[SPSETIA] YoY Quarter Result on 31-Oct-2005 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
15-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#4]
Profit Trend
QoQ- 77.65%
YoY- 58.53%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 461,510 317,158 277,310 541,335 301,785 225,573 135,540 22.63%
PBT 106,125 108,731 93,297 116,427 77,428 45,649 37,491 18.91%
Tax -30,048 -8,826 -22,846 -37,009 -27,285 -15,197 -12,630 15.52%
NP 76,077 99,905 70,451 79,418 50,143 30,452 24,861 20.47%
-
NP to SH 76,078 99,797 70,453 79,491 50,143 30,452 24,861 20.47%
-
Tax Rate 28.31% 8.12% 24.49% 31.79% 35.24% 33.29% 33.69% -
Total Cost 385,433 217,253 206,859 461,917 251,642 195,121 110,679 23.09%
-
Net Worth 1,973,146 1,842,613 1,696,826 1,576,735 1,389,709 1,266,044 859,818 14.83%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 101,708 74,646 96,772 89,500 57,176 31,232 10,489 45.97%
Div Payout % 133.69% 74.80% 137.36% 112.59% 114.03% 102.56% 42.19% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 1,973,146 1,842,613 1,696,826 1,576,735 1,389,709 1,266,044 859,818 14.83%
NOSH 1,017,085 672,486 662,822 654,246 567,228 557,728 429,909 15.41%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 16.48% 31.50% 25.41% 14.67% 16.62% 13.50% 18.34% -
ROE 3.86% 5.42% 4.15% 5.04% 3.61% 2.41% 2.89% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 45.38 47.16 41.84 82.74 53.20 40.44 31.53 6.25%
EPS 7.48 14.84 10.63 12.15 8.84 5.46 5.13 6.48%
DPS 10.00 11.10 14.60 13.68 10.08 5.60 2.44 26.47%
NAPS 1.94 2.74 2.56 2.41 2.45 2.27 2.00 -0.50%
Adjusted Per Share Value based on latest NOSH - 654,246
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 9.70 6.66 5.83 11.37 6.34 4.74 2.85 22.62%
EPS 1.60 2.10 1.48 1.67 1.05 0.64 0.52 20.58%
DPS 2.14 1.57 2.03 1.88 1.20 0.66 0.22 46.05%
NAPS 0.4146 0.3872 0.3565 0.3313 0.292 0.266 0.1807 14.83%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 1.85 5.20 2.61 2.45 2.53 2.40 1.61 -
P/RPS 4.08 11.03 6.24 2.96 4.76 5.93 5.11 -3.67%
P/EPS 24.73 35.04 24.55 20.16 28.62 43.96 27.84 -1.95%
EY 4.04 2.85 4.07 4.96 3.49 2.27 3.59 1.98%
DY 5.41 2.13 5.59 5.58 3.98 2.33 1.52 23.54%
P/NAPS 0.95 1.90 1.02 1.02 1.03 1.06 0.81 2.69%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 10/12/08 12/12/07 12/12/06 15/12/05 15/12/04 18/12/03 18/12/02 -
Price 1.94 5.13 2.99 2.16 2.64 2.28 1.57 -
P/RPS 4.28 10.88 7.15 2.61 4.96 5.64 4.98 -2.49%
P/EPS 25.94 34.57 28.13 17.78 29.86 41.76 27.15 -0.75%
EY 3.86 2.89 3.55 5.63 3.35 2.39 3.68 0.79%
DY 5.15 2.16 4.88 6.33 3.82 2.46 1.55 22.13%
P/NAPS 1.00 1.87 1.17 0.90 1.08 1.00 0.79 4.00%

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