[SPSETIA] YoY TTM Result on 31-Oct-2011 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
08-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Oct-2011 [#4]
Profit Trend
QoQ- 2.28%
YoY- 30.24%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 4,032,249 3,261,159 2,526,595 2,232,473 1,745,870 1,408,415 1,369,079 12.49%
PBT 1,107,520 658,415 567,505 430,594 330,967 231,112 294,289 15.54%
Tax -239,316 -173,983 -179,877 -108,163 -79,162 -59,880 -80,834 12.56%
NP 868,204 484,432 387,628 322,431 251,805 171,232 213,455 16.52%
-
NP to SH 774,294 418,348 393,816 327,973 251,813 171,233 213,456 15.08%
-
Tax Rate 21.61% 26.42% 31.70% 25.12% 23.92% 25.91% 27.47% -
Total Cost 3,164,045 2,776,727 2,138,967 1,910,042 1,494,065 1,237,183 1,155,624 11.60%
-
Net Worth 9,747,586 5,529,136 4,027,164 3,363,160 2,186,541 2,034,311 1,973,146 19.02%
Dividend
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 649,855 267,311 275,561 244,086 203,344 142,446 172,884 15.52%
Div Payout % 83.93% 63.90% 69.97% 74.42% 80.75% 83.19% 80.99% -
Equity
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 9,747,586 5,529,136 4,027,164 3,363,160 2,186,541 2,034,311 1,973,146 19.02%
NOSH 3,024,522 2,457,393 2,003,564 1,788,915 1,016,995 1,017,155 1,017,085 12.61%
Ratio Analysis
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 21.53% 14.85% 15.34% 14.44% 14.42% 12.16% 15.59% -
ROE 7.94% 7.57% 9.78% 9.75% 11.52% 8.42% 10.82% -
Per Share
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 117.89 132.71 126.10 124.79 171.67 138.47 134.61 -1.43%
EPS 22.64 17.02 19.66 18.33 24.76 16.83 20.99 0.82%
DPS 19.00 10.88 13.75 13.64 20.00 14.00 17.00 1.21%
NAPS 2.85 2.25 2.01 1.88 2.15 2.00 1.94 4.28%
Adjusted Per Share Value based on latest NOSH - 1,788,915
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 87.21 70.54 54.65 48.29 37.76 30.46 29.61 12.49%
EPS 16.75 9.05 8.52 7.09 5.45 3.70 4.62 15.07%
DPS 14.06 5.78 5.96 5.28 4.40 3.08 3.74 15.53%
NAPS 2.1083 1.1959 0.871 0.7274 0.4729 0.44 0.4268 19.02%
Price Multiplier on Financial Quarter End Date
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 29/12/17 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 4.00 3.07 3.61 3.84 3.46 2.58 1.85 -
P/RPS 3.39 2.31 2.86 3.08 2.02 1.86 1.37 10.38%
P/EPS 17.67 18.03 18.37 20.95 13.97 15.33 8.81 7.88%
EY 5.66 5.55 5.44 4.77 7.16 6.52 11.34 -7.29%
DY 4.75 3.54 3.81 3.55 5.78 5.43 9.19 -6.94%
P/NAPS 1.40 1.36 1.80 2.04 1.61 1.29 0.95 4.31%
Price Multiplier on Announcement Date
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 27/02/18 12/12/13 12/12/12 08/12/11 09/12/10 11/12/09 10/12/08 -
Price 3.29 3.09 3.15 3.86 3.72 2.40 1.94 -
P/RPS 2.79 2.33 2.50 3.09 2.17 1.73 1.44 7.47%
P/EPS 14.53 18.15 16.03 21.05 15.02 14.26 9.24 5.05%
EY 6.88 5.51 6.24 4.75 6.66 7.01 10.82 -4.81%
DY 5.78 3.52 4.37 3.53 5.38 5.83 8.76 -4.43%
P/NAPS 1.15 1.37 1.57 2.05 1.73 1.20 1.00 1.53%

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