[SPSETIA] QoQ Quarter Result on 30-Apr-2013 [#2]

Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
30-Apr-2013 [#2]
Profit Trend
QoQ- 1.11%
YoY- 1.99%
Quarter Report
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 721,559 965,683 806,821 753,726 734,929 763,623 654,192 6.73%
PBT 147,164 219,518 158,036 145,130 135,731 193,282 145,613 0.70%
Tax -30,175 -59,641 -44,806 -39,552 -29,984 -67,902 -46,130 -24.58%
NP 116,989 159,877 113,230 105,578 105,747 125,380 99,483 11.37%
-
NP to SH 96,776 129,641 101,302 94,218 93,187 127,026 100,403 -2.41%
-
Tax Rate 20.50% 27.17% 28.35% 27.25% 22.09% 35.13% 31.68% -
Total Cost 604,570 805,806 693,591 648,148 629,182 638,243 554,709 5.88%
-
Net Worth 5,624,797 5,529,136 5,463,237 5,336,437 4,291,406 4,027,164 3,854,241 28.57%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - 172,017 - 95,293 - 180,320 - -
Div Payout % - 132.69% - 101.14% - 141.96% - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 5,624,797 5,529,136 5,463,237 5,336,437 4,291,406 4,027,164 3,854,241 28.57%
NOSH 2,456,243 2,457,393 2,460,917 2,382,338 2,024,248 2,003,564 1,927,120 17.50%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 16.21% 16.56% 14.03% 14.01% 14.39% 16.42% 15.21% -
ROE 1.72% 2.34% 1.85% 1.77% 2.17% 3.15% 2.61% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 29.38 39.30 32.79 31.64 36.31 38.11 33.95 -9.16%
EPS 3.94 5.27 4.12 3.95 4.61 6.34 5.21 -16.95%
DPS 0.00 7.00 0.00 4.00 0.00 9.00 0.00 -
NAPS 2.29 2.25 2.22 2.24 2.12 2.01 2.00 9.41%
Adjusted Per Share Value based on latest NOSH - 2,382,338
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 15.17 20.30 16.96 15.84 15.45 16.05 13.75 6.75%
EPS 2.03 2.72 2.13 1.98 1.96 2.67 2.11 -2.53%
DPS 0.00 3.62 0.00 2.00 0.00 3.79 0.00 -
NAPS 1.1823 1.1622 1.1483 1.1217 0.902 0.8465 0.8101 28.57%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 2.88 3.07 3.34 3.43 3.13 3.61 3.63 -
P/RPS 9.80 7.81 10.19 10.84 8.62 9.47 10.69 -5.61%
P/EPS 73.10 58.19 81.14 86.73 67.99 56.94 69.67 3.24%
EY 1.37 1.72 1.23 1.15 1.47 1.76 1.44 -3.25%
DY 0.00 2.28 0.00 1.17 0.00 2.49 0.00 -
P/NAPS 1.26 1.36 1.50 1.53 1.48 1.80 1.82 -21.68%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 20/03/14 12/12/13 25/09/13 27/06/13 14/03/13 12/12/12 13/09/12 -
Price 2.95 3.09 3.37 3.42 3.30 3.15 3.78 -
P/RPS 10.04 7.86 10.28 10.81 9.09 8.26 11.14 -6.67%
P/EPS 74.87 58.57 81.87 86.48 71.68 49.68 72.55 2.11%
EY 1.34 1.71 1.22 1.16 1.40 2.01 1.38 -1.93%
DY 0.00 2.27 0.00 1.17 0.00 2.86 0.00 -
P/NAPS 1.29 1.37 1.52 1.53 1.56 1.57 1.89 -22.42%

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