[SPSETIA] QoQ Cumulative Quarter Result on 31-Oct-2012 [#4]

Announcement Date
12-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Oct-2012 [#4]
Profit Trend
QoQ- 47.61%
YoY- 20.08%
Quarter Report
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 2,295,476 1,488,655 734,929 2,526,595 1,762,972 1,108,780 491,581 179.63%
PBT 438,897 280,861 135,731 567,505 374,223 228,610 100,723 167.02%
Tax -114,342 -69,536 -29,984 -179,877 -111,975 -65,845 -28,886 150.44%
NP 324,555 211,325 105,747 387,628 262,248 162,765 71,837 173.54%
-
NP to SH 288,707 187,405 93,187 393,816 266,790 166,387 74,004 148.02%
-
Tax Rate 26.05% 24.76% 22.09% 31.70% 29.92% 28.80% 28.68% -
Total Cost 1,970,921 1,277,330 629,182 2,138,967 1,500,724 946,015 419,744 180.67%
-
Net Worth 5,079,167 4,925,989 4,291,406 3,859,435 3,784,255 3,672,505 3,543,333 27.15%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div 91,516 87,964 - 268,816 94,606 93,686 - -
Div Payout % 31.70% 46.94% - 68.26% 35.46% 56.31% - -
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 5,079,167 4,925,989 4,291,406 3,859,435 3,784,255 3,672,505 3,543,333 27.15%
NOSH 2,287,913 2,199,102 2,024,248 1,920,116 1,892,127 1,873,727 1,845,486 15.41%
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 14.14% 14.20% 14.39% 15.34% 14.88% 14.68% 14.61% -
ROE 5.68% 3.80% 2.17% 10.20% 7.05% 4.53% 2.09% -
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 100.33 67.69 36.31 131.59 93.17 59.18 26.64 142.26%
EPS 12.62 8.52 4.61 20.51 14.10 8.88 4.01 114.90%
DPS 4.00 4.00 0.00 14.00 5.00 5.00 0.00 -
NAPS 2.22 2.24 2.12 2.01 2.00 1.96 1.92 10.17%
Adjusted Per Share Value based on latest NOSH - 2,003,564
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 48.39 31.38 15.49 53.26 37.16 23.37 10.36 179.68%
EPS 6.09 3.95 1.96 8.30 5.62 3.51 1.56 148.13%
DPS 1.93 1.85 0.00 5.67 1.99 1.97 0.00 -
NAPS 1.0707 1.0384 0.9046 0.8136 0.7977 0.7742 0.747 27.15%
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 3.34 3.43 3.13 3.61 3.63 3.62 3.95 -
P/RPS 3.33 5.07 8.62 2.74 3.90 6.12 14.83 -63.09%
P/EPS 26.47 40.25 67.99 17.60 25.74 40.77 98.50 -58.39%
EY 3.78 2.48 1.47 5.68 3.88 2.45 1.02 139.66%
DY 1.20 1.17 0.00 3.88 1.38 1.38 0.00 -
P/NAPS 1.50 1.53 1.48 1.80 1.82 1.85 2.06 -19.07%
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 25/09/13 27/06/13 14/03/13 12/12/12 13/09/12 21/06/12 22/03/12 -
Price 3.37 3.42 3.30 3.15 3.78 3.86 3.89 -
P/RPS 3.36 5.05 9.09 2.39 4.06 6.52 14.60 -62.47%
P/EPS 26.71 40.13 71.68 15.36 26.81 43.47 97.01 -57.71%
EY 3.74 2.49 1.40 6.51 3.73 2.30 1.03 136.42%
DY 1.19 1.17 0.00 4.44 1.32 1.30 0.00 -
P/NAPS 1.52 1.53 1.56 1.57 1.89 1.97 2.03 -17.55%

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