[SPSETIA] YoY TTM Result on 30-Apr-2002 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
19-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
30-Apr-2002 [#2]
Profit Trend
QoQ- 2.58%
YoY- 6.26%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 975,090 967,070 714,888 587,965 555,539 554,014 11.96%
PBT 241,099 198,521 161,776 128,029 128,936 109,370 17.11%
Tax -72,010 -60,328 -48,700 -34,956 -41,348 -21,081 27.83%
NP 169,089 138,193 113,076 93,073 87,588 88,289 13.87%
-
NP to SH 169,089 138,193 113,076 93,073 87,588 88,289 13.87%
-
Tax Rate 29.87% 30.39% 30.10% 27.30% 32.07% 19.27% -
Total Cost 806,001 828,877 601,812 494,892 467,951 465,725 11.58%
-
Net Worth 1,575,430 1,321,372 1,207,813 784,797 701,939 440,093 29.03%
Dividend
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 84,291 55,627 33,537 33,496 26,736 - -
Div Payout % 49.85% 40.25% 29.66% 35.99% 30.53% - -
Equity
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 1,575,430 1,321,372 1,207,813 784,797 701,939 440,093 29.03%
NOSH 627,661 564,689 554,042 335,383 334,256 146,697 33.71%
Ratio Analysis
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 17.34% 14.29% 15.82% 15.83% 15.77% 15.94% -
ROE 10.73% 10.46% 9.36% 11.86% 12.48% 20.06% -
Per Share
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 155.35 171.26 129.03 175.31 166.20 377.66 -16.26%
EPS 26.94 24.47 20.41 27.75 26.20 60.18 -14.84%
DPS 13.43 9.92 6.05 10.00 8.00 0.00 -
NAPS 2.51 2.34 2.18 2.34 2.10 3.00 -3.50%
Adjusted Per Share Value based on latest NOSH - 335,383
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 19.49 19.33 14.29 11.75 11.11 11.07 11.97%
EPS 3.38 2.76 2.26 1.86 1.75 1.76 13.93%
DPS 1.68 1.11 0.67 0.67 0.53 0.00 -
NAPS 0.3149 0.2641 0.2414 0.1569 0.1403 0.088 29.02%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 2.67 2.84 1.45 2.53 1.37 5.03 -
P/RPS 1.72 1.66 1.12 1.44 0.82 1.33 5.27%
P/EPS 9.91 11.60 7.10 9.12 5.23 8.36 3.45%
EY 10.09 8.62 14.08 10.97 19.13 11.97 -3.35%
DY 5.03 3.49 4.17 3.95 5.84 0.00 -
P/NAPS 1.06 1.21 0.67 1.08 0.65 1.68 -8.79%
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 15/06/05 16/06/04 18/06/03 19/06/02 13/06/01 - -
Price 2.69 2.64 1.75 2.32 1.50 0.00 -
P/RPS 1.73 1.54 1.36 1.32 0.90 0.00 -
P/EPS 9.99 10.79 8.57 8.36 5.72 0.00 -
EY 10.01 9.27 11.66 11.96 17.47 0.00 -
DY 4.99 3.76 3.46 4.31 5.33 0.00 -
P/NAPS 1.07 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