[SPSETIA] YoY TTM Result on 31-Jan-2012 [#1]

Stock

[SPSETIA] SP SETIA BHD

Announcement Date

22-Mar-2012

Admission Sponsor

Sponsor

Financial Year

31-Oct-2012

Quarter

31-Jan-2012 [#1]

Profit Trend

QoQ- 3.65%

YoY- 23.32%

Quarter Report

SPSETIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
TTM Result
Revenue	4,988,898	3,247,789	2,769,943	2,205,169	1,900,859	1,475,237	1,362,496	17.22%
YoY %	53.61%	17.25%	25.61%	16.01%	28.85%	8.27%	-	-
Horiz. %	366.16%	238.37%	203.30%	161.85%	139.51%	108.27%	100.00%	-
PBT	1,164,782	669,848	602,513	443,918	366,014	236,650	273,213	19.42%
YoY %	73.89%	11.18%	35.73%	21.28%	54.66%	-13.38%	-	-
Horiz. %	426.33%	245.17%	220.53%	162.48%	133.97%	86.62%	100.00%	-
Tax	-285,129	-174,174	-180,975	-111,687	-90,361	-58,404	-77,109	17.36%
YoY %	-63.70%	3.76%	-62.04%	-23.60%	-54.72%	24.26%	-	-
Horiz. %	369.77%	225.88%	234.70%	144.84%	117.19%	75.74%	100.00%	-
NP	879,653	495,674	421,538	332,231	275,653	178,246	196,104	20.17%
YoY %	77.47%	17.59%	26.88%	20.53%	54.65%	-9.11%	-	-
Horiz. %	448.56%	252.76%	214.96%	169.42%	140.56%	90.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	789,822	421,937	412,999	339,940	275,654	178,254	196,105	18.59%
YoY %	87.19%	2.16%	21.49%	23.32%	54.64%	-9.10%	-	-
Horiz. %	402.75%	215.16%	210.60%	173.35%	140.56%	90.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.48%	26.00%	30.04%	25.16%	24.69%	24.68%	28.22%	-
YoY %	-5.85%	-13.45%	19.40%	1.90%	0.04%	-12.54%	-	-
Horiz. %	86.75%	92.13%	106.45%	89.16%	87.49%	87.46%	100.00%	-
Total Cost	4,109,245	2,752,115	2,348,405	1,872,938	1,625,206	1,296,991	1,166,392	16.67%
YoY %	49.31%	17.19%	25.39%	15.24%	25.31%	11.20%	-	-
Horiz. %	352.30%	235.95%	201.34%	160.58%	139.34%	111.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,237,909	5,624,797	4,291,406	3,543,333	2,257,740	2,072,336	2,000,480	18.92%
YoY %	46.46%	31.07%	21.11%	56.94%	8.95%	3.59%	-	-
Horiz. %	411.80%	281.17%	214.52%	177.12%	112.86%	103.59%	100.00%	-

	31/03/17	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Dividend
Div	558,149	267,311	275,561	244,086	203,344	142,446	172,884	15.43%
YoY %	108.80%	-2.99%	12.90%	20.04%	42.75%	-17.61%	-	-
Horiz. %	322.85%	154.62%	159.39%	141.18%	117.62%	82.39%	100.00%	-
Div Payout %	70.67%	63.35%	66.72%	71.80%	73.77%	79.91%	88.16%	-
YoY %	11.55%	-5.05%	-7.08%	-2.67%	-7.68%	-9.36%	-	-
Horiz. %	80.16%	71.86%	75.68%	81.44%	83.68%	90.64%	100.00%	-

	31/03/17	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Equity
Net Worth	8,237,909	5,624,797	4,291,406	3,543,333	2,257,740	2,072,336	2,000,480	18.92%
YoY %	46.46%	31.07%	21.11%	56.94%	8.95%	3.59%	-	-
Horiz. %	411.80%	281.17%	214.52%	177.12%	112.86%	103.59%	100.00%	-
NOSH	2,850,487	2,456,243	2,024,248	1,845,486	1,017,000	1,015,851	1,015,472	13.47%
YoY %	16.05%	21.34%	9.69%	81.46%	0.11%	0.04%	-	-
Horiz. %	280.71%	241.88%	199.34%	181.74%	100.15%	100.04%	100.00%	-

