[SPSETIA] YoY TTM Result on 31-Jul-2009 [#3]

Stock

[SPSETIA] SP SETIA BHD

Announcement Date

17-Sep-2009

Admission Sponsor

Sponsor

Financial Year

31-Oct-2009

Quarter

31-Jul-2009 [#3]

Profit Trend

QoQ- 0.97%

YoY- -19.7%

Quarter Report

SPSETIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
TTM Result
Revenue	2,396,338	2,157,105	1,581,487	1,476,310	1,224,727	1,113,955	1,418,666	9.12%
YoY %	11.09%	36.40%	7.12%	20.54%	9.94%	-21.48%	-	-
Horiz. %	168.91%	152.05%	111.48%	104.06%	86.33%	78.52%	100.00%	-
PBT	483,268	422,919	299,270	267,564	296,895	313,057	343,079	5.87%
YoY %	14.27%	41.32%	11.85%	-9.88%	-5.16%	-8.75%	-	-
Horiz. %	140.86%	123.27%	87.23%	77.99%	86.54%	91.25%	100.00%	-
Tax	-143,379	-102,973	-65,763	-77,113	-59,612	-82,443	-95,881	6.92%
YoY %	-39.24%	-56.58%	14.72%	-29.36%	27.69%	14.02%	-	-
Horiz. %	149.54%	107.40%	68.59%	80.43%	62.17%	85.98%	100.00%	-
NP	339,889	319,946	233,507	190,451	237,283	230,614	247,198	5.44%
YoY %	6.23%	37.02%	22.61%	-19.74%	2.89%	-6.71%	-	-
Horiz. %	137.50%	129.43%	94.46%	77.04%	95.99%	93.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	349,259	320,660	233,516	190,452	237,175	230,726	247,272	5.91%
YoY %	8.92%	37.32%	22.61%	-19.70%	2.80%	-6.69%	-	-
Horiz. %	141.24%	129.68%	94.44%	77.02%	95.92%	93.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.67%	24.35%	21.97%	28.82%	20.08%	26.33%	27.95%	-
YoY %	21.85%	10.83%	-23.77%	43.53%	-23.74%	-5.80%	-	-
Horiz. %	106.15%	87.12%	78.60%	103.11%	71.84%	94.20%	100.00%	-
Total Cost	2,056,449	1,837,159	1,347,980	1,285,859	987,444	883,341	1,171,468	9.82%
YoY %	11.94%	36.29%	4.83%	30.22%	11.79%	-24.60%	-	-
Horiz. %	175.54%	156.83%	115.07%	109.76%	84.29%	75.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,854,241	3,206,827	2,104,982	2,012,104	1,951,474	1,345,882	1,668,155	14.96%
YoY %	20.19%	52.34%	4.62%	3.11%	45.00%	-19.32%	-	-
Horiz. %	231.05%	192.24%	126.19%	120.62%	116.98%	80.68%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Dividend
Div	256,242	225,463	152,509	152,610	145,822	164,068	137,038	10.98%
YoY %	13.65%	47.84%	-0.07%	4.65%	-11.12%	19.72%	-	-
Horiz. %	186.99%	164.53%	111.29%	111.36%	106.41%	119.72%	100.00%	-
Div Payout %	73.37%	70.31%	65.31%	80.13%	61.48%	71.11%	55.42%	-
YoY %	4.35%	7.66%	-18.49%	30.34%	-13.54%	28.31%	-	-
Horiz. %	132.39%	126.87%	117.85%	144.59%	110.93%	128.31%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Equity
