[SPSETIA] YoY Quarter Result on 31-Oct-2007 [#4]

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Quarter Result
Revenue	557,998	393,615	461,510	317,158	277,310	541,335	301,785	10.78%
YoY %	41.76%	-14.71%	45.51%	14.37%	-48.77%	79.38%	-	-
Horiz. %	184.90%	130.43%	152.93%	105.09%	91.89%	179.38%	100.00%	-
PBT	101,370	69,673	106,125	108,731	93,297	116,427	77,428	4.59%
YoY %	45.49%	-34.35%	-2.40%	16.54%	-19.87%	50.37%	-	-
Horiz. %	130.92%	89.98%	137.06%	140.43%	120.50%	150.37%	100.00%	-
Tax	-26,214	-12,815	-30,048	-8,826	-22,846	-37,009	-27,285	-0.66%
YoY %	-104.56%	57.35%	-240.45%	61.37%	38.27%	-35.64%	-	-
Horiz. %	96.07%	46.97%	110.13%	32.35%	83.73%	135.64%	100.00%	-
NP	75,156	56,858	76,077	99,905	70,451	79,418	50,143	6.97%
YoY %	32.18%	-25.26%	-23.85%	41.81%	-11.29%	58.38%	-	-
Horiz. %	149.88%	113.39%	151.72%	199.24%	140.50%	158.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,156	56,859	76,078	99,797	70,453	79,491	50,143	6.97%
YoY %	32.18%	-25.26%	-23.77%	41.65%	-11.37%	58.53%	-	-
Horiz. %	149.88%	113.39%	151.72%	199.02%	140.50%	158.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.86%	18.39%	28.31%	8.12%	24.49%	31.79%	35.24%	-
YoY %	40.62%	-35.04%	248.65%	-66.84%	-22.96%	-9.79%	-	-
Horiz. %	73.38%	52.19%	80.33%	23.04%	69.49%	90.21%	100.00%	-
Total Cost	482,842	336,757	385,433	217,253	206,859	461,917	251,642	11.46%
YoY %	43.38%	-12.63%	77.41%	5.02%	-55.22%	83.56%	-	-
Horiz. %	191.88%	133.82%	153.17%	86.33%	82.20%	183.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,186,541	2,034,311	1,973,146	1,842,613	1,696,826	1,576,735	1,389,709	7.84%
YoY %	7.48%	3.10%	7.08%	8.59%	7.62%	13.46%	-	-
Horiz. %	157.34%	146.38%	141.98%	132.59%	122.10%	113.46%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Dividend
Div	142,379	91,544	101,708	74,646	96,772	89,500	57,176	16.41%
YoY %	55.53%	-9.99%	36.25%	-22.86%	8.13%	56.53%	-	-
Horiz. %	249.02%	160.11%	177.89%	130.55%	169.25%	156.53%	100.00%	-
Div Payout %	189.45%	161.00%	133.69%	74.80%	137.36%	112.59%	114.03%	-
YoY %	17.67%	20.43%	78.73%	-45.54%	22.00%	-1.26%	-	-
Horiz. %	166.14%	141.19%	117.24%	65.60%	120.46%	98.74%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Equity
Net Worth	2,186,541	2,034,311	1,973,146	1,842,613	1,696,826	1,576,735	1,389,709	7.84%
YoY %	7.48%	3.10%	7.08%	8.59%	7.62%	13.46%	-	-
Horiz. %	157.34%	146.38%	141.98%	132.59%	122.10%	113.46%	100.00%	-
NOSH	1,016,995	1,017,155	1,017,085	672,486	662,822	654,246	567,228	10.21%
YoY %	-0.02%	0.01%	51.24%	1.46%	1.31%	15.34%	-	-
Horiz. %	179.29%	179.32%	179.31%	118.56%	116.85%	115.34%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Ratio Analysis
NP Margin	13.47%	14.45%	16.48%	31.50%	25.41%	14.67%	16.62%	-
YoY %	-6.78%	-12.32%	-47.68%	23.97%	73.21%	-11.73%	-	-
Horiz. %	81.05%	86.94%	99.16%	189.53%	152.89%	88.27%	100.00%	-
ROE	3.44%	2.80%	3.86%	5.42%	4.15%	5.04%	3.61%	-
YoY %	22.86%	-27.46%	-28.78%	30.60%	-17.66%	39.61%	-	-
Horiz. %	95.29%	77.56%	106.93%	150.14%	114.96%	139.61%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Per Share
RPS	54.87	38.70	45.38	47.16	41.84	82.74	53.20	0.51%
YoY %	41.78%	-14.72%	-3.77%	12.72%	-49.43%	55.53%	-	-
Horiz. %	103.14%	72.74%	85.30%	88.65%	78.65%	155.53%	100.00%	-
EPS	7.39	5.59	7.48	14.84	10.63	12.15	8.84	-2.94%
YoY %	32.20%	-25.27%	-49.60%	39.60%	-12.51%	37.44%	-	-
Horiz. %	83.60%	63.24%	84.62%	167.87%	120.25%	137.44%	100.00%	-
DPS	14.00	9.00	10.00	11.10	14.60	13.68	10.08	5.62%
YoY %	55.56%	-10.00%	-9.91%	-23.97%	6.73%	35.71%	-	-
Horiz. %	138.89%	89.29%	99.21%	110.12%	144.84%	135.71%	100.00%	-
NAPS	2.15	2.00	1.94	2.74	2.56	2.41	2.45	-2.15%
YoY %	7.50%	3.09%	-29.20%	7.03%	6.22%	-1.63%	-	-
Horiz. %	87.76%	81.63%	79.18%	111.84%	104.49%	98.37%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Adjusted Per Share Value based on latest NOSH - 672,486
RPS	11.72	8.27	9.69	6.66	5.82	11.37	6.34	10.77%
YoY %	41.72%	-14.65%	45.50%	14.43%	-48.81%	79.34%	-	-
Horiz. %	184.86%	130.44%	152.84%	105.05%	91.80%	179.34%	100.00%	-
EPS	1.58	1.19	1.60	2.10	1.48	1.67	1.05	7.04%
YoY %	32.77%	-25.63%	-23.81%	41.89%	-11.38%	59.05%	-	-
Horiz. %	150.48%	113.33%	152.38%	200.00%	140.95%	159.05%	100.00%	-
DPS	2.99	1.92	2.14	1.57	2.03	1.88	1.20	16.42%
YoY %	55.73%	-10.28%	36.31%	-22.66%	7.98%	56.67%	-	-
Horiz. %	249.17%	160.00%	178.33%	130.83%	169.17%	156.67%	100.00%	-
NAPS	0.4592	0.4272	0.4144	0.387	0.3564	0.3311	0.2919	7.83%
YoY %	7.49%	3.09%	7.08%	8.59%	7.64%	13.43%	-	-
Horiz. %	157.31%	146.35%	141.97%	132.58%	122.10%	113.43%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/10/10	30/10/09	31/10/08	31/10/07	31/10/06	31/10/05	29/10/04	-
Price	3.46	2.58	1.85	5.20	2.61	2.45	2.53	-
P/RPS	6.31	6.67	4.08	11.03	6.24	2.96	4.76	4.80%
YoY %	-5.40%	63.48%	-63.01%	76.76%	110.81%	-37.82%	-	-
Horiz. %	132.56%	140.13%	85.71%	231.72%	131.09%	62.18%	100.00%	-
P/EPS	46.82	46.15	24.73	35.04	24.55	20.16	28.62	8.54%
YoY %	1.45%	86.62%	-29.42%	42.73%	21.78%	-29.56%	-	-
Horiz. %	163.59%	161.25%	86.41%	122.43%	85.78%	70.44%	100.00%	-
EY	2.14	2.17	4.04	2.85	4.07	4.96	3.49	-7.82%
YoY %	-1.38%	-46.29%	41.75%	-29.98%	-17.94%	42.12%	-	-
Horiz. %	61.32%	62.18%	115.76%	81.66%	116.62%	142.12%	100.00%	-
DY	4.05	3.49	5.41	2.13	5.59	5.58	3.98	0.29%
YoY %	16.05%	-35.49%	153.99%	-61.90%	0.18%	40.20%	-	-
Horiz. %	101.76%	87.69%	135.93%	53.52%	140.45%	140.20%	100.00%	-
P/NAPS	1.61	1.29	0.95	1.90	1.02	1.02	1.03	7.72%
YoY %	24.81%	35.79%	-50.00%	86.27%	0.00%	-0.97%	-	-
Horiz. %	156.31%	125.24%	92.23%	184.47%	99.03%	99.03%	100.00%	-

