[SPSETIA] YoY TTM Result on 30-Apr-2001 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
13-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2001
Quarter
30-Apr-2001 [#2]
Profit Trend
QoQ- 2.93%
YoY- -0.79%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 967,070 714,888 587,965 555,539 554,014 14.93%
PBT 198,521 161,776 128,029 128,936 109,370 16.06%
Tax -60,328 -48,700 -34,956 -41,348 -21,081 30.04%
NP 138,193 113,076 93,073 87,588 88,289 11.84%
-
NP to SH 138,193 113,076 93,073 87,588 88,289 11.84%
-
Tax Rate 30.39% 30.10% 27.30% 32.07% 19.27% -
Total Cost 828,877 601,812 494,892 467,951 465,725 15.49%
-
Net Worth 1,321,372 1,207,813 784,797 701,939 440,093 31.60%
Dividend
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 55,627 33,537 33,496 26,736 - -
Div Payout % 40.25% 29.66% 35.99% 30.53% - -
Equity
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 1,321,372 1,207,813 784,797 701,939 440,093 31.60%
NOSH 564,689 554,042 335,383 334,256 146,697 40.03%
Ratio Analysis
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 14.29% 15.82% 15.83% 15.77% 15.94% -
ROE 10.46% 9.36% 11.86% 12.48% 20.06% -
Per Share
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 171.26 129.03 175.31 166.20 377.66 -17.92%
EPS 24.47 20.41 27.75 26.20 60.18 -20.13%
DPS 9.92 6.05 10.00 8.00 0.00 -
NAPS 2.34 2.18 2.34 2.10 3.00 -6.01%
Adjusted Per Share Value based on latest NOSH - 334,256
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 19.33 14.29 11.75 11.11 11.07 14.94%
EPS 2.76 2.26 1.86 1.75 1.76 11.89%
DPS 1.11 0.67 0.67 0.53 0.00 -
NAPS 0.2641 0.2414 0.1569 0.1403 0.088 31.59%
Price Multiplier on Financial Quarter End Date
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 2.84 1.45 2.53 1.37 5.03 -
P/RPS 1.66 1.12 1.44 0.82 1.33 5.69%
P/EPS 11.60 7.10 9.12 5.23 8.36 8.52%
EY 8.62 14.08 10.97 19.13 11.97 -7.87%
DY 3.49 4.17 3.95 5.84 0.00 -
P/NAPS 1.21 0.67 1.08 0.65 1.68 -7.87%
Price Multiplier on Announcement Date
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 16/06/04 18/06/03 19/06/02 13/06/01 - -
Price 2.64 1.75 2.32 1.50 0.00 -
P/RPS 1.54 1.36 1.32 0.90 0.00 -
P/EPS 10.79 8.57 8.36 5.72 0.00 -
EY 9.27 11.66 11.96 17.47 0.00 -
DY 3.76 3.46 4.31 5.33 0.00 -
P/NAPS 1.13 0.80 0.99 0.71 0.00 -

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