[SPSETIA] QoQ Cumulative Quarter Result on 31-Oct-2009 [#4]

Announcement Date
11-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Oct-2009 [#4]
Profit Trend
QoQ- 49.71%
YoY- -19.78%
Quarter Report
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 1,187,872 772,970 363,896 1,408,415 1,014,800 649,225 297,074 152.56%
PBT 229,597 123,356 52,352 231,112 161,439 102,498 46,814 189.50%
Tax -52,948 -33,957 -14,163 -59,880 -47,065 -30,805 -15,639 125.97%
NP 176,649 89,399 38,189 171,232 114,374 71,693 31,175 218.84%
-
NP to SH 176,657 89,407 38,196 171,233 114,374 71,693 31,175 218.85%
-
Tax Rate 23.06% 27.53% 27.05% 25.91% 29.15% 30.05% 33.41% -
Total Cost 1,011,223 683,571 325,707 1,237,183 900,426 577,532 265,899 144.23%
-
Net Worth 2,105,238 2,064,803 2,072,336 2,033,646 2,012,982 1,972,828 2,000,480 3.47%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 61,021 61,028 - 142,355 50,832 50,846 - -
Div Payout % 34.54% 68.26% - 83.14% 44.44% 70.92% - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 2,105,238 2,064,803 2,072,336 2,033,646 2,012,982 1,972,828 2,000,480 3.47%
NOSH 1,017,023 1,017,144 1,015,851 1,016,823 1,016,657 1,016,921 1,015,472 0.10%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 14.87% 11.57% 10.49% 12.16% 11.27% 11.04% 10.49% -
ROE 8.39% 4.33% 1.84% 8.42% 5.68% 3.63% 1.56% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 116.80 75.99 35.82 138.51 99.82 63.84 29.25 152.33%
EPS 17.37 8.79 3.76 16.84 11.25 7.05 3.07 218.53%
DPS 6.00 6.00 0.00 14.00 5.00 5.00 0.00 -
NAPS 2.07 2.03 2.04 2.00 1.98 1.94 1.97 3.36%
Adjusted Per Share Value based on latest NOSH - 1,017,155
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 24.96 16.24 7.65 29.59 21.32 13.64 6.24 152.62%
EPS 3.71 1.88 0.80 3.60 2.40 1.51 0.66 217.14%
DPS 1.28 1.28 0.00 2.99 1.07 1.07 0.00 -
NAPS 0.4424 0.4339 0.4355 0.4273 0.423 0.4145 0.4204 3.46%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 2.79 2.80 2.69 2.58 2.96 2.36 2.20 -
P/RPS 2.39 3.68 7.51 1.86 2.97 3.70 7.52 -53.52%
P/EPS 16.06 31.85 71.54 15.32 26.31 33.48 71.66 -63.20%
EY 6.23 3.14 1.40 6.53 3.80 2.99 1.40 171.28%
DY 2.15 2.14 0.00 5.43 1.69 2.12 0.00 -
P/NAPS 1.35 1.38 1.32 1.29 1.49 1.22 1.12 13.29%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 23/09/10 17/06/10 18/03/10 11/12/09 17/09/09 18/06/09 19/03/09 -
Price 3.04 2.69 2.77 2.40 3.07 2.92 2.01 -
P/RPS 2.60 3.54 7.73 1.73 3.08 4.57 6.87 -47.77%
P/EPS 17.50 30.60 73.67 14.25 27.29 41.42 65.47 -58.60%
EY 5.71 3.27 1.36 7.02 3.66 2.41 1.53 141.18%
DY 1.97 2.23 0.00 5.83 1.63 1.71 0.00 -
P/NAPS 1.47 1.33 1.36 1.20 1.55 1.51 1.02 27.67%

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