.79% 35.24% 33.29% 33.69% 37.54% 39.39% -
Total Cost 206,859 461,917 251,642 195,121 110,679 129,612 91,943 14.46%
-
Net Worth 1,696,826 1,576,735 1,389,709 1,266,044 859,818 732,636 668,233 16.79%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 96,772 89,500 57,176 31,232 10,489 16,726 10,023 45.89%
Div Payout % 137.36% 112.59% 114.03% 102.56% 42.19% 115.74% 56.39% -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 1,696,826 1,576,735 1,389,709 1,266,044 859,818 732,636 668,233 16.79%
NOSH 662,822 654,246 567,228 557,728 429,909 334,537 334,116 12.08%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 25.41% 14.67% 16.62% 13.50% 18.34% 10.03% 16.20% -
ROE 4.15% 5.04% 3.61% 2.41% 2.89% 1.97% 2.66% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 41.84 82.74 53.20 40.44 31.53 43.06 32.84 4.11%
EPS 10.63 12.15 8.84 5.46 5.13 4.32 5.32 12.22%
DPS 14.60 13.68 10.08 5.60 2.44 5.00 3.00 30.16%
NAPS 2.56 2.41 2.45 2.27 2.00 2.19 2.00 4.19%
Adjusted Per Share Value based on latest NOSH - 557,728
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 5.54 10.82 6.03 4.51 2.71 2.88 2.19 16.72%
EPS 1.41 1.59 1.00 0.61 0.50 0.29 0.36 25.53%
DPS 1.93 1.79 1.14 0.62 0.21 0.33 0.20 45.88%
NAPS 0.3392 0.3152 0.2778 0.2531 0.1719 0.1465 0.1336 16.79%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 2.61 2.45 2.53 2.40 1.61 1.47 1.83 -
P/RPS 6.24 2.96 4.76 5.93 5.11 3.41 5.57 1.91%
P/EPS 24.55 20.16 28.62 43.96 27.84 34.03 34.40 -5.46%
EY 4.07 4.96 3.49 2.27 3.59 2.94 2.91 5.74%
DY 5.59 5.58 3.98 2.33 1.52 3.40 1.64 22.66%
P/NAPS 1.02 1.02 1.03 1.06 0.81 0.67 0.92 1.73%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 12/12/06 15/12/05 15/12/04 18/12/03 18/12/02 14/12/01 20/12/00 -
Price 2.99 2.16 2.64 2.28 1.57 1.67 1.67 -
P/RPS 7.15 2.61 4.96 5.64 4.98 3.88 5.09 5.82%
P/EPS 28.13 17.78 29.86 41.76 27.15 38.66 31.39 -1.81%
EY 3.55 5.63 3.35 2.39 3.68 2.59 3.19 1.79%
DY 4.88 6.33 3.82 2.46 1.55 2.99 1.80 18.07%
P/NAPS 1.17 0.90 1.08 1.00 0.79 0.76 0.84 5.67%

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