[SPTOTO] QoQ Annualized Quarter Result on 31-Oct-2006 [#2]

Announcement Date
08-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- -12.68%
YoY- -19.99%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 3,027,992 3,035,288 2,939,993 2,868,028 2,982,396 2,938,322 2,862,290 3.83%
PBT 565,752 545,332 528,880 489,242 570,980 571,914 583,498 -2.04%
Tax -159,640 -162,806 -140,898 -142,978 -177,520 -104,600 -172,454 -5.03%
NP 406,112 382,526 387,981 346,264 393,460 467,314 411,044 -0.80%
-
NP to SH 401,092 375,687 379,136 334,028 382,544 464,525 408,181 -1.16%
-
Tax Rate 28.22% 29.85% 26.64% 29.22% 31.09% 18.29% 29.56% -
Total Cost 2,621,880 2,652,762 2,552,012 2,521,764 2,588,936 2,471,008 2,451,246 4.60%
-
Net Worth 382,235 422,545 517,945 517,872 556,474 1,176,836 968,401 -46.28%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 372,042 419,216 470,639 469,451 465,885 450,140 418,349 -7.54%
Div Payout % 92.76% 111.59% 124.13% 140.54% 121.79% 96.90% 102.49% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 382,235 422,545 517,945 517,872 556,474 1,176,836 968,401 -46.28%
NOSH 1,274,116 1,280,442 1,294,863 1,294,682 1,294,127 1,225,871 1,210,502 3.48%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 13.41% 12.60% 13.20% 12.07% 13.19% 15.90% 14.36% -
ROE 104.93% 88.91% 73.20% 64.50% 68.74% 39.47% 42.15% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 237.65 237.05 227.05 221.52 230.46 239.69 236.45 0.33%
EPS 31.48 29.05 29.28 25.80 29.56 37.89 33.72 -4.49%
DPS 29.20 32.74 36.35 36.26 36.00 36.72 34.56 -10.65%
NAPS 0.30 0.33 0.40 0.40 0.43 0.96 0.80 -48.09%
Adjusted Per Share Value based on latest NOSH - 1,295,426
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 224.13 224.67 217.62 212.29 220.75 217.49 211.86 3.83%
EPS 29.69 27.81 28.06 24.72 28.32 34.38 30.21 -1.15%
DPS 27.54 31.03 34.84 34.75 34.48 33.32 30.97 -7.54%
NAPS 0.2829 0.3128 0.3834 0.3833 0.4119 0.8711 0.7168 -46.28%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 4.87 4.38 4.52 4.48 4.28 4.75 4.60 -
P/RPS 2.05 1.85 1.99 2.02 1.86 1.98 1.95 3.39%
P/EPS 15.47 14.93 15.44 17.36 14.48 12.54 13.64 8.78%
EY 6.46 6.70 6.48 5.76 6.91 7.98 7.33 -8.09%
DY 6.00 7.47 8.04 8.09 8.41 7.73 7.51 -13.93%
P/NAPS 16.23 13.27 11.30 11.20 9.95 4.95 5.75 100.10%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 10/09/07 28/06/07 07/03/07 08/12/06 06/09/06 19/06/06 10/03/06 -
Price 4.77 5.18 4.42 4.64 4.34 4.60 4.52 -
P/RPS 2.01 2.19 1.95 2.09 1.88 1.92 1.91 3.47%
P/EPS 15.15 17.65 15.10 17.98 14.68 12.14 13.40 8.55%
EY 6.60 5.66 6.62 5.56 6.81 8.24 7.46 -7.86%
DY 6.12 6.32 8.22 7.81 8.29 7.98 7.65 -13.85%
P/NAPS 15.90 15.70 11.05 11.60 10.09 4.79 5.65 99.70%

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