	31/03/17	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Ratio Analysis
NP Margin	17.63%	15.26%	15.22%	15.07%	14.50%	12.08%	14.39%	-
YoY %	15.53%	0.26%	1.00%	3.93%	20.03%	-16.05%	-	-
Horiz. %	122.52%	106.05%	105.77%	104.73%	100.76%	83.95%	100.00%	-
ROE	9.59%	7.50%	9.62%	9.59%	12.21%	8.60%	9.80%	-
YoY %	27.87%	-22.04%	0.31%	-21.46%	41.98%	-12.24%	-	-
Horiz. %	97.86%	76.53%	98.16%	97.86%	124.59%	87.76%	100.00%	-

	31/03/17	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Per Share
RPS	175.02	132.23	136.84	119.49	186.91	145.22	134.17	3.30%
YoY %	32.36%	-3.37%	14.52%	-36.07%	28.71%	8.24%	-	-
Horiz. %	130.45%	98.55%	101.99%	89.06%	139.31%	108.24%	100.00%	-
EPS	27.71	17.18	20.40	18.42	27.10	17.55	19.31	4.52%
YoY %	61.29%	-15.78%	10.75%	-32.03%	54.42%	-9.11%	-	-
Horiz. %	143.50%	88.97%	105.64%	95.39%	140.34%	90.89%	100.00%	-
DPS	19.58	10.88	13.61	13.23	20.00	14.00	17.00	1.74%
YoY %	79.96%	-20.06%	2.87%	-33.85%	42.86%	-17.65%	-	-
Horiz. %	115.18%	64.00%	80.06%	77.82%	117.65%	82.35%	100.00%	-
NAPS	2.89	2.29	2.12	1.92	2.22	2.04	1.97	4.80%
YoY %	26.20%	8.02%	10.42%	-13.51%	8.82%	3.55%	-	-
Horiz. %	146.70%	116.24%	107.61%	97.46%	112.69%	103.55%	100.00%	-

	31/03/17	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,845,486
RPS	105.29	68.55	58.46	46.54	40.12	31.14	28.76	17.22%
YoY %	53.60%	17.26%	25.61%	16.00%	28.84%	8.28%	-	-
Horiz. %	366.10%	238.35%	203.27%	161.82%	139.50%	108.28%	100.00%	-
EPS	16.67	8.91	8.72	7.17	5.82	3.76	4.14	18.59%
YoY %	87.09%	2.18%	21.62%	23.20%	54.79%	-9.18%	-	-
Horiz. %	402.66%	215.22%	210.63%	173.19%	140.58%	90.82%	100.00%	-
DPS	11.78	5.64	5.82	5.15	4.29	3.01	3.65	15.42%
YoY %	108.87%	-3.09%	13.01%	20.05%	42.52%	-17.53%	-	-
Horiz. %	322.74%	154.52%	159.45%	141.10%	117.53%	82.47%	100.00%	-
NAPS	1.7386	1.1871	0.9057	0.7478	0.4765	0.4374	0.4222	18.92%
YoY %	46.46%	31.07%	21.12%	56.94%	8.94%	3.60%	-	-
Horiz. %	411.80%	281.17%	214.52%	177.12%	112.86%	103.60%	100.00%	-

	31/03/17	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/01/14	31/01/13	31/01/12	31/01/11	29/01/10	30/01/09	-
Price	3.55	2.88	3.13	3.95	4.28	2.69	2.20	-
P/RPS	2.03	2.18	2.29	3.31	2.29	1.85	1.64	2.64%
YoY %	-6.88%	-4.80%	-30.82%	44.54%	23.78%	12.80%	-	-
Horiz. %	123.78%	132.93%	139.63%	201.83%	139.63%	112.80%	100.00%	-
P/EPS	12.81	16.77	15.34	21.44	15.79	15.33	11.39	1.44%
YoY %	-23.61%	9.32%	-28.45%	35.78%	3.00%	34.59%	-	-
Horiz. %	112.47%	147.23%	134.68%	188.24%	138.63%	134.59%	100.00%	-
EY	7.81	5.96	6.52	4.66	6.33	6.52	8.78	-1.42%
YoY %	31.04%	-8.59%	39.91%	-26.38%	-2.91%	-25.74%	-	-
Horiz. %	88.95%	67.88%	74.26%	53.08%	72.10%	74.26%	100.00%	-
DY	5.52	3.78	4.35	3.35	4.67	5.20	7.73	-4.03%
YoY %	46.03%	-13.10%	29.85%	-28.27%	-10.19%	-32.73%	-	-
Horiz. %	71.41%	48.90%	56.27%	43.34%	60.41%	67.27%	100.00%	-
P/NAPS	1.23	1.26	1.48	2.06	1.93	1.32	1.12	1.15%
YoY %	-2.38%	-14.86%	-28.16%	6.74%	46.21%	17.86%	-	-
Horiz. %	109.82%	112.50%	132.14%	183.93%	172.32%	117.86%	100.00%	-

