[SPTOTO] QoQ Annualized Quarter Result on 31-Oct-2012 [#2]

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Annualized Quarter Result
Revenue	3,548,412	3,628,362	3,596,454	3,617,228	3,599,636	3,607,754	3,588,853	-0.75%
YoY %	-2.20%	0.89%	-0.57%	0.49%	-0.23%	0.53%	-	-
Horiz. %	98.87%	101.10%	100.21%	100.79%	100.30%	100.53%	100.00%	-
PBT	593,476	569,526	603,758	644,652	643,500	579,150	591,774	0.19%
YoY %	4.21%	-5.67%	-6.34%	0.18%	11.11%	-2.13%	-	-
Horiz. %	100.29%	96.24%	102.03%	108.94%	108.74%	97.87%	100.00%	-
Tax	-188,388	-166,020	-179,845	-184,498	-184,584	-163,465	-170,832	6.74%
YoY %	-13.47%	7.69%	2.52%	0.05%	-12.92%	4.31%	-	-
Horiz. %	110.28%	97.18%	105.28%	108.00%	108.05%	95.69%	100.00%	-
NP	405,088	403,506	423,913	460,154	458,916	415,685	420,942	-2.52%
YoY %	0.39%	-4.81%	-7.88%	0.27%	10.40%	-1.25%	-	-
Horiz. %	96.23%	95.86%	100.71%	109.32%	109.02%	98.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	395,160	391,085	412,466	446,562	442,748	405,476	414,022	-3.06%
YoY %	1.04%	-5.18%	-7.64%	0.86%	9.19%	-2.06%	-	-
Horiz. %	95.44%	94.46%	99.62%	107.86%	106.94%	97.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.74%	29.15%	29.79%	28.62%	28.68%	28.22%	28.87%	-
YoY %	8.89%	-2.15%	4.09%	-0.21%	1.63%	-2.25%	-	-
Horiz. %	109.94%	100.97%	103.19%	99.13%	99.34%	97.75%	100.00%	-
Total Cost	3,143,324	3,224,856	3,172,541	3,157,074	3,140,720	3,192,069	3,167,910	-0.51%
YoY %	-2.53%	1.65%	0.49%	0.52%	-1.61%	0.76%	-	-
Horiz. %	99.22%	101.80%	100.15%	99.66%	99.14%	100.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	617,437	558,130	621,609	528,788	515,745	480,626	507,948	13.91%
YoY %	10.63%	-10.21%	17.55%	2.53%	7.31%	-5.38%	-	-
Horiz. %	121.56%	109.88%	122.38%	104.10%	101.53%	94.62%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Dividend
Div	214,760	372,086	282,149	423,030	343,830	360,470	392,100	-33.08%
YoY %	-42.28%	31.88%	-33.30%	23.03%	-4.62%	-8.07%	-	-
Horiz. %	54.77%	94.90%	71.96%	107.89%	87.69%	91.93%	100.00%	-
Div Payout %	54.35%	95.14%	68.41%	94.73%	77.66%	88.90%	94.71%	-
YoY %	-42.87%	39.07%	-27.78%	21.98%	-12.64%	-6.13%	-	-
Horiz. %	57.39%	100.45%	72.23%	100.02%	82.00%	93.87%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Equity
Net Worth	617,437	558,130	621,609	528,788	515,745	480,626	507,948	13.91%
YoY %	10.63%	-10.21%	17.55%	2.53%	7.31%	-5.38%	-	-
Horiz. %	121.56%	109.88%	122.38%	104.10%	101.53%	94.62%	100.00%	-
NOSH	1,342,255	1,328,881	1,322,573	1,321,971	1,322,425	1,335,074	1,336,706	0.27%
YoY %	1.01%	0.48%	0.05%	-0.03%	-0.95%	-0.12%	-	-
Horiz. %	100.42%	99.41%	98.94%	98.90%	98.93%	99.88%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Ratio Analysis
NP Margin	11.42%	11.12%	11.79%	12.72%	12.75%	11.52%	11.73%	-
