[SPSETIA] YoY TTM Result on 31-Oct-2010 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
09-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Oct-2010 [#4]
Profit Trend
QoQ- 7.84%
YoY- 47.06%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 3,261,159 2,526,595 2,232,473 1,745,870 1,408,415 1,369,079 1,153,803 18.88%
PBT 658,415 567,505 430,594 330,967 231,112 294,289 328,491 12.27%
Tax -173,983 -179,877 -108,163 -79,162 -59,880 -80,834 -68,423 16.81%
NP 484,432 387,628 322,431 251,805 171,232 213,455 260,068 10.91%
-
NP to SH 418,348 393,816 327,973 251,813 171,233 213,456 260,070 8.23%
-
Tax Rate 26.42% 31.70% 25.12% 23.92% 25.91% 27.47% 20.83% -
Total Cost 2,776,727 2,138,967 1,910,042 1,494,065 1,237,183 1,155,624 893,735 20.77%
-
Net Worth 5,529,136 4,027,164 3,363,160 2,186,541 2,034,311 1,973,146 1,842,613 20.07%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div 267,311 275,561 244,086 203,344 142,446 172,884 123,772 13.67%
Div Payout % 63.90% 69.97% 74.42% 80.75% 83.19% 80.99% 47.59% -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 5,529,136 4,027,164 3,363,160 2,186,541 2,034,311 1,973,146 1,842,613 20.07%
NOSH 2,457,393 2,003,564 1,788,915 1,016,995 1,017,155 1,017,085 672,486 24.08%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 14.85% 15.34% 14.44% 14.42% 12.16% 15.59% 22.54% -
ROE 7.57% 9.78% 9.75% 11.52% 8.42% 10.82% 14.11% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 132.71 126.10 124.79 171.67 138.47 134.61 171.57 -4.18%
EPS 17.02 19.66 18.33 24.76 16.83 20.99 38.67 -12.77%
DPS 10.88 13.75 13.64 20.00 14.00 17.00 18.40 -8.37%
NAPS 2.25 2.01 1.88 2.15 2.00 1.94 2.74 -3.22%
Adjusted Per Share Value based on latest NOSH - 1,016,995
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 68.75 53.26 47.06 36.80 29.69 28.86 24.32 18.89%
EPS 8.82 8.30 6.91 5.31 3.61 4.50 5.48 8.24%
DPS 5.64 5.81 5.15 4.29 3.00 3.64 2.61 13.68%
NAPS 1.1656 0.8489 0.709 0.4609 0.4288 0.4159 0.3884 20.08%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 3.07 3.61 3.84 3.46 2.58 1.85 5.20 -
P/RPS 2.31 2.86 3.08 2.02 1.86 1.37 3.03 -4.41%
P/EPS 18.03 18.37 20.95 13.97 15.33 8.81 13.45 5.00%
EY 5.55 5.44 4.77 7.16 6.52 11.34 7.44 -4.76%
DY 3.54 3.81 3.55 5.78 5.43 9.19 3.54 0.00%
P/NAPS 1.36 1.80 2.04 1.61 1.29 0.95 1.90 -5.41%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 12/12/13 12/12/12 08/12/11 09/12/10 11/12/09 10/12/08 12/12/07 -
Price 3.09 3.15 3.86 3.72 2.40 1.94 5.13 -
P/RPS 2.33 2.50 3.09 2.17 1.73 1.44 2.99 -4.06%
P/EPS 18.15 16.03 21.05 15.02 14.26 9.24 13.27 5.35%
EY 5.51 6.24 4.75 6.66 7.01 10.82 7.54 -5.08%
DY 3.52 4.37 3.53 5.38 5.83 8.76 3.59 -0.32%
P/NAPS 1.37 1.57 2.05 1.73 1.20 1.00 1.87 -5.04%

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