	31/03/17	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Price Multiplier on Announcement Date
Date	11/05/17	20/03/14	14/03/13	22/03/12	17/03/11	18/03/10	19/03/09	-
Price	3.68	2.95	3.30	3.89	4.05	2.77	2.01	-
P/RPS	2.10	2.23	2.41	3.26	2.17	1.91	1.50	4.20%
YoY %	-5.83%	-7.47%	-26.07%	50.23%	13.61%	27.33%	-	-
Horiz. %	140.00%	148.67%	160.67%	217.33%	144.67%	127.33%	100.00%	-
P/EPS	13.28	17.17	16.17	21.12	14.94	15.79	10.41	3.02%
YoY %	-22.66%	6.18%	-23.44%	41.37%	-5.38%	51.68%	-	-
Horiz. %	127.57%	164.94%	155.33%	202.88%	143.52%	151.68%	100.00%	-
EY	7.53	5.82	6.18	4.74	6.69	6.33	9.61	-2.94%
YoY %	29.38%	-5.83%	30.38%	-29.15%	5.69%	-34.13%	-	-
Horiz. %	78.36%	60.56%	64.31%	49.32%	69.61%	65.87%	100.00%	-
DY	5.32	3.69	4.13	3.40	4.94	5.05	8.46	-5.52%
YoY %	44.17%	-10.65%	21.47%	-31.17%	-2.18%	-40.31%	-	-
Horiz. %	62.88%	43.62%	48.82%	40.19%	58.39%	59.69%	100.00%	-
P/NAPS	1.27	1.29	1.56	2.03	1.82	1.36	1.02	2.72%
YoY %	-1.55%	-17.31%	-23.15%	11.54%	33.82%	33.33%	-	-
Horiz. %	124.51%	126.47%	152.94%	199.02%	178.43%	133.33%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 16:35:00

EMA 5

5 Mins

SELL

2024-05-13 16:30:00

EMA 5

10 Mins

SELL

2024-05-13 16:00:00

EMA 5

5 Mins

BUY

2024-05-13 15:50:00

EMA 5

10 Mins

BUY

2024-05-13 15:40:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

306

PTRANS

PERAK TRANSIT BERHAD

299

HLIND

HONG LEONG INDUSTRIES BHD

299

GENTING

GENTING BHD

249

SENDAI

EVERSENDAI CORPORATION BERHAD

234

YTLPOWR

YTL POWER INTERNATIONAL BHD

207

TOPGLOV

TOP GLOVE CORPORATION BHD

178

GENM

GENTING MALAYSIA BERHAD

172

DNEX

DAGANG NEXCHANGE BERHAD

168

Daily Stocks

HSI-CXG

0.21

-0.005

239,755,600

HSI-HUT

0.12

-0.025

170,893,700

MMAG

0.375

+0.175

163,078,300

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

+0.01

111,318,800

TWL

0.025

0.00

79,946,600

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.965

+0.015

73,810,000

SENDAI-WA

0.41

+0.085

71,895,300

SENDAI

0.715

+0.10

67,853,300

More active Stocks

MPI

32.08

+1.08

219,500

SBAGAN

6.66

+1.06

1,070,500

KLUANG

5.95

+0.64

399,000

ALLIANZ-PA

23.00

+0.60

100

2.30

+0.35

36,308,200

PTT

1.57

+0.34

3,331,000

CHGP

3.06

+0.29

2,367,300

HSI-CXM

1.03

+0.25

2,000

GENTING

4.76

+0.21

17,904,300

IDEAL

3.60

+0.20

100

More gainer Stocks

HSI-HU8

0.13

-0.32

3,000

AJI

18.90

-0.20

657,300

ORIENT

6.97

-0.18

1,220,900

FBMKLCI-HM5

0.18

-0.17

400

PETDAG

21.34

-0.12

396,800

PARAGON

3.40

-0.12

194,100

KUAISHO-C17

0.08

-0.12

58,800

CTOS-C11

0.04

-0.11

1,000,000

HSTECH-HY

0.055

-0.105

200

KLK

22.56

-0.10

674,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More