[SPSETIA] YoY TTM Result on 30-Apr-2012 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
21-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
30-Apr-2012 [#2]
Profit Trend
QoQ- 0.05%
YoY- 7.4%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 4,770,310 3,446,415 2,906,470 2,325,615 1,988,538 1,532,160 1,413,138 16.05%
PBT 1,145,924 690,090 619,756 453,471 413,344 251,970 263,524 19.70%
Tax -255,147 -181,596 -183,568 -122,534 -96,679 -63,032 -74,895 16.18%
NP 890,777 508,494 436,188 330,937 316,665 188,938 188,629 20.91%
-
NP to SH 800,363 401,990 414,834 340,100 316,666 188,947 188,630 19.34%
-
Tax Rate 22.27% 26.31% 29.62% 27.02% 23.39% 25.02% 28.42% -
Total Cost 3,879,533 2,937,921 2,470,282 1,994,678 1,671,873 1,343,222 1,224,509 15.15%
-
Net Worth 8,356,016 5,705,586 5,336,437 3,733,416 2,957,782 2,032,182 1,974,998 19.30%
Dividend
30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 567,189 270,389 275,614 256,242 225,463 152,509 152,610 17.42%
Div Payout % 70.87% 67.26% 66.44% 75.34% 71.20% 80.72% 80.90% -
Equity
30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 8,356,016 5,705,586 5,336,437 3,733,416 2,957,782 2,032,182 1,974,998 19.30%
NOSH 2,851,882 2,459,304 2,382,338 1,904,804 1,661,675 1,016,091 1,018,040 13.43%
Ratio Analysis
30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 18.67% 14.75% 15.01% 14.23% 15.92% 12.33% 13.35% -
ROE 9.58% 7.05% 7.77% 9.11% 10.71% 9.30% 9.55% -
Per Share
30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 167.27 140.14 122.00 122.09 119.67 150.79 138.81 2.30%
EPS 28.06 16.35 17.41 17.85 19.06 18.60 18.53 5.20%
DPS 19.89 11.00 11.57 13.45 13.57 15.00 15.00 3.51%
NAPS 2.93 2.32 2.24 1.96 1.78 2.00 1.94 5.17%
Adjusted Per Share Value based on latest NOSH - 1,904,804
30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 98.18 70.93 59.82 47.87 40.93 31.53 29.08 16.05%
EPS 16.47 8.27 8.54 7.00 6.52 3.89 3.88 19.35%
DPS 11.67 5.57 5.67 5.27 4.64 3.14 3.14 17.42%
NAPS 1.7198 1.1743 1.0983 0.7684 0.6088 0.4183 0.4065 19.30%
Price Multiplier on Financial Quarter End Date
30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/06/17 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 3.49 3.02 3.43 3.62 4.18 2.80 2.36 -
P/RPS 2.09 2.16 2.81 2.96 3.49 1.86 1.70 2.55%
P/EPS 12.44 18.48 19.70 20.27 21.93 15.06 12.74 -0.29%
EY 8.04 5.41 5.08 4.93 4.56 6.64 7.85 0.29%
DY 5.70 3.64 3.37 3.72 3.25 5.36 6.36 -1.33%
P/NAPS 1.19 1.30 1.53 1.85 2.35 1.40 1.22 -0.30%
Price Multiplier on Announcement Date
30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 17/08/17 11/06/14 27/06/13 21/06/12 09/06/11 17/06/10 18/06/09 -
Price 3.31 3.03 3.42 3.86 4.10 2.69 2.92 -
P/RPS 1.98 2.16 2.80 3.16 3.43 1.78 2.10 -0.71%
P/EPS 11.79 18.54 19.64 21.62 21.51 14.47 15.76 -3.48%
EY 8.48 5.39 5.09 4.63 4.65 6.91 6.35 3.60%
DY 6.01 3.63 3.38 3.49 3.31 5.58 5.14 1.93%
P/NAPS 1.13 1.31 1.53 1.97 2.30 1.35 1.51 -3.48%

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