[SPTOTO] QoQ TTM Result on 31-Oct-2014 [#2]

Announcement Date
18-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 5.62%
YoY- -6.58%
Quarter Report
View:
Show?
TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 5,366,837 5,283,649 5,184,999 5,084,898 4,697,644 4,340,862 3,912,980 23.51%
PBT 525,440 533,143 514,827 487,972 472,562 500,245 516,729 1.12%
Tax -157,809 -161,630 -152,229 -156,468 -153,930 -161,842 -174,362 -6.45%
NP 367,631 371,513 362,598 331,504 318,632 338,403 342,367 4.87%
-
NP to SH 354,281 360,153 351,999 320,543 303,487 323,938 330,208 4.81%
-
Tax Rate 30.03% 30.32% 29.57% 32.06% 32.57% 32.35% 33.74% -
Total Cost 4,999,206 4,912,136 4,822,401 4,753,394 4,379,012 4,002,459 3,570,613 25.22%
-
Net Worth 726,014 685,105 685,779 634,010 606,756 607,699 573,012 17.14%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 282,561 289,497 314,805 374,168 373,326 352,857 314,304 -6.86%
Div Payout % 79.76% 80.38% 89.43% 116.73% 123.01% 108.93% 95.18% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 726,014 685,105 685,779 634,010 606,756 607,699 573,012 17.14%
NOSH 1,344,471 1,343,344 1,344,665 1,348,958 1,348,347 1,321,085 1,332,586 0.59%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 6.85% 7.03% 6.99% 6.52% 6.78% 7.80% 8.75% -
ROE 48.80% 52.57% 51.33% 50.56% 50.02% 53.31% 57.63% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 399.18 393.32 385.60 376.95 348.40 328.58 293.64 22.78%
EPS 26.35 26.81 26.18 23.76 22.51 24.52 24.78 4.19%
DPS 21.00 21.50 23.50 27.74 27.69 26.50 23.50 -7.24%
NAPS 0.54 0.51 0.51 0.47 0.45 0.46 0.43 16.44%
Adjusted Per Share Value based on latest NOSH - 1,348,958
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 397.25 391.09 383.79 376.38 347.72 321.31 289.64 23.51%
EPS 26.22 26.66 26.05 23.73 22.46 23.98 24.44 4.81%
DPS 20.91 21.43 23.30 27.70 27.63 26.12 23.26 -6.87%
NAPS 0.5374 0.5071 0.5076 0.4693 0.4491 0.4498 0.4241 17.14%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 3.33 3.26 3.39 3.61 3.85 3.89 4.05 -
P/RPS 0.83 0.83 0.88 0.96 1.11 1.18 1.38 -28.81%
P/EPS 12.64 12.16 12.95 15.19 17.10 15.86 16.34 -15.77%
EY 7.91 8.22 7.72 6.58 5.85 6.30 6.12 18.71%
DY 6.31 6.60 6.93 7.68 7.19 6.81 5.80 5.79%
P/NAPS 6.17 6.39 6.65 7.68 8.56 8.46 9.42 -24.63%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 17/09/15 18/06/15 18/03/15 18/12/14 19/09/14 17/06/14 17/03/14 -
Price 3.12 3.26 3.36 3.48 3.73 3.80 3.93 -
P/RPS 0.78 0.83 0.87 0.92 1.07 1.16 1.34 -30.35%
P/EPS 11.84 12.16 12.84 14.65 16.57 15.50 15.86 -17.75%
EY 8.45 8.22 7.79 6.83 6.03 6.45 6.31 21.55%
DY 6.73 6.60 6.99 7.97 7.42 6.97 5.98 8.21%
P/NAPS 5.78 6.39 6.59 7.40 8.29 8.26 9.14 -26.38%

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