[SPSETIA] QoQ Annualized Quarter Result on 31-Jan-2008 [#1]

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Annualized Quarter Result
Revenue	1,471,357	1,210,092	1,210,332	1,214,628	1,153,803	1,115,526	1,084,016	22.47%
YoY %	21.59%	-0.02%	-0.35%	5.27%	3.43%	2.91%	-	-
Horiz. %	135.73%	111.63%	111.65%	112.05%	106.44%	102.91%	100.00%	-
PBT	297,867	250,885	266,526	271,560	328,491	293,013	286,360	2.64%
YoY %	18.73%	-5.87%	-1.85%	-17.33%	12.11%	2.32%	-	-
Horiz. %	104.02%	87.61%	93.07%	94.83%	114.71%	102.32%	100.00%	-
Tax	-84,412	-67,714	-73,488	-77,456	-68,423	-79,462	-73,352	9.76%
YoY %	-24.66%	7.86%	5.12%	-13.20%	13.89%	-8.33%	-	-
Horiz. %	115.08%	92.31%	100.19%	105.59%	93.28%	108.33%	100.00%	-
NP	213,455	183,170	193,038	194,104	260,068	213,550	213,008	0.13%
YoY %	16.53%	-5.11%	-0.55%	-25.36%	21.78%	0.25%	-	-
Horiz. %	100.21%	85.99%	90.62%	91.13%	122.09%	100.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	213,456	183,170	193,038	194,104	260,070	213,697	213,010	0.13%
YoY %	16.53%	-5.11%	-0.55%	-25.36%	21.70%	0.32%	-	-
Horiz. %	100.21%	85.99%	90.62%	91.12%	122.09%	100.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.34%	26.99%	27.57%	28.52%	20.83%	27.12%	25.62%	-
YoY %	5.00%	-2.10%	-3.33%	36.92%	-23.19%	5.85%	-	-
Horiz. %	110.62%	105.35%	107.61%	111.32%	81.30%	105.85%	100.00%	-
Total Cost	1,257,902	1,026,921	1,017,294	1,020,524	893,735	901,976	871,008	27.62%
YoY %	22.49%	0.95%	-0.32%	14.19%	-0.91%	3.56%	-	-
Horiz. %	144.42%	117.90%	116.80%	117.17%	102.61%	103.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,968,177	1,946,610	1,904,047	1,926,915	1,840,371	1,786,782	1,731,461	8.87%
YoY %	1.11%	2.24%	-1.19%	4.70%	3.00%	3.20%	-	-
Horiz. %	113.67%	112.43%	109.97%	111.29%	106.29%	103.20%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Dividend
Div	172,469	94,626	141,790	-	123,586	65,380	97,981	45.53%
YoY %	82.26%	-33.26%	0.00%	-	89.03%	-33.27%	-	-
Horiz. %	176.02%	96.58%	144.71%	-	126.13%	66.73%	100.00%	-
Div Payout %	80.80%	51.66%	73.45%	-	47.52%	30.60%	46.00%	-
YoY %	56.41%	-29.67%	0.00%	-	55.29%	-33.48%	-	-
Horiz. %	175.65%	112.30%	159.67%	-	103.30%	66.52%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Equity
Net Worth	1,968,177	1,946,610	1,904,047	1,926,915	1,840,371	1,786,782	1,731,461	8.87%
YoY %	1.11%	2.24%	-1.19%	4.70%	3.00%	3.20%	-	-
Horiz. %	113.67%	112.43%	109.97%	111.29%	106.29%	103.20%	100.00%	-
NOSH	1,014,524	1,013,859	1,012,791	1,008,856	671,668	671,722	671,109	31.55%
YoY %	0.07%	0.11%	0.39%	50.20%	-0.01%	0.09%	-	-
Horiz. %	151.17%	151.07%	150.91%	150.33%	100.08%	100.09%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Ratio Analysis
NP Margin	14.51%	15.14%	15.95%	15.98%	22.54%	19.14%	19.65%	-
YoY %	-4.16%	-5.08%	-0.19%	-29.10%	17.76%	-2.60%	-	-
Horiz. %	73.84%	77.05%	81.17%	81.32%	114.71%	97.40%	100.00%	-
ROE	10.85%	9.41%	10.14%	10.07%	14.13%	11.96%	12.30%	-
YoY %	15.30%	-7.20%	0.70%	-28.73%	18.14%	-2.76%	-	-
Horiz. %	88.21%	76.50%	82.44%	81.87%	114.88%	97.24%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Per Share
RPS	145.03	119.35	119.50	120.40	171.78	166.07	161.53	-6.90%
YoY %	21.52%	-0.13%	-0.75%	-29.91%	3.44%	2.81%	-	-
Horiz. %	89.79%	73.89%	73.98%	74.54%	106.35%	102.81%	100.00%	-
