[SPSETIA] QoQ TTM Result on 31-Jan-2009 [#1]

Announcement Date
19-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2009 [#1]
Profit Trend
QoQ- -8.13%
YoY- -25.11%
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 1,408,415 1,476,310 1,413,138 1,362,496 1,369,079 1,224,727 1,216,961 10.20%
PBT 231,112 267,564 263,524 273,213 294,289 296,895 318,574 -19.21%
Tax -59,880 -77,113 -74,895 -77,109 -80,834 -59,612 -68,491 -8.54%
NP 171,232 190,451 188,629 196,104 213,455 237,283 250,083 -22.26%
-
NP to SH 171,233 190,452 188,630 196,105 213,456 237,175 250,084 -22.26%
-
Tax Rate 25.91% 28.82% 28.42% 28.22% 27.47% 20.08% 21.50% -
Total Cost 1,237,183 1,285,859 1,224,509 1,166,392 1,155,624 987,444 966,878 17.80%
-
Net Worth 2,034,311 2,012,104 1,974,998 2,000,480 1,973,146 1,951,474 1,911,585 4.22%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 142,446 152,610 152,610 172,884 172,884 145,822 145,822 -1.54%
Div Payout % 83.19% 80.13% 80.90% 88.16% 80.99% 61.48% 58.31% -
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 2,034,311 2,012,104 1,974,998 2,000,480 1,973,146 1,951,474 1,911,585 4.22%
NOSH 1,017,155 1,016,214 1,018,040 1,015,472 1,017,085 1,016,393 1,016,800 0.02%
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 12.16% 12.90% 13.35% 14.39% 15.59% 19.37% 20.55% -
ROE 8.42% 9.47% 9.55% 9.80% 10.82% 12.15% 13.08% -
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 138.47 145.28 138.81 134.17 134.61 120.50 119.69 10.17%
EPS 16.83 18.74 18.53 19.31 20.99 23.33 24.60 -22.30%
DPS 14.00 15.00 15.00 17.00 17.00 14.35 14.34 -1.58%
NAPS 2.00 1.98 1.94 1.97 1.94 1.92 1.88 4.19%
Adjusted Per Share Value based on latest NOSH - 1,015,472
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 29.57 31.00 29.67 28.61 28.75 25.72 25.55 10.20%
EPS 3.60 4.00 3.96 4.12 4.48 4.98 5.25 -22.18%
DPS 2.99 3.20 3.20 3.63 3.63 3.06 3.06 -1.52%
NAPS 0.4272 0.4225 0.4147 0.4201 0.4143 0.4098 0.4014 4.22%
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 2.58 2.96 2.36 2.20 1.85 2.04 2.83 -
P/RPS 1.86 2.04 1.70 1.64 1.37 1.69 2.36 -14.63%
P/EPS 15.33 15.79 12.74 11.39 8.81 8.74 11.51 20.99%
EY 6.52 6.33 7.85 8.78 11.34 11.44 8.69 -17.38%
DY 5.43 5.07 6.36 7.73 9.19 7.03 5.07 4.66%
P/NAPS 1.29 1.49 1.22 1.12 0.95 1.06 1.51 -9.93%
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 11/12/09 17/09/09 18/06/09 19/03/09 10/12/08 25/09/08 24/06/08 -
Price 2.40 3.07 2.92 2.01 1.94 2.21 2.33 -
P/RPS 1.73 2.11 2.10 1.50 1.44 1.83 1.95 -7.65%
P/EPS 14.26 16.38 15.76 10.41 9.24 9.47 9.47 31.27%
EY 7.01 6.10 6.35 9.61 10.82 10.56 10.56 -23.84%
DY 5.83 4.89 5.14 8.46 8.76 6.49 6.16 -3.59%
P/NAPS 1.20 1.55 1.51 1.02 1.00 1.15 1.24 -2.15%

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