[SPSETIA] QoQ Cumulative Quarter Result on 31-Jan-2013 [#1]

Announcement Date
14-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- -76.34%
YoY- 25.92%
Quarter Report
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 3,261,159 2,295,476 1,488,655 734,929 2,526,595 1,762,972 1,108,780 104.87%
PBT 658,415 438,897 280,861 135,731 567,505 374,223 228,610 102.03%
Tax -173,983 -114,342 -69,536 -29,984 -179,877 -111,975 -65,845 90.78%
NP 484,432 324,555 211,325 105,747 387,628 262,248 162,765 106.49%
-
NP to SH 418,348 288,707 187,405 93,187 393,816 266,790 166,387 84.59%
-
Tax Rate 26.42% 26.05% 24.76% 22.09% 31.70% 29.92% 28.80% -
Total Cost 2,776,727 1,970,921 1,277,330 629,182 2,138,967 1,500,724 946,015 104.59%
-
Net Worth 5,197,006 5,079,167 4,925,989 4,291,406 3,859,435 3,784,255 3,672,505 25.96%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 256,354 91,516 87,964 - 268,816 94,606 93,686 95.27%
Div Payout % 61.28% 31.70% 46.94% - 68.26% 35.46% 56.31% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 5,197,006 5,079,167 4,925,989 4,291,406 3,859,435 3,784,255 3,672,505 25.96%
NOSH 2,330,496 2,287,913 2,199,102 2,024,248 1,920,116 1,892,127 1,873,727 15.60%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 14.85% 14.14% 14.20% 14.39% 15.34% 14.88% 14.68% -
ROE 8.05% 5.68% 3.80% 2.17% 10.20% 7.05% 4.53% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 139.93 100.33 67.69 36.31 131.59 93.17 59.18 77.20%
EPS 17.95 12.62 8.52 4.61 20.51 14.10 8.88 59.66%
DPS 11.00 4.00 4.00 0.00 14.00 5.00 5.00 68.91%
NAPS 2.23 2.22 2.24 2.12 2.01 2.00 1.96 8.95%
Adjusted Per Share Value based on latest NOSH - 2,024,248
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 68.55 48.25 31.29 15.45 53.11 37.06 23.31 104.85%
EPS 8.79 6.07 3.94 1.96 8.28 5.61 3.50 84.45%
DPS 5.39 1.92 1.85 0.00 5.65 1.99 1.97 95.26%
NAPS 1.0924 1.0676 1.0354 0.902 0.8112 0.7954 0.7719 25.97%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 3.07 3.34 3.43 3.13 3.61 3.63 3.62 -
P/RPS 2.19 3.33 5.07 8.62 2.74 3.90 6.12 -49.50%
P/EPS 17.10 26.47 40.25 67.99 17.60 25.74 40.77 -43.87%
EY 5.85 3.78 2.48 1.47 5.68 3.88 2.45 78.36%
DY 3.58 1.20 1.17 0.00 3.88 1.38 1.38 88.47%
P/NAPS 1.38 1.50 1.53 1.48 1.80 1.82 1.85 -17.70%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 12/12/13 25/09/13 27/06/13 14/03/13 12/12/12 13/09/12 21/06/12 -
Price 3.09 3.37 3.42 3.30 3.15 3.78 3.86 -
P/RPS 2.21 3.36 5.05 9.09 2.39 4.06 6.52 -51.28%
P/EPS 17.21 26.71 40.13 71.68 15.36 26.81 43.47 -45.99%
EY 5.81 3.74 2.49 1.40 6.51 3.73 2.30 85.16%
DY 3.56 1.19 1.17 0.00 4.44 1.32 1.30 95.37%
P/NAPS 1.39 1.52 1.53 1.56 1.57 1.89 1.97 -20.69%

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