[SPSETIA] QoQ Quarter Result on 31-Oct-2009 [#4]

Announcement Date
11-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Oct-2009 [#4]
Profit Trend
QoQ- 33.22%
YoY- -25.26%
Quarter Report
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 414,902 409,074 363,896 393,615 365,575 352,151 297,074 25.02%
PBT 106,241 71,004 52,352 69,673 58,941 55,684 46,814 72.95%
Tax -18,991 -19,794 -14,163 -12,815 -16,260 -15,166 -15,639 13.86%
NP 87,250 51,210 38,189 56,858 42,681 40,518 31,175 98.97%
-
NP to SH 87,250 51,211 38,196 56,859 42,681 40,518 31,175 98.97%
-
Tax Rate 17.88% 27.88% 27.05% 18.39% 27.59% 27.24% 33.41% -
Total Cost 327,652 357,864 325,707 336,757 322,894 311,633 265,899 14.98%
-
Net Worth 2,104,982 2,062,665 2,072,336 2,034,311 2,012,104 1,974,998 2,000,480 3.46%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - 60,965 - 91,544 - 50,902 - -
Div Payout % - 119.05% - 161.00% - 125.63% - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 2,104,982 2,062,665 2,072,336 2,034,311 2,012,104 1,974,998 2,000,480 3.46%
NOSH 1,016,899 1,016,091 1,015,851 1,017,155 1,016,214 1,018,040 1,015,472 0.09%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 21.03% 12.52% 10.49% 14.45% 11.68% 11.51% 10.49% -
ROE 4.14% 2.48% 1.84% 2.80% 2.12% 2.05% 1.56% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 40.80 40.26 35.82 38.70 35.97 34.59 29.25 24.91%
EPS 8.58 5.04 3.76 5.59 4.20 3.98 3.07 98.78%
DPS 0.00 6.00 0.00 9.00 0.00 5.00 0.00 -
NAPS 2.07 2.03 2.04 2.00 1.98 1.94 1.97 3.36%
Adjusted Per Share Value based on latest NOSH - 1,017,155
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 8.72 8.60 7.65 8.27 7.68 7.40 6.24 25.07%
EPS 1.83 1.08 0.80 1.20 0.90 0.85 0.66 97.73%
DPS 0.00 1.28 0.00 1.92 0.00 1.07 0.00 -
NAPS 0.4425 0.4336 0.4356 0.4276 0.4229 0.4151 0.4205 3.46%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 2.79 2.80 2.69 2.58 2.96 2.36 2.20 -
P/RPS 6.84 6.95 7.51 6.67 8.23 6.82 7.52 -6.13%
P/EPS 32.52 55.56 71.54 46.15 70.48 59.30 71.66 -41.03%
EY 3.08 1.80 1.40 2.17 1.42 1.69 1.40 69.39%
DY 0.00 2.14 0.00 3.49 0.00 2.12 0.00 -
P/NAPS 1.35 1.38 1.32 1.29 1.49 1.22 1.12 13.29%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 23/09/10 17/06/10 18/03/10 11/12/09 17/09/09 18/06/09 19/03/09 -
Price 3.04 2.69 2.77 2.40 3.07 2.92 2.01 -
P/RPS 7.45 6.68 7.73 6.20 8.53 8.44 6.87 5.56%
P/EPS 35.43 53.37 73.67 42.93 73.10 73.37 65.47 -33.66%
EY 2.82 1.87 1.36 2.33 1.37 1.36 1.53 50.49%
DY 0.00 2.23 0.00 3.75 0.00 1.71 0.00 -
P/NAPS 1.47 1.33 1.36 1.20 1.55 1.51 1.02 27.67%

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