YoY %	2.70%	-5.68%	-7.31%	-0.24%	10.68%	-1.79%	-	-
Horiz. %	97.36%	94.80%	100.51%	108.44%	108.70%	98.21%	100.00%	-
ROE	64.00%	70.07%	66.35%	84.45%	85.85%	84.36%	81.51%	-
YoY %	-8.66%	5.61%	-21.43%	-1.63%	1.77%	3.50%	-	-
Horiz. %	78.52%	85.96%	81.40%	103.61%	105.32%	103.50%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Per Share
RPS	264.36	273.04	271.93	273.62	272.20	270.23	268.48	-1.02%
YoY %	-3.18%	0.41%	-0.62%	0.52%	0.73%	0.65%	-	-
Horiz. %	98.47%	101.70%	101.29%	101.91%	101.39%	100.65%	100.00%	-
EPS	29.44	29.43	31.19	33.78	33.48	30.37	30.97	-3.32%
YoY %	0.03%	-5.64%	-7.67%	0.90%	10.24%	-1.94%	-	-
Horiz. %	95.06%	95.03%	100.71%	109.07%	108.10%	98.06%	100.00%	-
DPS	16.00	28.00	21.33	32.00	26.00	27.00	29.33	-33.26%
YoY %	-42.86%	31.27%	-33.34%	23.08%	-3.70%	-7.94%	-	-
Horiz. %	54.55%	95.47%	72.72%	109.10%	88.65%	92.06%	100.00%	-
NAPS	0.46	0.42	0.47	0.40	0.39	0.36	0.38	13.59%
YoY %	9.52%	-10.64%	17.50%	2.56%	8.33%	-5.26%	-	-
Horiz. %	121.05%	110.53%	123.68%	105.26%	102.63%	94.74%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,321,525
RPS	262.65	268.57	266.21	267.74	266.44	267.04	265.64	-0.75%
YoY %	-2.20%	0.89%	-0.57%	0.49%	-0.22%	0.53%	-	-
Horiz. %	98.87%	101.10%	100.21%	100.79%	100.30%	100.53%	100.00%	-
EPS	29.25	28.95	30.53	33.05	32.77	30.01	30.65	-3.07%
YoY %	1.04%	-5.18%	-7.62%	0.85%	9.20%	-2.09%	-	-
Horiz. %	95.43%	94.45%	99.61%	107.83%	106.92%	97.91%	100.00%	-
DPS	15.90	27.54	20.88	31.31	25.45	26.68	29.02	-33.06%
YoY %	-42.27%	31.90%	-33.31%	23.03%	-4.61%	-8.06%	-	-
Horiz. %	54.79%	94.90%	71.95%	107.89%	87.70%	91.94%	100.00%	-
NAPS	0.457	0.4131	0.4601	0.3914	0.3818	0.3558	0.376	13.90%
YoY %	10.63%	-10.22%	17.55%	2.51%	7.31%	-5.37%	-	-
Horiz. %	121.54%	109.87%	122.37%	104.10%	101.54%	94.63%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	-
Price	4.18	4.20	4.35	4.34	4.19	4.23	4.28	-
P/RPS	1.58	1.54	1.60	1.59	1.54	1.57	1.59	-0.42%
YoY %	2.60%	-3.75%	0.63%	3.25%	-1.91%	-1.26%	-	-
Horiz. %	99.37%	96.86%	100.63%	100.00%	96.86%	98.74%	100.00%	-
P/EPS	14.20	14.27	13.95	12.85	12.51	13.93	13.82	1.82%
YoY %	-0.49%	2.29%	8.56%	2.72%	-10.19%	0.80%	-	-
Horiz. %	102.75%	103.26%	100.94%	92.98%	90.52%	100.80%	100.00%	-
EY	7.04	7.01	7.17	7.78	7.99	7.18	7.24	-1.85%
YoY %	0.43%	-2.23%	-7.84%	-2.63%	11.28%	-0.83%	-	-
Horiz. %	97.24%	96.82%	99.03%	107.46%	110.36%	99.17%	100.00%	-
DY	3.83	6.67	4.90	7.37	6.21	6.38	6.85	-32.15%
YoY %	-42.58%	36.12%	-33.51%	18.68%	-2.66%	-6.86%	-	-
Horiz. %	55.91%	97.37%	71.53%	107.59%	90.66%	93.14%	100.00%	-
P/NAPS	9.09	10.00	9.26	10.85	10.74	11.75	11.26	-13.31%
YoY %	-9.10%	7.99%	-14.65%	1.02%	-8.60%	4.35%	-	-
Horiz. %	80.73%	88.81%	82.24%	96.36%	95.38%	104.35%	100.00%	-

