[SPSETIA] QoQ Quarter Result on 30-Apr-2012 [#2]

Announcement Date
21-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
30-Apr-2012 [#2]
Profit Trend
QoQ- 24.84%
YoY- 0.17%
Quarter Report
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 734,929 763,623 654,192 617,199 491,581 633,366 583,469 16.55%
PBT 135,731 193,282 145,613 127,887 100,723 109,045 115,816 11.10%
Tax -29,984 -67,902 -46,130 -36,959 -28,886 -31,404 -25,285 11.97%
NP 105,747 125,380 99,483 90,928 71,837 77,641 90,531 10.86%
-
NP to SH 93,187 127,026 100,403 92,383 74,004 82,469 91,244 1.40%
-
Tax Rate 22.09% 35.13% 31.68% 28.90% 28.68% 28.80% 21.83% -
Total Cost 629,182 638,243 554,709 526,271 419,744 555,725 492,938 17.58%
-
Net Worth 4,291,406 4,027,164 3,854,241 3,733,416 3,543,333 3,363,160 3,206,827 21.32%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - 180,320 - 95,240 - 161,002 - -
Div Payout % - 141.96% - 103.09% - 195.23% - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 4,291,406 4,027,164 3,854,241 3,733,416 3,543,333 3,363,160 3,206,827 21.32%
NOSH 2,024,248 2,003,564 1,927,120 1,904,804 1,845,486 1,788,915 1,771,728 9.24%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 14.39% 16.42% 15.21% 14.73% 14.61% 12.26% 15.52% -
ROE 2.17% 3.15% 2.61% 2.47% 2.09% 2.45% 2.85% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 36.31 38.11 33.95 32.40 26.64 35.41 32.93 6.69%
EPS 4.61 6.34 5.21 4.85 4.01 4.61 5.15 -7.08%
DPS 0.00 9.00 0.00 5.00 0.00 9.00 0.00 -
NAPS 2.12 2.01 2.00 1.96 1.92 1.88 1.81 11.06%
Adjusted Per Share Value based on latest NOSH - 1,904,804
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 15.45 16.05 13.75 12.97 10.33 13.31 12.26 16.58%
EPS 1.96 2.67 2.11 1.94 1.56 1.73 1.92 1.37%
DPS 0.00 3.79 0.00 2.00 0.00 3.38 0.00 -
NAPS 0.902 0.8465 0.8101 0.7847 0.7448 0.7069 0.6741 21.32%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 3.13 3.61 3.63 3.62 3.95 3.84 3.90 -
P/RPS 8.62 9.47 10.69 11.17 14.83 10.85 11.84 -18.99%
P/EPS 67.99 56.94 69.67 74.64 98.50 83.30 75.73 -6.90%
EY 1.47 1.76 1.44 1.34 1.02 1.20 1.32 7.40%
DY 0.00 2.49 0.00 1.38 0.00 2.34 0.00 -
P/NAPS 1.48 1.80 1.82 1.85 2.06 2.04 2.15 -21.94%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 14/03/13 12/12/12 13/09/12 21/06/12 22/03/12 08/12/11 22/09/11 -
Price 3.30 3.15 3.78 3.86 3.89 3.86 3.06 -
P/RPS 9.09 8.26 11.14 11.91 14.60 10.90 9.29 -1.43%
P/EPS 71.68 49.68 72.55 79.59 97.01 83.73 59.42 13.25%
EY 1.40 2.01 1.38 1.26 1.03 1.19 1.68 -11.39%
DY 0.00 2.86 0.00 1.30 0.00 2.33 0.00 -
P/NAPS 1.56 1.57 1.89 1.97 2.03 2.05 1.69 -5.17%

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