[SPSETIA] QoQ Annualized Quarter Result on 31-Jan-2007 [#1]

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Annualized Quarter Result
Revenue	1,153,803	1,115,526	1,084,016	1,020,824	1,154,641	1,169,774	1,154,826	-0.05%
YoY %	3.43%	2.91%	6.19%	-11.59%	-1.29%	1.29%	-	-
Horiz. %	99.91%	96.60%	93.87%	88.40%	99.98%	101.29%	100.00%	-
PBT	328,491	293,013	286,360	250,540	319,949	302,202	285,148	9.86%
YoY %	12.11%	2.32%	14.30%	-21.69%	5.87%	5.98%	-	-
Horiz. %	115.20%	102.76%	100.43%	87.86%	112.20%	105.98%	100.00%	-
Tax	-68,423	-79,462	-73,352	-63,560	-81,718	-78,496	-75,494	-6.32%
YoY %	13.89%	-8.33%	-15.41%	22.22%	-4.10%	-3.98%	-	-
Horiz. %	90.63%	105.26%	97.16%	84.19%	108.24%	103.98%	100.00%	-
NP	260,068	213,550	213,008	186,980	238,231	223,706	209,654	15.40%
YoY %	21.78%	0.25%	13.92%	-21.51%	6.49%	6.70%	-	-
Horiz. %	124.05%	101.86%	101.60%	89.19%	113.63%	106.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	260,070	213,697	213,010	186,984	238,234	223,708	209,656	15.40%
YoY %	21.70%	0.32%	13.92%	-21.51%	6.49%	6.70%	-	-
Horiz. %	124.05%	101.93%	101.60%	89.19%	113.63%	106.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.83%	27.12%	25.62%	25.37%	25.54%	25.97%	26.48%	-
YoY %	-23.19%	5.85%	0.99%	-0.67%	-1.66%	-1.93%	-	-
Horiz. %	78.66%	102.42%	96.75%	95.81%	96.45%	98.07%	100.00%	-
Total Cost	893,735	901,976	871,008	833,844	916,410	946,068	945,172	-3.65%
YoY %	-0.91%	3.56%	4.46%	-9.01%	-3.13%	0.09%	-	-
Horiz. %	94.56%	95.43%	92.15%	88.22%	96.96%	100.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,840,371	1,786,782	1,731,461	1,768,043	1,691,486	1,662,824	1,601,385	9.68%
YoY %	3.00%	3.20%	-2.07%	4.53%	1.72%	3.84%	-	-
Horiz. %	114.92%	111.58%	108.12%	110.41%	105.63%	103.84%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Dividend
Div	123,586	65,380	97,981	-	144,040	63,345	94,896	19.19%
YoY %	89.03%	-33.27%	0.00%	-	127.39%	-33.25%	-	-
Horiz. %	130.23%	68.90%	103.25%	-	151.79%	66.75%	100.00%	-
Div Payout %	47.52%	30.60%	46.00%	-	60.46%	28.32%	45.26%	-
YoY %	55.29%	-33.48%	0.00%	-	113.49%	-37.43%	-	-
Horiz. %	104.99%	67.61%	101.63%	-	133.58%	62.57%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Equity
Net Worth	1,840,371	1,786,782	1,731,461	1,768,043	1,691,486	1,662,824	1,601,385	9.68%
YoY %	3.00%	3.20%	-2.07%	4.53%	1.72%	3.84%	-	-
Horiz. %	114.92%	111.58%	108.12%	110.41%	105.63%	103.84%	100.00%	-
NOSH	671,668	671,722	671,109	669,713	660,737	659,851	659,006	1.27%
YoY %	-0.01%	0.09%	0.21%	1.36%	0.13%	0.13%	-	-
Horiz. %	101.92%	101.93%	101.84%	101.62%	100.26%	100.13%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Ratio Analysis
NP Margin	22.54%	19.14%	19.65%	18.32%	20.63%	19.12%	18.15%	-
YoY %	17.76%	-2.60%	7.26%	-11.20%	7.90%	5.34%	-	-
Horiz. %	124.19%	105.45%	108.26%	100.94%	113.66%	105.34%	100.00%	-
ROE	14.13%	11.96%	12.30%	10.58%	14.08%	13.45%	13.09%	-
YoY %	18.14%	-2.76%	16.26%	-24.86%	4.68%	2.75%	-	-
Horiz. %	107.94%	91.37%	93.96%	80.83%	107.56%	102.75%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Per Share
RPS	171.78	166.07	161.53	152.43	174.75	177.28	175.24	-1.31%
YoY %	3.44%	2.81%	5.97%	-12.77%	-1.43%	1.16%	-	-
Horiz. %	98.03%	94.77%	92.18%	86.98%	99.72%	101.16%	100.00%	-
