[SPTOTO] QoQ Cumulative Quarter Result on 30-Apr-2009 [#4]

Announcement Date
15-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 36.38%
YoY- 18.61%
Quarter Report
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 2,534,029 1,683,270 826,165 3,695,686 2,825,353 1,767,690 825,902 110.71%
PBT 428,834 289,575 142,138 585,544 434,515 293,095 130,699 120.32%
Tax -125,502 -84,905 -40,754 -163,528 -126,073 -83,113 -36,720 126.39%
NP 303,332 204,670 101,384 422,016 308,442 209,982 93,979 117.93%
-
NP to SH 300,847 202,996 100,452 413,554 303,244 206,132 92,390 119.21%
-
Tax Rate 29.27% 29.32% 28.67% 27.93% 29.01% 28.36% 28.10% -
Total Cost 2,230,697 1,478,600 724,781 3,273,670 2,516,911 1,557,708 731,923 109.78%
-
Net Worth 368,491 299,673 189,056 477,317 439,666 401,963 338,930 5.71%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 651,440 644,948 623,886 316,662 178,504 122,473 56,488 408.17%
Div Payout % 216.54% 317.72% 621.08% 76.57% 58.86% 59.41% 61.14% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 368,491 299,673 189,056 477,317 439,666 401,963 338,930 5.71%
NOSH 1,316,041 1,302,926 1,260,376 1,256,098 1,256,188 1,256,136 1,255,298 3.19%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 11.97% 12.16% 12.27% 11.42% 10.92% 11.88% 11.38% -
ROE 81.64% 67.74% 53.13% 86.64% 68.97% 51.28% 27.26% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 192.55 129.19 65.55 294.22 224.91 140.72 65.79 104.20%
EPS 22.86 15.58 7.97 32.93 24.14 16.41 7.36 112.43%
DPS 49.50 49.50 49.50 25.21 14.21 9.75 4.50 392.45%
NAPS 0.28 0.23 0.15 0.38 0.35 0.32 0.27 2.44%
Adjusted Per Share Value based on latest NOSH - 1,255,843
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 187.57 124.59 61.15 273.55 209.13 130.84 61.13 110.72%
EPS 22.27 15.03 7.44 30.61 22.45 15.26 6.84 119.20%
DPS 48.22 47.74 46.18 23.44 13.21 9.07 4.18 408.27%
NAPS 0.2728 0.2218 0.1399 0.3533 0.3254 0.2975 0.2509 5.72%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 4.13 4.23 4.27 4.38 4.18 3.90 4.79 -
P/RPS 2.14 3.27 6.51 1.49 1.86 2.77 7.28 -55.69%
P/EPS 18.07 27.15 53.58 13.30 17.32 23.77 65.08 -57.34%
EY 5.54 3.68 1.87 7.52 5.78 4.21 1.54 134.23%
DY 11.99 11.70 11.59 5.76 3.40 2.50 0.94 443.39%
P/NAPS 14.75 18.39 28.47 11.53 11.94 12.19 17.74 -11.54%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 15/03/10 10/12/09 09/09/09 15/06/09 16/03/09 12/12/08 08/09/08 -
Price 4.28 4.11 4.23 4.41 4.16 4.04 4.07 -
P/RPS 2.22 3.18 6.45 1.50 1.85 2.87 6.19 -49.42%
P/EPS 18.72 26.38 53.07 13.39 17.23 24.62 55.30 -51.33%
EY 5.34 3.79 1.88 7.47 5.80 4.06 1.81 105.29%
DY 11.57 12.04 11.70 5.72 3.42 2.41 1.11 375.13%
P/NAPS 15.29 17.87 28.20 11.61 11.89 12.63 15.07 0.96%

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