[SPTOTO] QoQ TTM Result on 31-Jul-2007 [#1]

Announcement Date
10-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 1.23%
YoY- -10.32%
Quarter Report
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 3,277,777 3,240,307 3,149,811 3,045,755 3,034,356 2,996,599 3,001,435 6.05%
PBT 502,627 557,831 561,816 544,486 545,793 527,127 517,657 -1.94%
Tax -143,878 -172,400 -158,977 -157,805 -162,275 -98,473 -108,197 20.94%
NP 358,749 385,431 402,839 386,681 383,518 428,654 409,460 -8.44%
-
NP to SH 348,663 380,127 399,307 381,215 376,578 421,246 401,308 -8.95%
-
Tax Rate 28.63% 30.91% 28.30% 28.98% 29.73% 18.68% 20.90% -
Total Cost 2,919,028 2,854,876 2,746,972 2,659,074 2,650,838 2,567,945 2,591,975 8.25%
-
Net Worth 327,083 365,414 353,337 382,235 422,702 518,048 518,170 -26.43%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 326,094 312,505 356,154 399,721 423,182 490,647 472,067 -21.87%
Div Payout % 93.53% 82.21% 89.19% 104.85% 112.38% 116.48% 117.63% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 327,083 365,414 353,337 382,235 422,702 518,048 518,170 -26.43%
NOSH 1,258,012 1,260,051 1,261,918 1,274,116 1,280,916 1,295,121 1,295,426 -1.93%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 10.94% 11.89% 12.79% 12.70% 12.64% 14.30% 13.64% -
ROE 106.60% 104.03% 113.01% 99.73% 89.09% 81.31% 77.45% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 260.55 257.16 249.61 239.05 236.89 231.38 231.69 8.14%
EPS 27.72 30.17 31.64 29.92 29.40 32.53 30.98 -7.15%
DPS 25.80 24.62 28.22 31.04 32.74 38.06 36.44 -20.57%
NAPS 0.26 0.29 0.28 0.30 0.33 0.40 0.40 -24.98%
Adjusted Per Share Value based on latest NOSH - 1,274,116
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 242.62 239.85 233.15 225.44 224.60 221.81 222.16 6.05%
EPS 25.81 28.14 29.56 28.22 27.87 31.18 29.70 -8.94%
DPS 24.14 23.13 26.36 29.59 31.32 36.32 34.94 -21.86%
NAPS 0.2421 0.2705 0.2615 0.2829 0.3129 0.3835 0.3835 -26.43%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 4.54 4.62 4.99 4.87 4.38 4.52 4.48 -
P/RPS 1.74 1.80 2.00 2.04 1.85 1.95 1.93 -6.68%
P/EPS 16.38 15.31 15.77 16.28 14.90 13.90 14.46 8.67%
EY 6.10 6.53 6.34 6.14 6.71 7.20 6.91 -7.98%
DY 5.68 5.33 5.66 6.37 7.47 8.42 8.13 -21.28%
P/NAPS 17.46 15.93 17.82 16.23 13.27 11.30 11.20 34.48%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 18/06/08 05/03/08 07/12/07 10/09/07 28/06/07 07/03/07 08/12/06 -
Price 4.38 4.36 4.94 4.77 5.18 4.42 4.64 -
P/RPS 1.68 1.70 1.98 2.00 2.19 1.91 2.00 -10.98%
P/EPS 15.80 14.45 15.61 15.94 17.62 13.59 14.98 3.62%
EY 6.33 6.92 6.41 6.27 5.68 7.36 6.68 -3.52%
DY 5.89 5.65 5.71 6.51 6.32 8.61 7.85 -17.44%
P/NAPS 16.85 15.03 17.64 15.90 15.70 11.05 11.60 28.29%

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