[SPSETIA] YoY TTM Result on 31-Jan-2001 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
15-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2001
Quarter
31-Jan-2001 [#1]
Profit Trend
QoQ- 6.22%
YoY- 17.27%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 937,832 661,892 531,044 552,185 448,583 20.23%
PBT 181,879 150,839 126,265 125,488 85,845 20.63%
Tax -55,299 -45,571 -35,534 -40,391 -13,282 42.80%
NP 126,580 105,268 90,731 85,097 72,563 14.91%
-
NP to SH 126,580 105,268 90,731 85,097 72,563 14.91%
-
Tax Rate 30.40% 30.21% 28.14% 32.19% 15.47% -
Total Cost 811,252 556,624 440,313 467,088 376,020 21.17%
-
Net Worth 1,298,079 1,189,471 760,554 698,194 425,708 32.11%
Dividend
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 54,281 24,441 33,439 14,424 - -
Div Payout % 42.88% 23.22% 36.86% 16.95% - -
Equity
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 1,298,079 1,189,471 760,554 698,194 425,708 32.11%
NOSH 559,516 550,681 335,046 334,064 141,902 40.88%
Ratio Analysis
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 13.50% 15.90% 17.09% 15.41% 16.18% -
ROE 9.75% 8.85% 11.93% 12.19% 17.05% -
Per Share
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 167.61 120.20 158.50 165.29 316.12 -14.65%
EPS 22.62 19.12 27.08 25.47 51.14 -18.43%
DPS 9.76 4.44 10.00 4.32 0.00 -
NAPS 2.32 2.16 2.27 2.09 3.00 -6.21%
Adjusted Per Share Value based on latest NOSH - 334,064
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 19.70 13.90 11.15 11.60 9.42 20.24%
EPS 2.66 2.21 1.91 1.79 1.52 15.00%
DPS 1.14 0.51 0.70 0.30 0.00 -
NAPS 0.2726 0.2498 0.1597 0.1466 0.0894 32.11%
Price Multiplier on Financial Quarter End Date
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 2.49 1.63 2.12 1.85 5.67 -
P/RPS 1.49 1.36 1.34 1.12 1.79 -4.47%
P/EPS 11.01 8.53 7.83 7.26 11.09 -0.18%
EY 9.09 11.73 12.77 13.77 9.02 0.19%
DY 3.92 2.72 4.72 2.33 0.00 -
P/NAPS 1.07 0.75 0.93 0.89 1.89 -13.24%
Price Multiplier on Announcement Date
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 24/03/04 26/03/03 20/03/02 15/03/01 - -
Price 3.04 1.57 2.27 1.53 0.00 -
P/RPS 1.81 1.31 1.43 0.93 0.00 -
P/EPS 13.44 8.21 8.38 6.01 0.00 -
EY 7.44 12.18 11.93 16.65 0.00 -
DY 3.21 2.83 4.41 2.82 0.00 -
P/NAPS 1.31 0.73 1.00 0.73 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