[SPSETIA] QoQ Cumulative Quarter Result on 31-Jul-2013 [#3]

Announcement Date
25-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- 54.06%
YoY- 8.22%
Quarter Report
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 1,673,911 721,559 3,261,159 2,295,476 1,488,655 734,929 2,526,595 -24.06%
PBT 312,536 147,164 658,415 438,897 280,861 135,731 567,505 -32.88%
Tax -77,149 -30,175 -173,983 -114,342 -69,536 -29,984 -179,877 -43.21%
NP 235,387 116,989 484,432 324,555 211,325 105,747 387,628 -28.35%
-
NP to SH 171,047 96,776 418,348 288,707 187,405 93,187 393,816 -42.73%
-
Tax Rate 24.68% 20.50% 26.42% 26.05% 24.76% 22.09% 31.70% -
Total Cost 1,438,524 604,570 2,776,727 1,970,921 1,277,330 629,182 2,138,967 -23.29%
-
Net Worth 5,701,566 5,624,797 5,197,006 5,079,167 4,925,989 4,291,406 3,859,435 29.80%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 98,302 - 256,354 91,516 87,964 - 268,816 -48.95%
Div Payout % 57.47% - 61.28% 31.70% 46.94% - 68.26% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 5,701,566 5,624,797 5,197,006 5,079,167 4,925,989 4,291,406 3,859,435 29.80%
NOSH 2,457,571 2,456,243 2,330,496 2,287,913 2,199,102 2,024,248 1,920,116 17.93%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 14.06% 16.21% 14.85% 14.14% 14.20% 14.39% 15.34% -
ROE 3.00% 1.72% 8.05% 5.68% 3.80% 2.17% 10.20% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 68.11 29.38 139.93 100.33 67.69 36.31 131.59 -35.61%
EPS 6.96 3.94 17.95 12.62 8.52 4.61 20.51 -51.44%
DPS 4.00 0.00 11.00 4.00 4.00 0.00 14.00 -56.71%
NAPS 2.32 2.29 2.23 2.22 2.24 2.12 2.01 10.06%
Adjusted Per Share Value based on latest NOSH - 2,460,917
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 35.16 15.15 68.49 48.21 31.27 15.44 53.07 -24.05%
EPS 3.59 2.03 8.79 6.06 3.94 1.96 8.27 -42.75%
DPS 2.06 0.00 5.38 1.92 1.85 0.00 5.65 -49.05%
NAPS 1.1975 1.1814 1.0915 1.0668 1.0346 0.9013 0.8106 29.80%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 3.02 2.88 3.07 3.34 3.43 3.13 3.61 -
P/RPS 4.43 9.80 2.19 3.33 5.07 8.62 2.74 37.87%
P/EPS 43.39 73.10 17.10 26.47 40.25 67.99 17.60 82.79%
EY 2.30 1.37 5.85 3.78 2.48 1.47 5.68 -45.35%
DY 1.32 0.00 3.58 1.20 1.17 0.00 3.88 -51.36%
P/NAPS 1.30 1.26 1.38 1.50 1.53 1.48 1.80 -19.55%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 11/06/14 20/03/14 12/12/13 25/09/13 27/06/13 14/03/13 12/12/12 -
Price 3.03 2.95 3.09 3.37 3.42 3.30 3.15 -
P/RPS 4.45 10.04 2.21 3.36 5.05 9.09 2.39 51.51%
P/EPS 43.53 74.87 17.21 26.71 40.13 71.68 15.36 100.64%
EY 2.30 1.34 5.81 3.74 2.49 1.40 6.51 -50.11%
DY 1.32 0.00 3.56 1.19 1.17 0.00 4.44 -55.55%
P/NAPS 1.31 1.29 1.39 1.52 1.53 1.56 1.57 -11.39%

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