[SPTOTO] QoQ TTM Result on 31-Jan-2007 [#3]

Announcement Date
07-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 4.97%
YoY- 9.28%
Quarter Report
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 3,149,811 3,045,755 3,034,356 2,996,599 3,001,435 2,968,065 2,938,322 4.72%
PBT 561,816 544,486 545,793 527,127 517,657 553,872 568,092 -0.73%
Tax -158,977 -157,805 -162,275 -98,473 -108,197 -123,755 -122,140 19.15%
NP 402,839 386,681 383,518 428,654 409,460 430,117 445,952 -6.53%
-
NP to SH 399,307 381,215 376,578 421,246 401,308 425,060 443,031 -6.67%
-
Tax Rate 28.30% 28.98% 29.73% 18.68% 20.90% 22.34% 21.50% -
Total Cost 2,746,972 2,659,074 2,650,838 2,567,945 2,591,975 2,537,948 2,492,370 6.68%
-
Net Worth 353,337 382,235 422,702 518,048 518,170 556,474 1,198,141 -55.59%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 356,154 399,721 423,182 490,647 472,067 464,842 450,924 -14.51%
Div Payout % 89.19% 104.85% 112.38% 116.48% 117.63% 109.36% 101.78% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 353,337 382,235 422,702 518,048 518,170 556,474 1,198,141 -55.59%
NOSH 1,261,918 1,274,116 1,280,916 1,295,121 1,295,426 1,294,127 1,274,618 -0.66%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 12.79% 12.70% 12.64% 14.30% 13.64% 14.49% 15.18% -
ROE 113.01% 99.73% 89.09% 81.31% 77.45% 76.38% 36.98% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 249.61 239.05 236.89 231.38 231.69 229.35 230.53 5.42%
EPS 31.64 29.92 29.40 32.53 30.98 32.85 34.76 -6.06%
DPS 28.22 31.04 32.74 38.06 36.44 35.92 35.38 -13.95%
NAPS 0.28 0.30 0.33 0.40 0.40 0.43 0.94 -55.29%
Adjusted Per Share Value based on latest NOSH - 1,295,121
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 233.15 225.44 224.60 221.81 222.16 219.69 217.49 4.73%
EPS 29.56 28.22 27.87 31.18 29.70 31.46 32.79 -6.66%
DPS 26.36 29.59 31.32 36.32 34.94 34.41 33.38 -14.52%
NAPS 0.2615 0.2829 0.3129 0.3835 0.3835 0.4119 0.8869 -55.60%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 4.99 4.87 4.38 4.52 4.48 4.28 4.75 -
P/RPS 2.00 2.04 1.85 1.95 1.93 1.87 2.06 -1.94%
P/EPS 15.77 16.28 14.90 13.90 14.46 13.03 13.67 9.96%
EY 6.34 6.14 6.71 7.20 6.91 7.67 7.32 -9.11%
DY 5.66 6.37 7.47 8.42 8.13 8.39 7.45 -16.69%
P/NAPS 17.82 16.23 13.27 11.30 11.20 9.95 5.05 131.24%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 07/12/07 10/09/07 28/06/07 07/03/07 08/12/06 06/09/06 19/06/06 -
Price 4.94 4.77 5.18 4.42 4.64 4.34 4.60 -
P/RPS 1.98 2.00 2.19 1.91 2.00 1.89 2.00 -0.66%
P/EPS 15.61 15.94 17.62 13.59 14.98 13.21 13.23 11.62%
EY 6.41 6.27 5.68 7.36 6.68 7.57 7.56 -10.39%
DY 5.71 6.51 6.32 8.61 7.85 8.28 7.69 -17.95%
P/NAPS 17.64 15.90 15.70 11.05 11.60 10.09 4.89 134.66%

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