[SPSETIA] QoQ Quarter Result on 31-Oct-2012 [#4]

Announcement Date
12-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Oct-2012 [#4]
Profit Trend
QoQ- 26.52%
YoY- 54.03%
Quarter Report
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 806,821 753,726 734,929 763,623 654,192 617,199 491,581 39.18%
PBT 158,036 145,130 135,731 193,282 145,613 127,887 100,723 35.06%
Tax -44,806 -39,552 -29,984 -67,902 -46,130 -36,959 -28,886 34.03%
NP 113,230 105,578 105,747 125,380 99,483 90,928 71,837 35.47%
-
NP to SH 101,302 94,218 93,187 127,026 100,403 92,383 74,004 23.30%
-
Tax Rate 28.35% 27.25% 22.09% 35.13% 31.68% 28.90% 28.68% -
Total Cost 693,591 648,148 629,182 638,243 554,709 526,271 419,744 39.81%
-
Net Worth 5,463,237 5,336,437 4,291,406 4,027,164 3,854,241 3,733,416 3,543,333 33.49%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - 95,293 - 180,320 - 95,240 - -
Div Payout % - 101.14% - 141.96% - 103.09% - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 5,463,237 5,336,437 4,291,406 4,027,164 3,854,241 3,733,416 3,543,333 33.49%
NOSH 2,460,917 2,382,338 2,024,248 2,003,564 1,927,120 1,904,804 1,845,486 21.17%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 14.03% 14.01% 14.39% 16.42% 15.21% 14.73% 14.61% -
ROE 1.85% 1.77% 2.17% 3.15% 2.61% 2.47% 2.09% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 32.79 31.64 36.31 38.11 33.95 32.40 26.64 14.86%
EPS 4.12 3.95 4.61 6.34 5.21 4.85 4.01 1.82%
DPS 0.00 4.00 0.00 9.00 0.00 5.00 0.00 -
NAPS 2.22 2.24 2.12 2.01 2.00 1.96 1.92 10.17%
Adjusted Per Share Value based on latest NOSH - 2,003,564
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 17.01 15.89 15.49 16.10 13.79 13.01 10.36 39.21%
EPS 2.14 1.99 1.96 2.68 2.12 1.95 1.56 23.48%
DPS 0.00 2.01 0.00 3.80 0.00 2.01 0.00 -
NAPS 1.1517 1.1249 0.9046 0.8489 0.8125 0.787 0.747 33.49%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 3.34 3.43 3.13 3.61 3.63 3.62 3.95 -
P/RPS 10.19 10.84 8.62 9.47 10.69 11.17 14.83 -22.15%
P/EPS 81.14 86.73 67.99 56.94 69.67 74.64 98.50 -12.13%
EY 1.23 1.15 1.47 1.76 1.44 1.34 1.02 13.30%
DY 0.00 1.17 0.00 2.49 0.00 1.38 0.00 -
P/NAPS 1.50 1.53 1.48 1.80 1.82 1.85 2.06 -19.07%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 25/09/13 27/06/13 14/03/13 12/12/12 13/09/12 21/06/12 22/03/12 -
Price 3.37 3.42 3.30 3.15 3.78 3.86 3.89 -
P/RPS 10.28 10.81 9.09 8.26 11.14 11.91 14.60 -20.87%
P/EPS 81.87 86.48 71.68 49.68 72.55 79.59 97.01 -10.70%
EY 1.22 1.16 1.40 2.01 1.38 1.26 1.03 11.95%
DY 0.00 1.17 0.00 2.86 0.00 1.30 0.00 -
P/NAPS 1.52 1.53 1.56 1.57 1.89 1.97 2.03 -17.55%

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