[SPSETIA] YoY TTM Result on 30-Apr-2006 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
30-Apr-2006 [#2]
Profit Trend
QoQ- 8.36%
YoY- 35.47%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 1,413,138 1,216,961 1,119,236 1,377,082 975,090 967,070 714,888 12.01%
PBT 263,524 318,574 320,555 323,253 241,099 198,521 161,776 8.46%
Tax -74,895 -68,491 -80,647 -94,263 -72,010 -60,328 -48,700 7.42%
NP 188,629 250,083 239,908 228,990 169,089 138,193 113,076 8.89%
-
NP to SH 188,630 250,084 239,911 229,064 169,089 138,193 113,076 8.89%
-
Tax Rate 28.42% 21.50% 25.16% 29.16% 29.87% 30.39% 30.10% -
Total Cost 1,224,509 966,878 879,328 1,148,092 806,001 828,877 601,812 12.55%
-
Net Worth 1,974,998 1,911,585 1,345,923 1,604,397 1,575,430 1,321,372 1,207,813 8.53%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 152,610 145,822 164,068 137,038 84,291 55,627 33,537 28.69%
Div Payout % 80.90% 58.31% 68.39% 59.83% 49.85% 40.25% 29.66% -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 1,974,998 1,911,585 1,345,923 1,604,397 1,575,430 1,321,372 1,207,813 8.53%
NOSH 1,018,040 1,016,800 672,961 660,245 627,661 564,689 554,042 10.66%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 13.35% 20.55% 21.43% 16.63% 17.34% 14.29% 15.82% -
ROE 9.55% 13.08% 17.83% 14.28% 10.73% 10.46% 9.36% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 138.81 119.69 166.31 208.57 155.35 171.26 129.03 1.22%
EPS 18.53 24.60 35.65 34.69 26.94 24.47 20.41 -1.59%
DPS 15.00 14.34 24.60 20.88 13.43 9.92 6.05 16.32%
NAPS 1.94 1.88 2.00 2.43 2.51 2.34 2.18 -1.92%
Adjusted Per Share Value based on latest NOSH - 660,245
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 29.67 25.55 23.50 28.92 20.47 20.31 15.01 12.01%
EPS 3.96 5.25 5.04 4.81 3.55 2.90 2.37 8.92%
DPS 3.20 3.06 3.45 2.88 1.77 1.17 0.70 28.79%
NAPS 0.4147 0.4014 0.2826 0.3369 0.3308 0.2775 0.2536 8.53%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 2.36 2.83 5.50 2.49 2.67 2.84 1.45 -
P/RPS 1.70 2.36 3.31 1.19 1.72 1.66 1.12 7.19%
P/EPS 12.74 11.51 15.43 7.18 9.91 11.60 7.10 10.22%
EY 7.85 8.69 6.48 13.93 10.09 8.62 14.08 -9.27%
DY 6.36 5.07 4.47 8.39 5.03 3.49 4.17 7.28%
P/NAPS 1.22 1.51 2.75 1.02 1.06 1.21 0.67 10.49%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 18/06/09 24/06/08 27/06/07 14/06/06 15/06/05 16/06/04 18/06/03 -
Price 2.92 2.33 5.77 2.37 2.69 2.64 1.75 -
P/RPS 2.10 1.95 3.47 1.14 1.73 1.54 1.36 7.50%
P/EPS 15.76 9.47 16.19 6.83 9.99 10.79 8.57 10.67%
EY 6.35 10.56 6.18 14.64 10.01 9.27 11.66 -9.62%
DY 5.14 6.16 4.26 8.81 4.99 3.76 3.46 6.81%
P/NAPS 1.51 1.24 2.89 0.98 1.07 1.13 0.80 11.15%

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