[SPSETIA] YoY TTM Result on 30-Apr-2005 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
15-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
30-Apr-2005 [#2]
Profit Trend
QoQ- 0.49%
YoY- 22.36%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 1,216,961 1,119,236 1,377,082 975,090 967,070 714,888 587,965 12.87%
PBT 318,574 320,555 323,253 241,099 198,521 161,776 128,029 16.39%
Tax -68,491 -80,647 -94,263 -72,010 -60,328 -48,700 -34,956 11.85%
NP 250,083 239,908 228,990 169,089 138,193 113,076 93,073 17.89%
-
NP to SH 250,084 239,911 229,064 169,089 138,193 113,076 93,073 17.89%
-
Tax Rate 21.50% 25.16% 29.16% 29.87% 30.39% 30.10% 27.30% -
Total Cost 966,878 879,328 1,148,092 806,001 828,877 601,812 494,892 11.79%
-
Net Worth 1,911,585 1,345,923 1,604,397 1,575,430 1,321,372 1,207,813 784,797 15.97%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 145,822 164,068 137,038 84,291 55,627 33,537 33,496 27.75%
Div Payout % 58.31% 68.39% 59.83% 49.85% 40.25% 29.66% 35.99% -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 1,911,585 1,345,923 1,604,397 1,575,430 1,321,372 1,207,813 784,797 15.97%
NOSH 1,016,800 672,961 660,245 627,661 564,689 554,042 335,383 20.28%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 20.55% 21.43% 16.63% 17.34% 14.29% 15.82% 15.83% -
ROE 13.08% 17.83% 14.28% 10.73% 10.46% 9.36% 11.86% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 119.69 166.31 208.57 155.35 171.26 129.03 175.31 -6.15%
EPS 24.60 35.65 34.69 26.94 24.47 20.41 27.75 -1.98%
DPS 14.34 24.60 20.88 13.43 9.92 6.05 10.00 6.18%
NAPS 1.88 2.00 2.43 2.51 2.34 2.18 2.34 -3.57%
Adjusted Per Share Value based on latest NOSH - 627,661
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 24.33 22.37 27.53 19.49 19.33 14.29 11.75 12.88%
EPS 5.00 4.80 4.58 3.38 2.76 2.26 1.86 17.89%
DPS 2.91 3.28 2.74 1.68 1.11 0.67 0.67 27.70%
NAPS 0.3821 0.2691 0.3207 0.3149 0.2641 0.2414 0.1569 15.97%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 2.83 5.50 2.49 2.67 2.84 1.45 2.53 -
P/RPS 2.36 3.31 1.19 1.72 1.66 1.12 1.44 8.57%
P/EPS 11.51 15.43 7.18 9.91 11.60 7.10 9.12 3.95%
EY 8.69 6.48 13.93 10.09 8.62 14.08 10.97 -3.80%
DY 5.07 4.47 8.39 5.03 3.49 4.17 3.95 4.24%
P/NAPS 1.51 2.75 1.02 1.06 1.21 0.67 1.08 5.73%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 24/06/08 27/06/07 14/06/06 15/06/05 16/06/04 18/06/03 19/06/02 -
Price 2.33 5.77 2.37 2.69 2.64 1.75 2.32 -
P/RPS 1.95 3.47 1.14 1.73 1.54 1.36 1.32 6.71%
P/EPS 9.47 16.19 6.83 9.99 10.79 8.57 8.36 2.09%
EY 10.56 6.18 14.64 10.01 9.27 11.66 11.96 -2.05%
DY 6.16 4.26 8.81 4.99 3.76 3.46 4.31 6.12%
P/NAPS 1.24 2.89 0.98 1.07 1.13 0.80 0.99 3.82%

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