[SPSETIA] QoQ Quarter Result on 31-Oct-2013 [#4]

Announcement Date
12-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Oct-2013 [#4]
Profit Trend
QoQ- 27.97%
YoY- 2.06%
Quarter Report
View:
Show?
Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 902,663 952,352 721,559 965,683 806,821 753,726 734,929 14.73%
PBT 187,597 165,372 147,164 219,518 158,036 145,130 135,731 24.15%
Tax -61,166 -46,974 -30,175 -59,641 -44,806 -39,552 -29,984 61.05%
NP 126,431 118,398 116,989 159,877 113,230 105,578 105,747 12.68%
-
NP to SH 103,319 74,271 96,776 129,641 101,302 94,218 93,187 7.14%
-
Tax Rate 32.60% 28.41% 20.50% 27.17% 28.35% 27.25% 22.09% -
Total Cost 776,232 833,954 604,570 805,806 693,591 648,148 629,182 15.07%
-
Net Worth 5,742,730 5,705,586 5,624,797 5,529,136 5,463,237 5,336,437 4,291,406 21.50%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 98,372 - 172,017 - 95,293 - -
Div Payout % - 132.45% - 132.69% - 101.14% - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 5,742,730 5,705,586 5,624,797 5,529,136 5,463,237 5,336,437 4,291,406 21.50%
NOSH 2,507,742 2,459,304 2,456,243 2,457,393 2,460,917 2,382,338 2,024,248 15.39%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 14.01% 12.43% 16.21% 16.56% 14.03% 14.01% 14.39% -
ROE 1.80% 1.30% 1.72% 2.34% 1.85% 1.77% 2.17% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 36.00 38.72 29.38 39.30 32.79 31.64 36.31 -0.57%
EPS 4.12 3.02 3.94 5.27 4.12 3.95 4.61 -7.23%
DPS 0.00 4.00 0.00 7.00 0.00 4.00 0.00 -
NAPS 2.29 2.32 2.29 2.25 2.22 2.24 2.12 5.29%
Adjusted Per Share Value based on latest NOSH - 2,457,393
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 20.28 21.40 16.21 21.69 18.13 16.93 16.51 14.73%
EPS 2.32 1.67 2.17 2.91 2.28 2.12 2.09 7.22%
DPS 0.00 2.21 0.00 3.86 0.00 2.14 0.00 -
NAPS 1.2902 1.2818 1.2637 1.2422 1.2274 1.1989 0.9641 21.50%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 3.50 3.02 2.88 3.07 3.34 3.43 3.13 -
P/RPS 9.72 7.80 9.80 7.81 10.19 10.84 8.62 8.35%
P/EPS 84.95 100.00 73.10 58.19 81.14 86.73 67.99 16.05%
EY 1.18 1.00 1.37 1.72 1.23 1.15 1.47 -13.66%
DY 0.00 1.32 0.00 2.28 0.00 1.17 0.00 -
P/NAPS 1.53 1.30 1.26 1.36 1.50 1.53 1.48 2.24%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 17/09/14 11/06/14 20/03/14 12/12/13 25/09/13 27/06/13 14/03/13 -
Price 3.31 3.03 2.95 3.09 3.37 3.42 3.30 -
P/RPS 9.20 7.82 10.04 7.86 10.28 10.81 9.09 0.80%
P/EPS 80.34 100.33 74.87 58.57 81.87 86.48 71.68 7.92%
EY 1.24 1.00 1.34 1.71 1.22 1.16 1.40 -7.79%
DY 0.00 1.32 0.00 2.27 0.00 1.17 0.00 -
P/NAPS 1.45 1.31 1.29 1.37 1.52 1.53 1.56 -4.77%

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