[SPSETIA] YoY TTM Result on 31-Jan-2006 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
21-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jan-2006 [#1]
Profit Trend
QoQ- 3.93%
YoY- 25.62%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 1,362,496 1,202,254 1,130,727 1,300,227 1,001,592 937,832 661,892 12.77%
PBT 273,213 333,746 319,320 298,079 243,279 181,879 150,839 10.39%
Tax -77,109 -71,897 -80,692 -86,770 -75,008 -55,299 -45,571 9.15%
NP 196,104 261,849 238,628 211,309 168,271 126,580 105,268 10.91%
-
NP to SH 196,105 261,850 238,631 211,383 168,271 126,580 105,268 10.91%
-
Tax Rate 28.22% 21.54% 25.27% 29.11% 30.83% 30.40% 30.21% -
Total Cost 1,166,392 940,405 892,099 1,088,918 833,321 811,252 556,624 13.10%
-
Net Worth 2,000,480 1,926,915 1,339,426 1,623,858 1,463,431 1,298,079 1,189,471 9.04%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 172,884 123,772 144,309 116,615 81,571 54,281 24,441 38.50%
Div Payout % 88.16% 47.27% 60.47% 55.17% 48.48% 42.88% 23.22% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 2,000,480 1,926,915 1,339,426 1,623,858 1,463,431 1,298,079 1,189,471 9.04%
NOSH 1,015,472 1,008,856 669,713 657,432 578,431 559,516 550,681 10.72%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 14.39% 21.78% 21.10% 16.25% 16.80% 13.50% 15.90% -
ROE 9.80% 13.59% 17.82% 13.02% 11.50% 9.75% 8.85% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 134.17 119.17 168.84 197.77 173.16 167.61 120.20 1.84%
EPS 19.31 25.96 35.63 32.15 29.09 22.62 19.12 0.16%
DPS 17.00 12.27 21.80 17.74 14.10 9.76 4.44 25.05%
NAPS 1.97 1.91 2.00 2.47 2.53 2.32 2.16 -1.52%
Adjusted Per Share Value based on latest NOSH - 657,432
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 27.24 24.03 22.60 25.99 20.02 18.75 13.23 12.77%
EPS 3.92 5.23 4.77 4.23 3.36 2.53 2.10 10.95%
DPS 3.46 2.47 2.88 2.33 1.63 1.09 0.49 38.46%
NAPS 0.3999 0.3852 0.2678 0.3246 0.2925 0.2595 0.2378 9.04%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 2.20 3.33 4.00 2.37 2.93 2.49 1.63 -
P/RPS 1.64 2.79 2.37 1.20 1.69 1.49 1.36 3.16%
P/EPS 11.39 12.83 11.23 7.37 10.07 11.01 8.53 4.93%
EY 8.78 7.79 8.91 13.57 9.93 9.09 11.73 -4.70%
DY 7.73 3.68 5.45 7.48 4.81 3.92 2.72 18.99%
P/NAPS 1.12 1.74 2.00 0.96 1.16 1.07 0.75 6.90%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 19/03/09 27/03/08 28/03/07 21/03/06 22/03/05 24/03/04 26/03/03 -
Price 2.01 2.45 5.00 2.45 2.84 3.04 1.57 -
P/RPS 1.50 2.06 2.96 1.24 1.64 1.81 1.31 2.28%
P/EPS 10.41 9.44 14.03 7.62 9.76 13.44 8.21 4.03%
EY 9.61 10.59 7.13 13.12 10.24 7.44 12.18 -3.86%
DY 8.46 5.01 4.36 7.24 4.97 3.21 2.83 20.00%
P/NAPS 1.02 1.28 2.50 0.99 1.12 1.31 0.73 5.72%

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