[SPTOTO] QoQ Quarter Result on 31-Oct-2007 [#2]

Announcement Date
07-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- -10.77%
YoY- 25.35%
Quarter Report
View:
Show?
Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 825,902 866,831 861,477 792,471 756,998 829,361 770,981 4.69%
PBT 130,699 93,929 148,054 119,206 141,438 149,133 152,039 -9.59%
Tax -36,720 -28,079 -47,608 -28,281 -39,910 -56,601 -34,185 4.88%
NP 93,979 65,850 100,446 90,925 101,528 92,532 117,854 -14.01%
-
NP to SH 92,390 60,762 98,158 89,470 100,273 92,226 117,338 -14.74%
-
Tax Rate 28.10% 29.89% 32.16% 23.72% 28.22% 37.95% 22.48% -
Total Cost 731,923 800,981 761,031 701,546 655,470 736,829 653,127 7.89%
-
Net Worth 338,930 327,083 365,414 353,337 382,235 422,702 518,048 -24.65%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 56,488 83,783 74,595 74,705 93,010 70,194 118,244 -38.91%
Div Payout % 61.14% 137.89% 75.99% 83.50% 92.76% 76.11% 100.77% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 338,930 327,083 365,414 353,337 382,235 422,702 518,048 -24.65%
NOSH 1,255,298 1,258,012 1,260,051 1,261,918 1,274,116 1,280,916 1,295,121 -2.06%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 11.38% 7.60% 11.66% 11.47% 13.41% 11.16% 15.29% -
ROE 27.26% 18.58% 26.86% 25.32% 26.23% 21.82% 22.65% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 65.79 68.90 68.37 62.80 59.41 64.75 59.53 6.89%
EPS 7.36 4.83 7.79 7.09 7.87 7.20 9.06 -12.94%
DPS 4.50 6.66 5.92 5.92 7.30 5.48 9.13 -37.63%
NAPS 0.27 0.26 0.29 0.28 0.30 0.33 0.40 -23.06%
Adjusted Per Share Value based on latest NOSH - 1,261,918
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 61.13 64.16 63.77 58.66 56.03 61.39 57.07 4.69%
EPS 6.84 4.50 7.27 6.62 7.42 6.83 8.69 -14.76%
DPS 4.18 6.20 5.52 5.53 6.88 5.20 8.75 -38.91%
NAPS 0.2509 0.2421 0.2705 0.2615 0.2829 0.3129 0.3835 -24.65%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 4.79 4.54 4.62 4.99 4.87 4.38 4.52 -
P/RPS 7.28 6.59 6.76 7.95 8.20 6.76 7.59 -2.74%
P/EPS 65.08 94.00 59.31 70.38 61.88 60.83 49.89 19.40%
EY 1.54 1.06 1.69 1.42 1.62 1.64 2.00 -16.00%
DY 0.94 1.47 1.28 1.19 1.50 1.25 2.02 -39.97%
P/NAPS 17.74 17.46 15.93 17.82 16.23 13.27 11.30 35.11%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 08/09/08 18/06/08 05/03/08 07/12/07 10/09/07 28/06/07 07/03/07 -
Price 4.07 4.38 4.36 4.94 4.77 5.18 4.42 -
P/RPS 6.19 6.36 6.38 7.87 8.03 8.00 7.42 -11.39%
P/EPS 55.30 90.68 55.97 69.68 60.61 71.94 48.79 8.71%
EY 1.81 1.10 1.79 1.44 1.65 1.39 2.05 -7.97%
DY 1.11 1.52 1.36 1.20 1.53 1.06 2.07 -34.02%
P/NAPS 15.07 16.85 15.03 17.64 15.90 15.70 11.05 23.00%

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