[SPTOTO] QoQ Quarter Result on 31-Oct-2006 [#2]

Announcement Date
08-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- -25.36%
YoY- -24.97%
Quarter Report
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 756,998 829,361 770,981 688,415 745,599 791,604 775,817 -1.62%
PBT 141,438 149,133 152,039 101,876 142,745 130,467 142,569 -0.53%
Tax -39,910 -56,601 -34,185 -27,109 -44,380 7,201 -43,909 -6.18%
NP 101,528 92,532 117,854 74,767 98,365 137,668 98,660 1.93%
-
NP to SH 100,273 92,226 117,338 71,378 95,636 136,894 97,400 1.96%
-
Tax Rate 28.22% 37.95% 22.48% 26.61% 31.09% -5.52% 30.80% -
Total Cost 655,470 736,829 653,127 613,648 647,234 653,936 677,157 -2.15%
-
Net Worth 382,235 422,702 518,048 518,170 556,474 1,198,141 1,006,718 -47.65%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 93,010 70,194 118,244 118,272 116,471 137,658 99,665 -4.51%
Div Payout % 92.76% 76.11% 100.77% 165.70% 121.79% 100.56% 102.33% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 382,235 422,702 518,048 518,170 556,474 1,198,141 1,006,718 -47.65%
NOSH 1,274,116 1,280,916 1,295,121 1,295,426 1,294,127 1,274,618 1,258,397 0.83%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 13.41% 11.16% 15.29% 10.86% 13.19% 17.39% 12.72% -
ROE 26.23% 21.82% 22.65% 13.78% 17.19% 11.43% 9.67% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 59.41 64.75 59.53 53.14 57.61 62.11 61.65 -2.44%
EPS 7.87 7.20 9.06 5.51 7.39 10.74 7.74 1.11%
DPS 7.30 5.48 9.13 9.13 9.00 10.80 7.92 -5.30%
NAPS 0.30 0.33 0.40 0.40 0.43 0.94 0.80 -48.09%
Adjusted Per Share Value based on latest NOSH - 1,295,426
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 56.03 61.39 57.07 50.96 55.19 58.59 57.43 -1.63%
EPS 7.42 6.83 8.69 5.28 7.08 10.13 7.21 1.93%
DPS 6.88 5.20 8.75 8.75 8.62 10.19 7.38 -4.58%
NAPS 0.2829 0.3129 0.3835 0.3835 0.4119 0.8869 0.7452 -47.66%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 4.87 4.38 4.52 4.48 4.28 4.75 4.60 -
P/RPS 8.20 6.76 7.59 8.43 7.43 7.65 7.46 6.52%
P/EPS 61.88 60.83 49.89 81.31 57.92 44.23 59.43 2.73%
EY 1.62 1.64 2.00 1.23 1.73 2.26 1.68 -2.40%
DY 1.50 1.25 2.02 2.04 2.10 2.27 1.72 -8.74%
P/NAPS 16.23 13.27 11.30 11.20 9.95 5.05 5.75 100.10%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 10/09/07 28/06/07 07/03/07 08/12/06 06/09/06 19/06/06 10/03/06 -
Price 4.77 5.18 4.42 4.64 4.34 4.60 4.52 -
P/RPS 8.03 8.00 7.42 8.73 7.53 7.41 7.33 6.28%
P/EPS 60.61 71.94 48.79 84.21 58.73 42.83 58.40 2.51%
EY 1.65 1.39 2.05 1.19 1.70 2.33 1.71 -2.35%
DY 1.53 1.06 2.07 1.97 2.07 2.35 1.75 -8.58%
P/NAPS 15.90 15.70 11.05 11.60 10.09 4.89 5.65 99.70%

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