	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	CAGR
Price Multiplier on Announcement Date
Date	12/09/13	18/06/13	18/03/13	18/12/12	18/09/12	18/06/12	21/03/12	-
Price	4.19	4.29	4.21	4.37	4.29	4.14	4.30	-
P/RPS	1.58	1.57	1.55	1.60	1.58	1.53	1.60	-0.83%
YoY %	0.64%	1.29%	-3.12%	1.27%	3.27%	-4.38%	-	-
Horiz. %	98.75%	98.12%	96.88%	100.00%	98.75%	95.62%	100.00%	-
P/EPS	14.23	14.58	13.50	12.94	12.81	13.63	13.88	1.67%
YoY %	-2.40%	8.00%	4.33%	1.01%	-6.02%	-1.80%	-	-
Horiz. %	102.52%	105.04%	97.26%	93.23%	92.29%	98.20%	100.00%	-
EY	7.03	6.86	7.41	7.73	7.80	7.34	7.20	-1.58%
YoY %	2.48%	-7.42%	-4.14%	-0.90%	6.27%	1.94%	-	-
Horiz. %	97.64%	95.28%	102.92%	107.36%	108.33%	101.94%	100.00%	-
DY	3.82	6.53	5.07	7.32	6.06	6.52	6.82	-32.07%
YoY %	-41.50%	28.80%	-30.74%	20.79%	-7.06%	-4.40%	-	-
Horiz. %	56.01%	95.75%	74.34%	107.33%	88.86%	95.60%	100.00%	-
P/NAPS	9.11	10.21	8.96	10.92	11.00	11.50	11.32	-13.49%
YoY %	-10.77%	13.95%	-17.95%	-0.73%	-4.35%	1.59%	-	-
Horiz. %	80.48%	90.19%	79.15%	96.47%	97.17%	101.59%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 23 May 2024

MQ Trader

MQ Trading Signals

2024-05-23 16:30:00

EMA 5

30 Mins

BUY

2024-05-23 16:30:00

ADX

30 Mins

BUY

2024-05-23 16:10:00

EMA 5

10 Mins

BUY

2024-05-23 16:05:00

EMA 5

5 Mins

BUY

2024-05-23 15:55:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

774

PTRANS

PERAK TRANSIT BERHAD

763

HLIND

HONG LEONG INDUSTRIES BHD

744

YTL

YTL CORPORATION BHD

594

SNS

SNS NETWORK TECHNOLOGY BERHAD

579

YTLPOWR

YTL POWER INTERNATIONAL BHD

535

OPENSYS

OPENSYS (M) BHD

471

MAYBANK

MALAYAN BANKING BHD

440

MYEG

MY E.G. SERVICES BHD

394

Daily Stocks

INGENIEU

0.065

-0.005

500,471,400

SNS

0.63

+0.13

234,484,700

KNM

0.10

+0.025

187,890,400

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.16

-0.035

114,413,200

HSI-HUZ

0.23

+0.03

110,966,700

PERDANA

0.41

+0.05

92,094,600

ZANTAT

0.59

+0.085

84,994,100

MYEG

1.04

+0.02

79,190,500

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GREATEC

5.38

+0.37

5,845,000

YSPSAH

2.94

+0.34

1,584,000

TENAGA

13.10

+0.32

15,097,300

AJI

16.54

+0.32

201,200

KEYFIELD

2.39

+0.28

4,429,400

PIE

6.08

+0.28

2,673,000

KLK

21.86

+0.26

1,927,600

KLUANG

6.26

+0.26

49,900

KESM

6.54

+0.23

83,100

MPI

39.16

+0.20

407,900

More gainer Stocks

NESTLE

128.00

-1.50

66,600

BLDPLNT

10.68

-0.32

1,000

PETDAG

20.42

-0.28

1,660,000

MSM

2.73

-0.25

14,330,200

HSI-CVU

1.96

-0.22

90,000

DLADY

33.00

-0.22

22,400

HSI-CVM

0.47

-0.22

1,400

PARAGON

3.00

-0.20

468,700

HSI-CVH

1.03

-0.20

5,200

HSI-CVA

0.62

-0.20

3,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More