	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	CAGR
Price Multiplier on Announcement Date
Date	09/12/10	11/12/09	10/12/08	12/12/07	12/12/06	15/12/05	15/12/04	-
Price	3.72	2.40	1.94	5.13	2.99	2.16	2.64	-
P/RPS	6.78	6.20	4.28	10.88	7.15	2.61	4.96	5.34%
YoY %	9.35%	44.86%	-60.66%	52.17%	173.95%	-47.38%	-	-
Horiz. %	136.69%	125.00%	86.29%	219.35%	144.15%	52.62%	100.00%	-
P/EPS	50.34	42.93	25.94	34.57	28.13	17.78	29.86	9.09%
YoY %	17.26%	65.50%	-24.96%	22.89%	58.21%	-40.46%	-	-
Horiz. %	168.59%	143.77%	86.87%	115.77%	94.21%	59.54%	100.00%	-
EY	1.99	2.33	3.86	2.89	3.55	5.63	3.35	-8.31%
YoY %	-14.59%	-39.64%	33.56%	-18.59%	-36.94%	68.06%	-	-
Horiz. %	59.40%	69.55%	115.22%	86.27%	105.97%	168.06%	100.00%	-
DY	3.76	3.75	5.15	2.16	4.88	6.33	3.82	-0.26%
YoY %	0.27%	-27.18%	138.43%	-55.74%	-22.91%	65.71%	-	-
Horiz. %	98.43%	98.17%	134.82%	56.54%	127.75%	165.71%	100.00%	-
P/NAPS	1.73	1.20	1.00	1.87	1.17	0.90	1.08	8.16%
YoY %	44.17%	20.00%	-46.52%	59.83%	30.00%	-16.67%	-	-
Horiz. %	160.19%	111.11%	92.59%	173.15%	108.33%	83.33%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

997

HLIND

HONG LEONG INDUSTRIES BHD

957

GENTING

GENTING BHD

325

ARMADA

BUMI ARMADA BERHAD

311

JCY

JCY INTERNATIONAL BERHAD

307

YTLPOWR

YTL POWER INTERNATIONAL BHD

286

SALCON

SALCON BHD

252

SAPNRG

SAPURA ENERGY BERHAD

211

TSH

TSH RESOURCES BHD

194

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More