[SPSETIA] YoY TTM Result on 31-Jul-2010 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
23-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jul-2010 [#3]
Profit Trend
QoQ- 23.59%
YoY- 22.61%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 3,059,099 2,396,338 2,157,105 1,581,487 1,476,310 1,224,727 1,113,955 18.31%
PBT 632,179 483,268 422,919 299,270 267,564 296,895 313,057 12.41%
Tax -182,244 -143,379 -102,973 -65,763 -77,113 -59,612 -82,443 14.12%
NP 449,935 339,889 319,946 233,507 190,451 237,283 230,614 11.77%
-
NP to SH 415,733 349,259 320,660 233,516 190,452 237,175 230,726 10.30%
-
Tax Rate 28.83% 29.67% 24.35% 21.97% 28.82% 20.08% 26.33% -
Total Cost 2,609,164 2,056,449 1,837,159 1,347,980 1,285,859 987,444 883,341 19.76%
-
Net Worth 5,463,237 3,854,241 3,206,827 2,104,982 2,012,104 1,951,474 1,345,882 26.27%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div 275,614 256,242 225,463 152,509 152,610 145,822 164,068 9.02%
Div Payout % 66.30% 73.37% 70.31% 65.31% 80.13% 61.48% 71.11% -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 5,463,237 3,854,241 3,206,827 2,104,982 2,012,104 1,951,474 1,345,882 26.27%
NOSH 2,460,917 1,927,120 1,771,728 1,016,899 1,016,214 1,016,393 672,941 24.09%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 14.71% 14.18% 14.83% 14.77% 12.90% 19.37% 20.70% -
ROE 7.61% 9.06% 10.00% 11.09% 9.47% 12.15% 17.14% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 124.31 124.35 121.75 155.52 145.28 120.50 165.54 -4.65%
EPS 16.89 18.12 18.10 22.96 18.74 23.33 34.29 -11.12%
DPS 11.20 13.30 12.73 15.00 15.00 14.35 24.60 -12.27%
NAPS 2.22 2.00 1.81 2.07 1.98 1.92 2.00 1.75%
Adjusted Per Share Value based on latest NOSH - 1,016,899
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 64.56 50.57 45.52 33.38 31.16 25.85 23.51 18.31%
EPS 8.77 7.37 6.77 4.93 4.02 5.01 4.87 10.29%
DPS 5.82 5.41 4.76 3.22 3.22 3.08 3.46 9.04%
NAPS 1.153 0.8134 0.6768 0.4442 0.4246 0.4118 0.284 26.27%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 3.34 3.63 3.90 2.79 2.96 2.04 5.73 -
P/RPS 2.69 2.92 3.20 1.79 2.04 1.69 3.46 -4.10%
P/EPS 19.77 20.03 21.55 12.15 15.79 8.74 16.71 2.83%
EY 5.06 4.99 4.64 8.23 6.33 11.44 5.98 -2.74%
DY 3.35 3.66 3.26 5.38 5.07 7.03 4.29 -4.03%
P/NAPS 1.50 1.82 2.15 1.35 1.49 1.06 2.87 -10.24%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 25/09/13 13/09/12 22/09/11 23/09/10 17/09/09 25/09/08 20/09/07 -
Price 3.37 3.78 3.06 3.04 3.07 2.21 5.63 -
P/RPS 2.71 3.04 2.51 1.95 2.11 1.83 3.40 -3.70%
P/EPS 19.95 20.86 16.91 13.24 16.38 9.47 16.42 3.29%
EY 5.01 4.79 5.91 7.55 6.10 10.56 6.09 -3.19%
DY 3.32 3.52 4.16 4.93 4.89 6.49 4.37 -4.47%
P/NAPS 1.52 1.89 1.69 1.47 1.55 1.15 2.82 -9.77%

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