[SPSETIA] QoQ Annualized Quarter Result on 30-Apr-2007 [#2]

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Annualized Quarter Result
Revenue	1,214,628	1,153,803	1,115,526	1,084,016	1,020,824	1,154,641	1,169,774	2.53%
YoY %	5.27%	3.43%	2.91%	6.19%	-11.59%	-1.29%	-	-
Horiz. %	103.83%	98.63%	95.36%	92.67%	87.27%	98.71%	100.00%	-
PBT	271,560	328,491	293,013	286,360	250,540	319,949	302,202	-6.86%
YoY %	-17.33%	12.11%	2.32%	14.30%	-21.69%	5.87%	-	-
Horiz. %	89.86%	108.70%	96.96%	94.76%	82.90%	105.87%	100.00%	-
Tax	-77,456	-68,423	-79,462	-73,352	-63,560	-81,718	-78,496	-0.88%
YoY %	-13.20%	13.89%	-8.33%	-15.41%	22.22%	-4.10%	-	-
Horiz. %	98.68%	87.17%	101.23%	93.45%	80.97%	104.10%	100.00%	-
NP	194,104	260,068	213,550	213,008	186,980	238,231	223,706	-9.00%
YoY %	-25.36%	21.78%	0.25%	13.92%	-21.51%	6.49%	-	-
Horiz. %	86.77%	116.25%	95.46%	95.22%	83.58%	106.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	194,104	260,070	213,697	213,010	186,984	238,234	223,708	-9.00%
YoY %	-25.36%	21.70%	0.32%	13.92%	-21.51%	6.49%	-	-
Horiz. %	86.77%	116.25%	95.52%	95.22%	83.58%	106.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.52%	20.83%	27.12%	25.62%	25.37%	25.54%	25.97%	-
YoY %	36.92%	-23.19%	5.85%	0.99%	-0.67%	-1.66%	-	-
Horiz. %	109.82%	80.21%	104.43%	98.65%	97.69%	98.34%	100.00%	-
Total Cost	1,020,524	893,735	901,976	871,008	833,844	916,410	946,068	5.16%
YoY %	14.19%	-0.91%	3.56%	4.46%	-9.01%	-3.13%	-	-
Horiz. %	107.87%	94.47%	95.34%	92.07%	88.14%	96.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,926,915	1,840,371	1,786,782	1,731,461	1,768,043	1,691,486	1,662,824	10.29%
YoY %	4.70%	3.00%	3.20%	-2.07%	4.53%	1.72%	-	-
Horiz. %	115.88%	110.68%	107.45%	104.13%	106.33%	101.72%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Dividend
Div	-	123,586	65,380	97,981	-	144,040	63,345	-
YoY %	-	89.03%	-33.27%	0.00%	-	127.39%	-	-
Horiz. %	-	195.10%	103.21%	154.68%	-	227.39%	100.00%	-
Div Payout %	-	47.52%	30.60%	46.00%	-	60.46%	28.32%	-
YoY %	-	55.29%	-33.48%	0.00%	-	113.49%	-	-
Horiz. %	-	167.80%	108.05%	162.43%	-	213.49%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Equity
Net Worth	1,926,915	1,840,371	1,786,782	1,731,461	1,768,043	1,691,486	1,662,824	10.29%
YoY %	4.70%	3.00%	3.20%	-2.07%	4.53%	1.72%	-	-
Horiz. %	115.88%	110.68%	107.45%	104.13%	106.33%	101.72%	100.00%	-
NOSH	1,008,856	671,668	671,722	671,109	669,713	660,737	659,851	32.61%
YoY %	50.20%	-0.01%	0.09%	0.21%	1.36%	0.13%	-	-
Horiz. %	152.89%	101.79%	101.80%	101.71%	101.49%	100.13%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Ratio Analysis
NP Margin	15.98%	22.54%	19.14%	19.65%	18.32%	20.63%	19.12%	-
YoY %	-29.10%	17.76%	-2.60%	7.26%	-11.20%	7.90%	-	-
Horiz. %	83.58%	117.89%	100.10%	102.77%	95.82%	107.90%	100.00%	-
ROE	10.07%	14.13%	11.96%	12.30%	10.58%	14.08%	13.45%	-
YoY %	-28.73%	18.14%	-2.76%	16.26%	-24.86%	4.68%	-	-
Horiz. %	74.87%	105.06%	88.92%	91.45%	78.66%	104.68%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Per Share
RPS	120.40	171.78	166.07	161.53	152.43	174.75	177.28	-22.68%
YoY %	-29.91%	3.44%	2.81%	5.97%	-12.77%	-1.43%	-	-
Horiz. %	67.92%	96.90%	93.68%	91.12%	85.98%	98.57%	100.00%	-
