[SPTOTO] QoQ TTM Result on 31-Oct-2007 [#2]

Announcement Date
07-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 4.75%
YoY- -0.5%
Quarter Report
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 3,346,681 3,277,777 3,240,307 3,149,811 3,045,755 3,034,356 2,996,599 7.65%
PBT 491,888 502,627 557,831 561,816 544,486 545,793 527,127 -4.51%
Tax -140,688 -143,878 -172,400 -158,977 -157,805 -162,275 -98,473 26.87%
NP 351,200 358,749 385,431 402,839 386,681 383,518 428,654 -12.45%
-
NP to SH 340,780 348,663 380,127 399,307 381,215 376,578 421,246 -13.19%
-
Tax Rate 28.60% 28.63% 30.91% 28.30% 28.98% 29.73% 18.68% -
Total Cost 2,995,481 2,919,028 2,854,876 2,746,972 2,659,074 2,650,838 2,567,945 10.82%
-
Net Worth 338,930 327,083 365,414 353,337 382,235 422,702 518,048 -24.65%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 289,572 326,094 312,505 356,154 399,721 423,182 490,647 -29.66%
Div Payout % 84.97% 93.53% 82.21% 89.19% 104.85% 112.38% 116.48% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 338,930 327,083 365,414 353,337 382,235 422,702 518,048 -24.65%
NOSH 1,255,298 1,258,012 1,260,051 1,261,918 1,274,116 1,280,916 1,295,121 -2.06%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 10.49% 10.94% 11.89% 12.79% 12.70% 12.64% 14.30% -
ROE 100.55% 106.60% 104.03% 113.01% 99.73% 89.09% 81.31% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 266.60 260.55 257.16 249.61 239.05 236.89 231.38 9.91%
EPS 27.15 27.72 30.17 31.64 29.92 29.40 32.53 -11.36%
DPS 23.00 25.80 24.62 28.22 31.04 32.74 38.06 -28.54%
NAPS 0.27 0.26 0.29 0.28 0.30 0.33 0.40 -23.06%
Adjusted Per Share Value based on latest NOSH - 1,261,918
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 247.72 242.62 239.85 233.15 225.44 224.60 221.81 7.65%
EPS 25.22 25.81 28.14 29.56 28.22 27.87 31.18 -13.19%
DPS 21.43 24.14 23.13 26.36 29.59 31.32 36.32 -29.67%
NAPS 0.2509 0.2421 0.2705 0.2615 0.2829 0.3129 0.3835 -24.65%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 4.79 4.54 4.62 4.99 4.87 4.38 4.52 -
P/RPS 1.80 1.74 1.80 2.00 2.04 1.85 1.95 -5.20%
P/EPS 17.64 16.38 15.31 15.77 16.28 14.90 13.90 17.23%
EY 5.67 6.10 6.53 6.34 6.14 6.71 7.20 -14.73%
DY 4.80 5.68 5.33 5.66 6.37 7.47 8.42 -31.27%
P/NAPS 17.74 17.46 15.93 17.82 16.23 13.27 11.30 35.11%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 08/09/08 18/06/08 05/03/08 07/12/07 10/09/07 28/06/07 07/03/07 -
Price 4.07 4.38 4.36 4.94 4.77 5.18 4.42 -
P/RPS 1.53 1.68 1.70 1.98 2.00 2.19 1.91 -13.75%
P/EPS 14.99 15.80 14.45 15.61 15.94 17.62 13.59 6.76%
EY 6.67 6.33 6.92 6.41 6.27 5.68 7.36 -6.35%
DY 5.65 5.89 5.65 5.71 6.51 6.32 8.61 -24.50%
P/NAPS 15.07 16.85 15.03 17.64 15.90 15.70 11.05 23.00%

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