[SPSETIA] YoY TTM Result on 31-Jan-2004 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
24-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jan-2004 [#1]
Profit Trend
QoQ- 0.44%
YoY- 20.25%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 1,130,727 1,300,227 1,001,592 937,832 661,892 531,044 552,185 12.68%
PBT 319,320 298,079 243,279 181,879 150,839 126,265 125,488 16.83%
Tax -80,692 -86,770 -75,008 -55,299 -45,571 -35,534 -40,391 12.21%
NP 238,628 211,309 168,271 126,580 105,268 90,731 85,097 18.74%
-
NP to SH 238,631 211,383 168,271 126,580 105,268 90,731 85,097 18.74%
-
Tax Rate 25.27% 29.11% 30.83% 30.40% 30.21% 28.14% 32.19% -
Total Cost 892,099 1,088,918 833,321 811,252 556,624 440,313 467,088 11.38%
-
Net Worth 1,339,426 1,623,858 1,463,431 1,298,079 1,189,471 760,554 698,194 11.46%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 144,309 116,615 81,571 54,281 24,441 33,439 14,424 46.76%
Div Payout % 60.47% 55.17% 48.48% 42.88% 23.22% 36.86% 16.95% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 1,339,426 1,623,858 1,463,431 1,298,079 1,189,471 760,554 698,194 11.46%
NOSH 669,713 657,432 578,431 559,516 550,681 335,046 334,064 12.28%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 21.10% 16.25% 16.80% 13.50% 15.90% 17.09% 15.41% -
ROE 17.82% 13.02% 11.50% 9.75% 8.85% 11.93% 12.19% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 168.84 197.77 173.16 167.61 120.20 158.50 165.29 0.35%
EPS 35.63 32.15 29.09 22.62 19.12 27.08 25.47 5.75%
DPS 21.80 17.74 14.10 9.76 4.44 10.00 4.32 30.95%
NAPS 2.00 2.47 2.53 2.32 2.16 2.27 2.09 -0.73%
Adjusted Per Share Value based on latest NOSH - 559,516
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 23.74 27.30 21.03 19.69 13.90 11.15 11.59 12.68%
EPS 5.01 4.44 3.53 2.66 2.21 1.91 1.79 18.70%
DPS 3.03 2.45 1.71 1.14 0.51 0.70 0.30 46.99%
NAPS 0.2812 0.341 0.3073 0.2726 0.2498 0.1597 0.1466 11.46%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 4.00 2.37 2.93 2.49 1.63 2.12 1.85 -
P/RPS 2.37 1.20 1.69 1.49 1.36 1.34 1.12 13.30%
P/EPS 11.23 7.37 10.07 11.01 8.53 7.83 7.26 7.53%
EY 8.91 13.57 9.93 9.09 11.73 12.77 13.77 -6.99%
DY 5.45 7.48 4.81 3.92 2.72 4.72 2.33 15.20%
P/NAPS 2.00 0.96 1.16 1.07 0.75 0.93 0.89 14.44%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 28/03/07 21/03/06 22/03/05 24/03/04 26/03/03 20/03/02 15/03/01 -
Price 5.00 2.45 2.84 3.04 1.57 2.27 1.53 -
P/RPS 2.96 1.24 1.64 1.81 1.31 1.43 0.93 21.27%
P/EPS 14.03 7.62 9.76 13.44 8.21 8.38 6.01 15.16%
EY 7.13 13.12 10.24 7.44 12.18 11.93 16.65 -13.17%
DY 4.36 7.24 4.97 3.21 2.83 4.41 2.82 7.52%
P/NAPS 2.50 0.99 1.12 1.31 0.73 1.00 0.73 22.76%

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