EPS	21.04	18.07	19.06	19.24	38.72	31.81	31.74	-23.87%
YoY %	16.44%	-5.19%	-0.94%	-50.31%	21.72%	0.22%	-	-
Horiz. %	66.29%	56.93%	60.05%	60.62%	121.99%	100.22%	100.00%	-
DPS	17.00	9.33	14.00	0.00	18.40	9.73	14.60	10.62%
YoY %	82.21%	-33.36%	0.00%	0.00%	89.11%	-33.36%	-	-
Horiz. %	116.44%	63.90%	95.89%	0.00%	126.03%	66.64%	100.00%	-
NAPS	1.94	1.92	1.88	1.91	2.74	2.66	2.58	-17.23%
YoY %	1.04%	2.13%	-1.57%	-30.29%	3.01%	3.10%	-	-
Horiz. %	75.19%	74.42%	72.87%	74.03%	106.20%	103.10%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,008,856
RPS	29.41	24.19	24.19	24.28	23.06	22.30	21.67	22.46%
YoY %	21.58%	0.00%	-0.37%	5.29%	3.41%	2.91%	-	-
Horiz. %	135.72%	111.63%	111.63%	112.04%	106.41%	102.91%	100.00%	-
EPS	4.27	3.66	3.86	3.88	5.20	4.27	4.26	0.15%
YoY %	16.67%	-5.18%	-0.52%	-25.38%	21.78%	0.23%	-	-
Horiz. %	100.23%	85.92%	90.61%	91.08%	122.07%	100.23%	100.00%	-
DPS	3.45	1.89	2.83	0.00	2.47	1.31	1.96	45.53%
YoY %	82.54%	-33.22%	0.00%	0.00%	88.55%	-33.16%	-	-
Horiz. %	176.02%	96.43%	144.39%	0.00%	126.02%	66.84%	100.00%	-
NAPS	0.3934	0.3891	0.3806	0.3852	0.3679	0.3572	0.3461	8.87%
YoY %	1.11%	2.23%	-1.19%	4.70%	3.00%	3.21%	-	-
Horiz. %	113.67%	112.42%	109.97%	111.30%	106.30%	103.21%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	-
Price	1.85	2.04	2.83	3.33	5.20	5.73	5.50	-
P/RPS	1.28	1.71	2.37	2.77	3.03	3.45	3.41	-47.80%
YoY %	-25.15%	-27.85%	-14.44%	-8.58%	-12.17%	1.17%	-	-
Horiz. %	37.54%	50.15%	69.50%	81.23%	88.86%	101.17%	100.00%	-
P/EPS	8.79	11.29	14.85	17.31	13.43	18.01	17.33	-36.26%
YoY %	-22.14%	-23.97%	-14.21%	28.89%	-25.43%	3.92%	-	-
Horiz. %	50.72%	65.15%	85.69%	99.88%	77.50%	103.92%	100.00%	-
EY	11.37	8.86	6.73	5.78	7.45	5.55	5.77	56.85%
YoY %	28.33%	31.65%	16.44%	-22.42%	34.23%	-3.81%	-	-
Horiz. %	197.05%	153.55%	116.64%	100.17%	129.12%	96.19%	100.00%	-
DY	9.19	4.58	4.95	0.00	3.54	1.70	2.65	128.24%
YoY %	100.66%	-7.47%	0.00%	0.00%	108.24%	-35.85%	-	-
Horiz. %	346.79%	172.83%	186.79%	0.00%	133.58%	64.15%	100.00%	-
P/NAPS	0.95	1.06	1.51	1.74	1.90	2.15	2.13	-41.48%
YoY %	-10.38%	-29.80%	-13.22%	-8.42%	-11.63%	0.94%	-	-
Horiz. %	44.60%	49.77%	70.89%	81.69%	89.20%	100.94%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Announcement Date
Date	10/12/08	25/09/08	24/06/08	27/03/08	12/12/07	20/09/07	27/06/07	-
Price	1.94	2.21	2.33	2.45	5.13	5.63	5.77	-
P/RPS	1.34	1.85	1.95	2.03	2.99	3.39	3.57	-47.81%
YoY %	-27.57%	-5.13%	-3.94%	-32.11%	-11.80%	-5.04%	-	-
Horiz. %	37.54%	51.82%	54.62%	56.86%	83.75%	94.96%	100.00%	-
P/EPS	9.22	12.23	12.22	12.73	13.25	17.70	18.18	-36.27%
YoY %	-24.61%	0.08%	-4.01%	-3.92%	-25.14%	-2.64%	-	-
Horiz. %	50.72%	67.27%	67.22%	70.02%	72.88%	97.36%	100.00%	-
EY	10.85	8.17	8.18	7.85	7.55	5.65	5.50	56.97%
YoY %	32.80%	-0.12%	4.20%	3.97%	33.63%	2.73%	-	-
Horiz. %	197.27%	148.55%	148.73%	142.73%	137.27%	102.73%	100.00%	-
DY	8.76	4.22	6.01	0.00	3.59	1.73	2.53	128.01%
YoY %	107.58%	-29.78%	0.00%	0.00%	107.51%	-31.62%	-	-
Horiz. %	346.25%	166.80%	237.55%	0.00%	141.90%	68.38%	100.00%	-
P/NAPS	1.00	1.15	1.24	1.28	1.87	2.12	2.24	-41.44%
YoY %	-13.04%	-7.26%	-3.12%	-31.55%	-11.79%	-5.36%	-	-
Horiz. %	44.64%	51.34%	55.36%	57.14%	83.48%	94.64%	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