Net Worth	3,854,241	3,206,827	2,104,982	2,012,104	1,951,474	1,345,882	1,668,155	14.96%
YoY %	20.19%	52.34%	4.62%	3.11%	45.00%	-19.32%	-	-
Horiz. %	231.05%	192.24%	126.19%	120.62%	116.98%	80.68%	100.00%	-
NOSH	1,927,120	1,771,728	1,016,899	1,016,214	1,016,393	672,941	661,966	19.47%
YoY %	8.77%	74.23%	0.07%	-0.02%	51.04%	1.66%	-	-
Horiz. %	291.12%	267.65%	153.62%	153.51%	153.54%	101.66%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Ratio Analysis
NP Margin	14.18%	14.83%	14.77%	12.90%	19.37%	20.70%	17.42%	-
YoY %	-4.38%	0.41%	14.50%	-33.40%	-6.43%	18.83%	-	-
Horiz. %	81.40%	85.13%	84.79%	74.05%	111.19%	118.83%	100.00%	-
ROE	9.06%	10.00%	11.09%	9.47%	12.15%	17.14%	14.82%	-
YoY %	-9.40%	-9.83%	17.11%	-22.06%	-29.11%	15.65%	-	-
Horiz. %	61.13%	67.48%	74.83%	63.90%	81.98%	115.65%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Per Share
RPS	124.35	121.75	155.52	145.28	120.50	165.54	214.31	-8.66%
YoY %	2.14%	-21.71%	7.05%	20.56%	-27.21%	-22.76%	-	-
Horiz. %	58.02%	56.81%	72.57%	67.79%	56.23%	77.24%	100.00%	-
EPS	18.12	18.10	22.96	18.74	23.33	34.29	37.35	-11.34%
YoY %	0.11%	-21.17%	22.52%	-19.67%	-31.96%	-8.19%	-	-
Horiz. %	48.51%	48.46%	61.47%	50.17%	62.46%	91.81%	100.00%	-
DPS	13.30	12.73	15.00	15.00	14.35	24.60	20.88	-7.23%
YoY %	4.48%	-15.13%	0.00%	4.53%	-41.67%	17.82%	-	-
Horiz. %	63.70%	60.97%	71.84%	71.84%	68.73%	117.82%	100.00%	-
NAPS	2.00	1.81	2.07	1.98	1.92	2.00	2.52	-3.77%
YoY %	10.50%	-12.56%	4.55%	3.12%	-4.00%	-20.63%	-	-
Horiz. %	79.37%	71.83%	82.14%	78.57%	76.19%	79.37%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,016,214
RPS	50.43	45.40	33.28	31.07	25.78	23.44	29.86	9.11%
YoY %	11.08%	36.42%	7.11%	20.52%	9.98%	-21.50%	-	-
Horiz. %	168.89%	152.04%	111.45%	104.05%	86.34%	78.50%	100.00%	-
EPS	7.35	6.75	4.91	4.01	4.99	4.86	5.20	5.93%
YoY %	8.89%	37.47%	22.44%	-19.64%	2.67%	-6.54%	-	-
Horiz. %	141.35%	129.81%	94.42%	77.12%	95.96%	93.46%	100.00%	-
DPS	5.39	4.75	3.21	3.21	3.07	3.45	2.88	11.00%
YoY %	13.47%	47.98%	0.00%	4.56%	-11.01%	19.79%	-	-
Horiz. %	187.15%	164.93%	111.46%	111.46%	106.60%	119.79%	100.00%	-
NAPS	0.8112	0.6749	0.443	0.4235	0.4107	0.2833	0.3511	14.96%
YoY %	20.20%	52.35%	4.60%	3.12%	44.97%	-19.31%	-	-
Horiz. %	231.05%	192.22%	126.17%	120.62%	116.98%	80.69%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	-
Price	3.63	3.90	2.79	2.96	2.04	5.73	2.47	-
P/RPS	2.92	3.20	1.79	2.04	1.69	3.46	1.15	16.78%
YoY %	-8.75%	78.77%	-12.25%	20.71%	-51.16%	200.87%	-	-
Horiz. %	253.91%	278.26%	155.65%	177.39%	146.96%	300.87%	100.00%	-