EPS	19.24	38.72	31.81	31.74	27.92	36.06	33.89	-31.36%
YoY %	-50.31%	21.72%	0.22%	13.68%	-22.57%	6.40%	-	-
Horiz. %	56.77%	114.25%	93.86%	93.66%	82.38%	106.40%	100.00%	-
DPS	0.00	18.40	9.73	14.60	0.00	21.80	9.60	-
YoY %	0.00%	89.11%	-33.36%	0.00%	0.00%	127.08%	-	-
Horiz. %	0.00%	191.67%	101.35%	152.08%	0.00%	227.08%	100.00%	-
NAPS	1.91	2.74	2.66	2.58	2.64	2.56	2.52	-16.82%
YoY %	-30.29%	3.01%	3.10%	-2.27%	3.12%	1.59%	-	-
Horiz. %	75.79%	108.73%	105.56%	102.38%	104.76%	101.59%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 672,961
RPS	24.28	23.06	22.30	21.67	20.41	23.08	23.38	2.54%
YoY %	5.29%	3.41%	2.91%	6.17%	-11.57%	-1.28%	-	-
Horiz. %	103.85%	98.63%	95.38%	92.69%	87.30%	98.72%	100.00%	-
EPS	3.88	5.20	4.27	4.26	3.74	4.76	4.47	-8.98%
YoY %	-25.38%	21.78%	0.23%	13.90%	-21.43%	6.49%	-	-
Horiz. %	86.80%	116.33%	95.53%	95.30%	83.67%	106.49%	100.00%	-
DPS	0.00	2.47	1.31	1.96	0.00	2.88	1.27	-
YoY %	0.00%	88.55%	-33.16%	0.00%	0.00%	126.77%	-	-
Horiz. %	0.00%	194.49%	103.15%	154.33%	0.00%	226.77%	100.00%	-
NAPS	0.3852	0.3679	0.3572	0.3461	0.3534	0.3381	0.3324	10.29%
YoY %	4.70%	3.00%	3.21%	-2.07%	4.53%	1.71%	-	-
Horiz. %	115.88%	110.68%	107.46%	104.12%	106.32%	101.71%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	-
Price	3.33	5.20	5.73	5.50	4.00	2.61	2.47	-
P/RPS	2.77	3.03	3.45	3.41	2.62	1.49	1.39	58.16%
YoY %	-8.58%	-12.17%	1.17%	30.15%	75.84%	7.19%	-	-
Horiz. %	199.28%	217.99%	248.20%	245.32%	188.49%	107.19%	100.00%	-
P/EPS	17.31	13.43	18.01	17.33	14.33	7.24	7.29	77.70%
YoY %	28.89%	-25.43%	3.92%	20.94%	97.93%	-0.69%	-	-
Horiz. %	237.45%	184.22%	247.05%	237.72%	196.57%	99.31%	100.00%	-
EY	5.78	7.45	5.55	5.77	6.98	13.81	13.73	-43.74%
YoY %	-22.42%	34.23%	-3.81%	-17.34%	-49.46%	0.58%	-	-
Horiz. %	42.10%	54.26%	40.42%	42.02%	50.84%	100.58%	100.00%	-
DY	0.00	3.54	1.70	2.65	0.00	8.35	3.89	-
YoY %	0.00%	108.24%	-35.85%	0.00%	0.00%	114.65%	-	-
Horiz. %	0.00%	91.00%	43.70%	68.12%	0.00%	214.65%	100.00%	-
P/NAPS	1.74	1.90	2.15	2.13	1.52	1.02	0.98	46.47%
YoY %	-8.42%	-11.63%	0.94%	40.13%	49.02%	4.08%	-	-
Horiz. %	177.55%	193.88%	219.39%	217.35%	155.10%	104.08%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	27/03/08	12/12/07	20/09/07	27/06/07	28/03/07	12/12/06	21/09/06	-
Price	2.45	5.13	5.63	5.77	5.00	2.99	2.52	-
P/RPS	2.03	2.99	3.39	3.57	3.28	1.71	1.42	26.82%
YoY %	-32.11%	-11.80%	-5.04%	8.84%	91.81%	20.42%	-	-
Horiz. %	142.96%	210.56%	238.73%	251.41%	230.99%	120.42%	100.00%	-
P/EPS	12.73	13.25	17.70	18.18	17.91	8.29	7.43	43.04%
YoY %	-3.92%	-25.14%	-2.64%	1.51%	116.04%	11.57%	-	-
Horiz. %	171.33%	178.33%	238.22%	244.68%	241.05%	111.57%	100.00%	-
EY	7.85	7.55	5.65	5.50	5.58	12.06	13.45	-30.09%
YoY %	3.97%	33.63%	2.73%	-1.43%	-53.73%	-10.33%	-	-
Horiz. %	58.36%	56.13%	42.01%	40.89%	41.49%	89.67%	100.00%	-
DY	0.00	3.59	1.73	2.53	0.00	7.29	3.81	-
YoY %	0.00%	107.51%	-31.62%	0.00%	0.00%	91.34%	-	-
Horiz. %	0.00%	94.23%	45.41%	66.40%	0.00%	191.34%	100.00%	-
P/NAPS	1.28	1.87	2.12	2.24	1.89	1.17	1.00	17.83%
YoY %	-31.55%	-11.79%	-5.36%	18.52%	61.54%	17.00%	-	-
Horiz. %	128.00%	187.00%	212.00%	224.00%	189.00%	117.00%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos