[SPTOTO] QoQ Cumulative Quarter Result on 31-Oct-2012 [#2]

Announcement Date
18-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 101.72%
YoY- 12.9%
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 887,103 3,628,362 2,697,341 1,808,614 899,909 3,607,754 2,691,640 -52.31%
PBT 148,369 569,526 452,819 322,326 160,875 579,150 443,831 -51.86%
Tax -47,097 -166,020 -134,884 -92,249 -46,146 -163,465 -128,124 -48.71%
NP 101,272 403,506 317,935 230,077 114,729 415,685 315,707 -53.17%
-
NP to SH 98,790 391,085 309,350 223,281 110,687 405,476 310,517 -53.42%
-
Tax Rate 31.74% 29.15% 29.79% 28.62% 28.68% 28.22% 28.87% -
Total Cost 785,831 3,224,856 2,379,406 1,578,537 785,180 3,192,069 2,375,933 -52.20%
-
Net Worth 617,437 558,130 621,609 528,788 515,745 480,626 507,948 13.91%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 53,690 372,086 211,611 211,515 85,957 360,470 294,075 -67.85%
Div Payout % 54.35% 95.14% 68.41% 94.73% 77.66% 88.90% 94.71% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 617,437 558,130 621,609 528,788 515,745 480,626 507,948 13.91%
NOSH 1,342,255 1,328,881 1,322,573 1,321,971 1,322,425 1,335,074 1,336,706 0.27%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 11.42% 11.12% 11.79% 12.72% 12.75% 11.52% 11.73% -
ROE 16.00% 70.07% 49.77% 42.23% 21.46% 84.36% 61.13% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 66.09 273.04 203.95 136.81 68.05 270.23 201.36 -52.45%
EPS 7.36 29.43 23.39 16.89 8.37 30.37 23.23 -53.55%
DPS 4.00 28.00 16.00 16.00 6.50 27.00 22.00 -67.93%
NAPS 0.46 0.42 0.47 0.40 0.39 0.36 0.38 13.59%
Adjusted Per Share Value based on latest NOSH - 1,321,525
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 65.66 268.57 199.66 133.87 66.61 267.04 199.23 -52.31%
EPS 7.31 28.95 22.90 16.53 8.19 30.01 22.98 -53.43%
DPS 3.97 27.54 15.66 15.66 6.36 26.68 21.77 -67.87%
NAPS 0.457 0.4131 0.4601 0.3914 0.3818 0.3558 0.376 13.90%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 4.18 4.20 4.35 4.34 4.19 4.23 4.28 -
P/RPS 6.32 1.54 2.13 3.17 6.16 1.57 2.13 106.62%
P/EPS 56.79 14.27 18.60 25.70 50.06 13.93 18.42 111.97%
EY 1.76 7.01 5.38 3.89 2.00 7.18 5.43 -52.84%
DY 0.96 6.67 3.68 3.69 1.55 6.38 5.14 -67.35%
P/NAPS 9.09 10.00 9.26 10.85 10.74 11.75 11.26 -13.31%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 12/09/13 18/06/13 18/03/13 18/12/12 18/09/12 18/06/12 21/03/12 -
Price 4.19 4.29 4.21 4.37 4.29 4.14 4.30 -
P/RPS 6.34 1.57 2.06 3.19 6.30 1.53 2.14 106.41%
P/EPS 56.93 14.58 18.00 25.87 51.25 13.63 18.51 111.63%
EY 1.76 6.86 5.56 3.86 1.95 7.34 5.40 -52.67%
DY 0.95 6.53 3.80 3.66 1.52 6.52 5.12 -67.50%
P/NAPS 9.11 10.21 8.96 10.92 11.00 11.50 11.32 -13.49%

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