[SPTOTO] QoQ TTM Result on 31-Jan-2009 [#3]

Announcement Date
16-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -0.29%
YoY- -4.24%
Quarter Report
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 3,611,266 3,695,949 3,695,686 3,692,184 3,495,998 3,346,681 3,277,777 6.65%
PBT 581,808 596,767 585,328 528,444 535,078 491,888 502,627 10.21%
Tax -168,860 -171,102 -167,068 -154,152 -158,800 -140,688 -143,878 11.23%
NP 412,948 425,665 418,260 374,292 376,278 351,200 358,749 9.80%
-
NP to SH 407,357 418,555 410,493 364,006 365,052 340,780 348,663 10.89%
-
Tax Rate 29.02% 28.67% 28.54% 29.17% 29.68% 28.60% 28.63% -
Total Cost 3,198,318 3,270,284 3,277,426 3,317,892 3,119,720 2,995,481 2,919,028 6.26%
-
Net Worth 309,516 189,056 477,220 439,705 401,737 338,930 327,083 -3.60%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 818,060 883,970 316,572 262,213 280,777 289,572 326,094 84.31%
Div Payout % 200.82% 211.20% 77.12% 72.04% 76.91% 84.97% 93.53% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 309,516 189,056 477,220 439,705 401,737 338,930 327,083 -3.60%
NOSH 1,345,721 1,260,376 1,255,843 1,256,300 1,255,430 1,255,298 1,258,012 4.58%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 11.43% 11.52% 11.32% 10.14% 10.76% 10.49% 10.94% -
ROE 131.61% 221.39% 86.02% 82.78% 90.87% 100.55% 106.60% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 268.35 293.24 294.28 293.89 278.47 266.60 260.55 1.98%
EPS 30.27 33.21 32.69 28.97 29.08 27.15 27.72 6.02%
DPS 60.79 70.21 25.21 20.87 22.33 23.00 25.80 76.79%
NAPS 0.23 0.15 0.38 0.35 0.32 0.27 0.26 -7.82%
Adjusted Per Share Value based on latest NOSH - 1,256,300
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 267.30 273.57 273.55 273.29 258.77 247.72 242.62 6.65%
EPS 30.15 30.98 30.38 26.94 27.02 25.22 25.81 10.88%
DPS 60.55 65.43 23.43 19.41 20.78 21.43 24.14 84.29%
NAPS 0.2291 0.1399 0.3532 0.3255 0.2974 0.2509 0.2421 -3.60%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 4.23 4.27 4.38 4.18 3.90 4.79 4.54 -
P/RPS 1.58 1.46 1.49 1.42 1.40 1.80 1.74 -6.21%
P/EPS 13.97 12.86 13.40 14.43 13.41 17.64 16.38 -10.04%
EY 7.16 7.78 7.46 6.93 7.46 5.67 6.10 11.24%
DY 14.37 16.44 5.76 4.99 5.73 4.80 5.68 85.35%
P/NAPS 18.39 28.47 11.53 11.94 12.19 17.74 17.46 3.51%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 10/12/09 09/09/09 15/06/09 16/03/09 12/12/08 08/09/08 18/06/08 -
Price 4.11 4.23 4.41 4.16 4.04 4.07 4.38 -
P/RPS 1.53 1.44 1.50 1.42 1.45 1.53 1.68 -6.02%
P/EPS 13.58 12.74 13.49 14.36 13.89 14.99 15.80 -9.57%
EY 7.37 7.85 7.41 6.97 7.20 6.67 6.33 10.64%
DY 14.79 16.60 5.72 5.02 5.53 5.65 5.89 84.43%
P/NAPS 17.87 28.20 11.61 11.89 12.63 15.07 16.85 3.98%

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