[SPTOTO] QoQ Cumulative Quarter Result on 31-Jan-2017 [#3]

Announcement Date
16-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 39.65%
YoY- -16.2%
Quarter Report
View:
Show?
Cumulative Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 2,855,541 1,471,829 5,734,546 4,257,469 2,890,415 1,435,607 5,563,227 -35.81%
PBT 213,599 117,517 380,204 278,039 191,783 96,401 445,658 -38.67%
Tax -72,756 -39,858 -129,393 -103,078 -66,337 -35,021 -127,566 -31.15%
NP 140,843 77,659 250,811 174,961 125,446 61,380 318,092 -41.82%
-
NP to SH 136,044 74,312 241,313 168,825 120,889 58,741 308,640 -41.99%
-
Tax Rate 34.06% 33.92% 34.03% 37.07% 34.59% 36.33% 28.62% -
Total Cost 2,714,698 1,394,170 5,483,735 4,082,508 2,764,969 1,374,227 5,245,135 -35.45%
-
Net Worth 781,259 782,231 768,426 741,643 768,190 754,471 768,829 1.07%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 107,760 53,947 188,736 148,328 107,816 53,890 256,276 -43.78%
Div Payout % 79.21% 72.60% 78.21% 87.86% 89.19% 91.74% 83.03% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 781,259 782,231 768,426 741,643 768,190 754,471 768,829 1.07%
NOSH 1,351,000 1,348,675 1,348,117 1,348,442 1,347,703 1,347,270 1,348,823 0.10%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 4.93% 5.28% 4.37% 4.11% 4.34% 4.28% 5.72% -
ROE 17.41% 9.50% 31.40% 22.76% 15.74% 7.79% 40.14% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 211.99 109.13 425.37 315.73 214.47 106.56 412.45 -35.75%
EPS 10.10 5.51 17.90 12.52 8.97 4.36 22.88 -41.93%
DPS 8.00 4.00 14.00 11.00 8.00 4.00 19.00 -43.73%
NAPS 0.58 0.58 0.57 0.55 0.57 0.56 0.57 1.16%
Adjusted Per Share Value based on latest NOSH - 1,346,516
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 211.36 108.94 424.47 315.13 213.95 106.26 411.79 -35.81%
EPS 10.07 5.50 17.86 12.50 8.95 4.35 22.85 -42.00%
DPS 7.98 3.99 13.97 10.98 7.98 3.99 18.97 -43.76%
NAPS 0.5783 0.579 0.5688 0.549 0.5686 0.5585 0.5691 1.07%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 2.41 2.38 2.81 2.93 3.19 3.28 3.04 -
P/RPS 1.14 2.18 0.66 0.93 1.49 3.08 0.74 33.28%
P/EPS 23.86 43.19 15.70 23.40 35.56 75.23 13.29 47.55%
EY 4.19 2.32 6.37 4.27 2.81 1.33 7.53 -32.27%
DY 3.32 1.68 4.98 3.75 2.51 1.22 6.25 -34.33%
P/NAPS 4.16 4.10 4.93 5.33 5.60 5.86 5.33 -15.19%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 18/12/17 20/09/17 20/06/17 16/03/17 16/12/16 19/09/16 20/06/16 -
Price 2.28 2.32 2.57 2.98 3.06 3.32 2.90 -
P/RPS 1.08 2.13 0.60 0.94 1.43 3.12 0.70 33.41%
P/EPS 22.57 42.11 14.36 23.80 34.11 76.15 12.67 46.79%
EY 4.43 2.38 6.96 4.20 2.93 1.31 7.89 -31.86%
DY 3.51 1.72 5.45 3.69 2.61 1.20 6.55 -33.95%
P/NAPS 3.93 4.00 4.51 5.42 5.37 5.93 5.09 -15.79%

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