[SPTOTO] QoQ Annualized Quarter Result on 31-Oct-2007 [#2]

Announcement Date
07-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- -5.39%
YoY- 13.61%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 3,303,608 3,277,797 3,214,594 3,098,938 3,027,992 3,035,288 2,939,993 8.09%
PBT 522,796 502,627 544,930 521,288 565,752 545,332 528,880 -0.76%
Tax -146,880 -143,878 -154,398 -136,382 -159,640 -162,806 -140,898 2.81%
NP 375,916 358,749 390,532 384,906 406,112 382,526 387,981 -2.08%
-
NP to SH 369,560 348,663 383,868 379,486 401,092 375,687 379,136 -1.69%
-
Tax Rate 28.10% 28.63% 28.33% 26.16% 28.22% 29.85% 26.64% -
Total Cost 2,927,692 2,919,048 2,824,062 2,714,032 2,621,880 2,652,762 2,552,012 9.59%
-
Net Worth 338,930 328,450 366,994 355,133 382,235 422,545 517,945 -24.64%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 225,953 327,187 324,642 337,884 372,042 419,216 470,639 -38.71%
Div Payout % 61.14% 93.84% 84.57% 89.04% 92.76% 111.59% 124.13% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 338,930 328,450 366,994 355,133 382,235 422,545 517,945 -24.64%
NOSH 1,255,298 1,263,271 1,265,498 1,268,335 1,274,116 1,280,442 1,294,863 -2.04%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 11.38% 10.94% 12.15% 12.42% 13.41% 12.60% 13.20% -
ROE 109.04% 106.15% 104.60% 106.86% 104.93% 88.91% 73.20% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 263.17 259.47 254.02 244.33 237.65 237.05 227.05 10.35%
EPS 29.44 27.60 30.33 29.92 31.48 29.05 29.28 0.36%
DPS 18.00 25.90 25.65 26.64 29.20 32.74 36.35 -37.43%
NAPS 0.27 0.26 0.29 0.28 0.30 0.33 0.40 -23.06%
Adjusted Per Share Value based on latest NOSH - 1,261,918
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 244.53 242.62 237.94 229.38 224.13 224.67 217.62 8.09%
EPS 27.35 25.81 28.41 28.09 29.69 27.81 28.06 -1.69%
DPS 16.72 24.22 24.03 25.01 27.54 31.03 34.84 -38.73%
NAPS 0.2509 0.2431 0.2716 0.2629 0.2829 0.3128 0.3834 -24.64%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 4.79 4.54 4.62 4.99 4.87 4.38 4.52 -
P/RPS 1.82 1.75 1.82 2.04 2.05 1.85 1.99 -5.78%
P/EPS 16.27 16.45 15.23 16.68 15.47 14.93 15.44 3.55%
EY 6.15 6.08 6.57 6.00 6.46 6.70 6.48 -3.42%
DY 3.76 5.70 5.55 5.34 6.00 7.47 8.04 -39.77%
P/NAPS 17.74 17.46 15.93 17.82 16.23 13.27 11.30 35.11%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 08/09/08 18/06/08 05/03/08 07/12/07 10/09/07 28/06/07 07/03/07 -
Price 4.07 4.38 4.36 4.94 4.77 5.18 4.42 -
P/RPS 1.55 1.69 1.72 2.02 2.01 2.19 1.95 -14.20%
P/EPS 13.82 15.87 14.37 16.51 15.15 17.65 15.10 -5.73%
EY 7.23 6.30 6.96 6.06 6.60 5.66 6.62 6.05%
DY 4.42 5.91 5.88 5.39 6.12 6.32 8.22 -33.89%
P/NAPS 15.07 16.85 15.03 17.64 15.90 15.70 11.05 23.00%

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

Post a Comment