[SPTOTO] QoQ Cumulative Quarter Result on 31-Oct-2007 [#2]

Announcement Date
07-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 89.23%
YoY- 13.61%
Quarter Report
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 825,902 3,277,797 2,410,946 1,549,469 756,998 3,035,288 2,204,995 -48.06%
PBT 130,699 502,627 408,698 260,644 141,438 545,332 396,660 -52.32%
Tax -36,720 -143,878 -115,799 -68,191 -39,910 -162,806 -105,674 -50.60%
NP 93,979 358,749 292,899 192,453 101,528 382,526 290,986 -52.95%
-
NP to SH 92,390 348,663 287,901 189,743 100,273 375,687 284,352 -52.77%
-
Tax Rate 28.10% 28.63% 28.33% 26.16% 28.22% 29.85% 26.64% -
Total Cost 731,923 2,919,048 2,118,047 1,357,016 655,470 2,652,762 1,914,009 -47.34%
-
Net Worth 338,930 328,450 366,994 355,133 382,235 422,545 517,945 -24.64%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 56,488 327,187 243,481 168,942 93,010 419,216 352,979 -70.55%
Div Payout % 61.14% 93.84% 84.57% 89.04% 92.76% 111.59% 124.13% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 338,930 328,450 366,994 355,133 382,235 422,545 517,945 -24.64%
NOSH 1,255,298 1,263,271 1,265,498 1,268,335 1,274,116 1,280,442 1,294,863 -2.04%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 11.38% 10.94% 12.15% 12.42% 13.41% 12.60% 13.20% -
ROE 27.26% 106.15% 78.45% 53.43% 26.23% 88.91% 54.90% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 65.79 259.47 190.51 122.17 59.41 237.05 170.29 -46.98%
EPS 7.36 27.60 22.75 14.96 7.87 29.05 21.96 -51.78%
DPS 4.50 25.90 19.24 13.32 7.30 32.74 27.26 -69.94%
NAPS 0.27 0.26 0.29 0.28 0.30 0.33 0.40 -23.06%
Adjusted Per Share Value based on latest NOSH - 1,261,918
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 61.13 242.62 178.46 114.69 56.03 224.67 163.21 -48.07%
EPS 6.84 25.81 21.31 14.04 7.42 27.81 21.05 -52.76%
DPS 4.18 24.22 18.02 12.50 6.88 31.03 26.13 -70.56%
NAPS 0.2509 0.2431 0.2716 0.2629 0.2829 0.3128 0.3834 -24.64%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 4.79 4.54 4.62 4.99 4.87 4.38 4.52 -
P/RPS 7.28 1.75 2.43 4.08 8.20 1.85 2.65 96.27%
P/EPS 65.08 16.45 20.31 33.36 61.88 14.93 20.58 115.59%
EY 1.54 6.08 4.92 3.00 1.62 6.70 4.86 -53.55%
DY 0.94 5.70 4.16 2.67 1.50 7.47 6.03 -71.06%
P/NAPS 17.74 17.46 15.93 17.82 16.23 13.27 11.30 35.11%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 08/09/08 18/06/08 05/03/08 07/12/07 10/09/07 28/06/07 07/03/07 -
Price 4.07 4.38 4.36 4.94 4.77 5.18 4.42 -
P/RPS 6.19 1.69 2.29 4.04 8.03 2.19 2.60 78.39%
P/EPS 55.30 15.87 19.16 33.02 60.61 17.65 20.13 96.27%
EY 1.81 6.30 5.22 3.03 1.65 5.66 4.97 -49.03%
DY 1.11 5.91 4.41 2.70 1.53 6.32 6.17 -68.16%
P/NAPS 15.07 16.85 15.03 17.64 15.90 15.70 11.05 23.00%

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