[SPTOTO] QoQ Cumulative Quarter Result on 31-Jul-2007 [#1]

Announcement Date
10-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- -73.31%
YoY- 4.85%
Quarter Report
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 3,277,797 2,410,946 1,549,469 756,998 3,035,288 2,204,995 1,434,014 73.60%
PBT 502,627 408,698 260,644 141,438 545,332 396,660 244,621 61.69%
Tax -143,878 -115,799 -68,191 -39,910 -162,806 -105,674 -71,489 59.47%
NP 358,749 292,899 192,453 101,528 382,526 290,986 173,132 62.60%
-
NP to SH 348,663 287,901 189,743 100,273 375,687 284,352 167,014 63.41%
-
Tax Rate 28.63% 28.33% 26.16% 28.22% 29.85% 26.64% 29.22% -
Total Cost 2,919,048 2,118,047 1,357,016 655,470 2,652,762 1,914,009 1,260,882 75.09%
-
Net Worth 328,450 366,994 355,133 382,235 422,545 517,945 517,872 -26.20%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 327,187 243,481 168,942 93,010 419,216 352,979 234,725 24.80%
Div Payout % 93.84% 84.57% 89.04% 92.76% 111.59% 124.13% 140.54% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 328,450 366,994 355,133 382,235 422,545 517,945 517,872 -26.20%
NOSH 1,263,271 1,265,498 1,268,335 1,274,116 1,280,442 1,294,863 1,294,682 -1.62%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 10.94% 12.15% 12.42% 13.41% 12.60% 13.20% 12.07% -
ROE 106.15% 78.45% 53.43% 26.23% 88.91% 54.90% 32.25% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 259.47 190.51 122.17 59.41 237.05 170.29 110.76 76.47%
EPS 27.60 22.75 14.96 7.87 29.05 21.96 12.90 66.11%
DPS 25.90 19.24 13.32 7.30 32.74 27.26 18.13 26.87%
NAPS 0.26 0.29 0.28 0.30 0.33 0.40 0.40 -24.98%
Adjusted Per Share Value based on latest NOSH - 1,274,116
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 242.62 178.46 114.69 56.03 224.67 163.21 106.14 73.61%
EPS 25.81 21.31 14.04 7.42 27.81 21.05 12.36 63.44%
DPS 24.22 18.02 12.50 6.88 31.03 26.13 17.37 24.83%
NAPS 0.2431 0.2716 0.2629 0.2829 0.3128 0.3834 0.3833 -26.20%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 4.54 4.62 4.99 4.87 4.38 4.52 4.48 -
P/RPS 1.75 2.43 4.08 8.20 1.85 2.65 4.04 -42.77%
P/EPS 16.45 20.31 33.36 61.88 14.93 20.58 34.73 -39.26%
EY 6.08 4.92 3.00 1.62 6.70 4.86 2.88 64.64%
DY 5.70 4.16 2.67 1.50 7.47 6.03 4.05 25.61%
P/NAPS 17.46 15.93 17.82 16.23 13.27 11.30 11.20 34.48%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 18/06/08 05/03/08 07/12/07 10/09/07 28/06/07 07/03/07 08/12/06 -
Price 4.38 4.36 4.94 4.77 5.18 4.42 4.64 -
P/RPS 1.69 2.29 4.04 8.03 2.19 2.60 4.19 -45.43%
P/EPS 15.87 19.16 33.02 60.61 17.65 20.13 35.97 -42.07%
EY 6.30 5.22 3.03 1.65 5.66 4.97 2.78 72.61%
DY 5.91 4.41 2.70 1.53 6.32 6.17 3.91 31.73%
P/NAPS 16.85 15.03 17.64 15.90 15.70 11.05 11.60 28.29%

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