[SPTOTO] QoQ Cumulative Quarter Result on 30-Apr-2010 [#4]

Announcement Date
18-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- 27.47%
YoY- -7.27%
Quarter Report
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 2,532,351 1,681,185 835,395 3,392,810 2,534,029 1,683,270 826,165 110.58%
PBT 357,831 196,338 98,598 548,188 428,834 289,575 142,138 84.74%
Tax -107,654 -63,873 -33,341 -159,710 -125,502 -84,905 -40,754 90.75%
NP 250,177 132,465 65,257 388,478 303,332 204,670 101,384 82.30%
-
NP to SH 243,913 129,038 63,956 383,504 300,847 202,996 100,452 80.36%
-
Tax Rate 30.09% 32.53% 33.82% 29.13% 29.27% 29.32% 28.67% -
Total Cost 2,282,174 1,548,720 770,138 3,004,332 2,230,697 1,478,600 724,781 114.38%
-
Net Worth 427,917 361,038 401,397 449,263 368,491 299,673 189,056 72.13%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 240,703 160,461 107,039 759,784 651,440 644,948 623,886 -46.91%
Div Payout % 98.68% 124.35% 167.36% 198.12% 216.54% 317.72% 621.08% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 427,917 361,038 401,397 449,263 368,491 299,673 189,056 72.13%
NOSH 1,337,242 1,337,181 1,337,991 1,321,363 1,316,041 1,302,926 1,260,376 4.01%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 9.88% 7.88% 7.81% 11.45% 11.97% 12.16% 12.27% -
ROE 57.00% 35.74% 15.93% 85.36% 81.64% 67.74% 53.13% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 189.37 125.73 62.44 256.77 192.55 129.19 65.55 102.45%
EPS 18.24 9.65 4.78 29.02 22.86 15.58 7.97 73.40%
DPS 18.00 12.00 8.00 57.50 49.50 49.50 49.50 -48.95%
NAPS 0.32 0.27 0.30 0.34 0.28 0.23 0.15 65.49%
Adjusted Per Share Value based on latest NOSH - 1,337,107
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 187.44 124.44 61.84 251.13 187.57 124.59 61.15 110.58%
EPS 18.05 9.55 4.73 28.39 22.27 15.03 7.44 80.26%
DPS 17.82 11.88 7.92 56.24 48.22 47.74 46.18 -46.90%
NAPS 0.3167 0.2672 0.2971 0.3325 0.2728 0.2218 0.1399 72.15%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 4.12 4.08 4.11 4.47 4.13 4.23 4.27 -
P/RPS 2.18 3.25 6.58 1.74 2.14 3.27 6.51 -51.68%
P/EPS 22.59 42.28 85.98 15.40 18.07 27.15 53.58 -43.68%
EY 4.43 2.37 1.16 6.49 5.54 3.68 1.87 77.42%
DY 4.37 2.94 1.95 12.86 11.99 11.70 11.59 -47.71%
P/NAPS 12.88 15.11 13.70 13.15 14.75 18.39 28.47 -40.98%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 15/03/11 10/12/10 20/09/10 18/06/10 15/03/10 10/12/09 09/09/09 -
Price 4.00 4.04 4.02 4.33 4.28 4.11 4.23 -
P/RPS 2.11 3.21 6.44 1.69 2.22 3.18 6.45 -52.42%
P/EPS 21.93 41.87 84.10 14.92 18.72 26.38 53.07 -44.43%
EY 4.56 2.39 1.19 6.70 5.34 3.79 1.88 80.23%
DY 4.50 2.97 1.99 13.28 11.57 12.04 11.70 -47.02%
P/NAPS 12.50 14.96 13.40 12.74 15.29 17.87 28.20 -41.77%

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