EPS	38.72	31.81	31.74	27.92	36.06	33.89	31.82	13.93%
YoY %	21.72%	0.22%	13.68%	-22.57%	6.40%	6.51%	-	-
Horiz. %	121.68%	99.97%	99.75%	87.74%	113.32%	106.51%	100.00%	-
DPS	18.40	9.73	14.60	0.00	21.80	9.60	14.40	17.69%
YoY %	89.11%	-33.36%	0.00%	0.00%	127.08%	-33.33%	-	-
Horiz. %	127.78%	67.57%	101.39%	0.00%	151.39%	66.67%	100.00%	-
NAPS	2.74	2.66	2.58	2.64	2.56	2.52	2.43	8.30%
YoY %	3.01%	3.10%	-2.27%	3.12%	1.59%	3.70%	-	-
Horiz. %	112.76%	109.47%	106.17%	108.64%	105.35%	103.70%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Adjusted Per Share Value based on latest NOSH - 669,713
RPS	23.06	22.30	21.67	20.41	23.08	23.38	23.09	-0.08%
YoY %	3.41%	2.91%	6.17%	-11.57%	-1.28%	1.26%	-	-
Horiz. %	99.87%	96.58%	93.85%	88.39%	99.96%	101.26%	100.00%	-
EPS	5.20	4.27	4.26	3.74	4.76	4.47	4.19	15.43%
YoY %	21.78%	0.23%	13.90%	-21.43%	6.49%	6.68%	-	-
Horiz. %	124.11%	101.91%	101.67%	89.26%	113.60%	106.68%	100.00%	-
DPS	2.47	1.31	1.96	0.00	2.88	1.27	1.90	19.05%
YoY %	88.55%	-33.16%	0.00%	0.00%	126.77%	-33.16%	-	-
Horiz. %	130.00%	68.95%	103.16%	0.00%	151.58%	66.84%	100.00%	-
NAPS	0.3679	0.3572	0.3461	0.3534	0.3381	0.3324	0.3201	9.69%
YoY %	3.00%	3.21%	-2.07%	4.53%	1.71%	3.84%	-	-
Horiz. %	114.93%	111.59%	108.12%	110.40%	105.62%	103.84%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	-
Price	5.20	5.73	5.50	4.00	2.61	2.47	2.49	-
P/RPS	3.03	3.45	3.41	2.62	1.49	1.39	1.42	65.51%
YoY %	-12.17%	1.17%	30.15%	75.84%	7.19%	-2.11%	-	-
Horiz. %	213.38%	242.96%	240.14%	184.51%	104.93%	97.89%	100.00%	-
P/EPS	13.43	18.01	17.33	14.33	7.24	7.29	7.83	43.14%
YoY %	-25.43%	3.92%	20.94%	97.93%	-0.69%	-6.90%	-	-
Horiz. %	171.52%	230.01%	221.33%	183.01%	92.46%	93.10%	100.00%	-
EY	7.45	5.55	5.77	6.98	13.81	13.73	12.78	-30.14%
YoY %	34.23%	-3.81%	-17.34%	-49.46%	0.58%	7.43%	-	-
Horiz. %	58.29%	43.43%	45.15%	54.62%	108.06%	107.43%	100.00%	-
DY	3.54	1.70	2.65	0.00	8.35	3.89	5.78	-27.81%
YoY %	108.24%	-35.85%	0.00%	0.00%	114.65%	-32.70%	-	-
Horiz. %	61.25%	29.41%	45.85%	0.00%	144.46%	67.30%	100.00%	-
P/NAPS	1.90	2.15	2.13	1.52	1.02	0.98	1.02	51.22%
YoY %	-11.63%	0.94%	40.13%	49.02%	4.08%	-3.92%	-	-
Horiz. %	186.27%	210.78%	208.82%	149.02%	100.00%	96.08%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Announcement Date
Date	12/12/07	20/09/07	27/06/07	28/03/07	12/12/06	21/09/06	14/06/06	-
Price	5.13	5.63	5.77	5.00	2.99	2.52	2.37	-
P/RPS	2.99	3.39	3.57	3.28	1.71	1.42	1.35	69.66%
YoY %	-11.80%	-5.04%	8.84%	91.81%	20.42%	5.19%	-	-
Horiz. %	221.48%	251.11%	264.44%	242.96%	126.67%	105.19%	100.00%	-
P/EPS	13.25	17.70	18.18	17.91	8.29	7.43	7.45	46.63%
YoY %	-25.14%	-2.64%	1.51%	116.04%	11.57%	-0.27%	-	-
Horiz. %	177.85%	237.58%	244.03%	240.40%	111.28%	99.73%	100.00%	-
EY	7.55	5.65	5.50	5.58	12.06	13.45	13.42	-31.77%
YoY %	33.63%	2.73%	-1.43%	-53.73%	-10.33%	0.22%	-	-
Horiz. %	56.26%	42.10%	40.98%	41.58%	89.87%	100.22%	100.00%	-
DY	3.59	1.73	2.53	0.00	7.29	3.81	6.08	-29.55%
YoY %	107.51%	-31.62%	0.00%	0.00%	91.34%	-37.34%	-	-
Horiz. %	59.05%	28.45%	41.61%	0.00%	119.90%	62.66%	100.00%	-
P/NAPS	1.87	2.12	2.24	1.89	1.17	1.00	0.98	53.66%
YoY %	-11.79%	-5.36%	18.52%	61.54%	17.00%	2.04%	-	-
Horiz. %	190.82%	216.33%	228.57%	192.86%	119.39%	102.04%	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