[SPTOTO] QoQ Cumulative Quarter Result on 31-Jan-2009 [#3]

Announcement Date
16-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 47.11%
YoY- 5.33%
Quarter Report
View:
Show?
Cumulative Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 1,683,270 826,165 3,695,686 2,825,353 1,767,690 825,902 3,277,797 -35.79%
PBT 289,575 142,138 585,544 434,515 293,095 130,699 502,627 -30.69%
Tax -84,905 -40,754 -163,528 -126,073 -83,113 -36,720 -143,878 -29.57%
NP 204,670 101,384 422,016 308,442 209,982 93,979 358,749 -31.14%
-
NP to SH 202,996 100,452 413,554 303,244 206,132 92,390 348,663 -30.20%
-
Tax Rate 29.32% 28.67% 27.93% 29.01% 28.36% 28.10% 28.63% -
Total Cost 1,478,600 724,781 3,273,670 2,516,911 1,557,708 731,923 2,919,048 -36.37%
-
Net Worth 299,673 189,056 477,317 439,666 401,963 338,930 328,450 -5.91%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 644,948 623,886 316,662 178,504 122,473 56,488 327,187 57.01%
Div Payout % 317.72% 621.08% 76.57% 58.86% 59.41% 61.14% 93.84% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 299,673 189,056 477,317 439,666 401,963 338,930 328,450 -5.91%
NOSH 1,302,926 1,260,376 1,256,098 1,256,188 1,256,136 1,255,298 1,263,271 2.07%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 12.16% 12.27% 11.42% 10.92% 11.88% 11.38% 10.94% -
ROE 67.74% 53.13% 86.64% 68.97% 51.28% 27.26% 106.15% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 129.19 65.55 294.22 224.91 140.72 65.79 259.47 -37.10%
EPS 15.58 7.97 32.93 24.14 16.41 7.36 27.60 -31.62%
DPS 49.50 49.50 25.21 14.21 9.75 4.50 25.90 53.82%
NAPS 0.23 0.15 0.38 0.35 0.32 0.27 0.26 -7.82%
Adjusted Per Share Value based on latest NOSH - 1,256,300
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 124.59 61.15 273.55 209.13 130.84 61.13 242.62 -35.79%
EPS 15.03 7.44 30.61 22.45 15.26 6.84 25.81 -30.19%
DPS 47.74 46.18 23.44 13.21 9.07 4.18 24.22 57.01%
NAPS 0.2218 0.1399 0.3533 0.3254 0.2975 0.2509 0.2431 -5.91%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 4.23 4.27 4.38 4.18 3.90 4.79 4.54 -
P/RPS 3.27 6.51 1.49 1.86 2.77 7.28 1.75 51.53%
P/EPS 27.15 53.58 13.30 17.32 23.77 65.08 16.45 39.53%
EY 3.68 1.87 7.52 5.78 4.21 1.54 6.08 -28.38%
DY 11.70 11.59 5.76 3.40 2.50 0.94 5.70 61.30%
P/NAPS 18.39 28.47 11.53 11.94 12.19 17.74 17.46 3.51%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 10/12/09 09/09/09 15/06/09 16/03/09 12/12/08 08/09/08 18/06/08 -
Price 4.11 4.23 4.41 4.16 4.04 4.07 4.38 -
P/RPS 3.18 6.45 1.50 1.85 2.87 6.19 1.69 52.23%
P/EPS 26.38 53.07 13.39 17.23 24.62 55.30 15.87 40.19%
EY 3.79 1.88 7.47 5.80 4.06 1.81 6.30 -28.67%
DY 12.04 11.70 5.72 3.42 2.41 1.11 5.91 60.49%
P/NAPS 17.87 28.20 11.61 11.89 12.63 15.07 16.85 3.98%

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