P/EPS	20.03	21.55	12.15	15.79	8.74	16.71	6.61	20.27%
YoY %	-7.05%	77.37%	-23.05%	80.66%	-47.70%	152.80%	-	-
Horiz. %	303.03%	326.02%	183.81%	238.88%	132.22%	252.80%	100.00%	-
EY	4.99	4.64	8.23	6.33	11.44	5.98	15.12	-16.85%
YoY %	7.54%	-43.62%	30.02%	-44.67%	91.30%	-60.45%	-	-
Horiz. %	33.00%	30.69%	54.43%	41.87%	75.66%	39.55%	100.00%	-
DY	3.66	3.26	5.38	5.07	7.03	4.29	8.45	-13.00%
YoY %	12.27%	-39.41%	6.11%	-27.88%	63.87%	-49.23%	-	-
Horiz. %	43.31%	38.58%	63.67%	60.00%	83.20%	50.77%	100.00%	-
P/NAPS	1.82	2.15	1.35	1.49	1.06	2.87	0.98	10.85%
YoY %	-15.35%	59.26%	-9.40%	40.57%	-63.07%	192.86%	-	-
Horiz. %	185.71%	219.39%	137.76%	152.04%	108.16%	292.86%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	13/09/12	22/09/11	23/09/10	17/09/09	25/09/08	20/09/07	21/09/06	-
Price	3.78	3.06	3.04	3.07	2.21	5.63	2.52	-
P/RPS	3.04	2.51	1.95	2.11	1.83	3.40	1.18	17.06%
YoY %	21.12%	28.72%	-7.58%	15.30%	-46.18%	188.14%	-	-
Horiz. %	257.63%	212.71%	165.25%	178.81%	155.08%	288.14%	100.00%	-
P/EPS	20.86	16.91	13.24	16.38	9.47	16.42	6.75	20.66%
YoY %	23.36%	27.72%	-19.17%	72.97%	-42.33%	143.26%	-	-
Horiz. %	309.04%	250.52%	196.15%	242.67%	140.30%	243.26%	100.00%	-
EY	4.79	5.91	7.55	6.10	10.56	6.09	14.82	-17.14%
YoY %	-18.95%	-21.72%	23.77%	-42.23%	73.40%	-58.91%	-	-
Horiz. %	32.32%	39.88%	50.94%	41.16%	71.26%	41.09%	100.00%	-
DY	3.52	4.16	4.93	4.89	6.49	4.37	8.29	-13.29%
YoY %	-15.38%	-15.62%	0.82%	-24.65%	48.51%	-47.29%	-	-
Horiz. %	42.46%	50.18%	59.47%	58.99%	78.29%	52.71%	100.00%	-
P/NAPS	1.89	1.69	1.47	1.55	1.15	2.82	1.00	11.18%
YoY %	11.83%	14.97%	-5.16%	34.78%	-59.22%	182.00%	-	-
Horiz. %	189.00%	169.00%	147.00%	155.00%	115.00%	282.00%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

2024-05-31 16:50:00

EMA 5

10 Mins

BUY

2024-05-31 16:35:00

EMA 5

5 Mins

BUY

2024-05-31 16:15:00

ADX

5 Mins

BUY

2024-05-31 14:50:00

EMA 5

5 Mins

SELL

2024-05-31 14:50:00

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 >

PBBANK

PUBLIC BANK BHD

1000

GENTING

GENTING BHD

368

MPI

MALAYSIAN PACIFIC INDUSTRIES

278

HLIND

HONG LEONG INDUSTRIES BHD

259

GENM

GENTING MALAYSIA BERHAD

235

NOTION

NOTION VTEC BHD

232

YTLPOWR

YTL POWER INTERNATIONAL BHD

223

MYEG

MY E.G. SERVICES BHD

212

PTRANS

PERAK TRANSIT BERHAD

208

JTIASA

JAYA TIASA HOLDINGS BHD

189

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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