[SPSETIA] QoQ TTM Result on 31-Jul-2008 [#3]

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
TTM Result
Revenue	1,413,138	1,362,496	1,369,079	1,224,727	1,216,961	1,202,254	1,153,803	14.48%
YoY %	3.72%	-0.48%	11.79%	0.64%	1.22%	4.20%	-	-
Horiz. %	122.48%	118.09%	118.66%	106.15%	105.47%	104.20%	100.00%	-
PBT	263,524	273,213	294,289	296,895	318,574	333,746	328,491	-13.67%
YoY %	-3.55%	-7.16%	-0.88%	-6.81%	-4.55%	1.60%	-	-
Horiz. %	80.22%	83.17%	89.59%	90.38%	96.98%	101.60%	100.00%	-
Tax	-74,895	-77,109	-80,834	-59,612	-68,491	-71,897	-68,423	6.21%
YoY %	2.87%	4.61%	-35.60%	12.96%	4.74%	-5.08%	-	-
Horiz. %	109.46%	112.69%	118.14%	87.12%	100.10%	105.08%	100.00%	-
NP	188,629	196,104	213,455	237,283	250,083	261,849	260,068	-19.28%
YoY %	-3.81%	-8.13%	-10.04%	-5.12%	-4.49%	0.68%	-	-
Horiz. %	72.53%	75.40%	82.08%	91.24%	96.16%	100.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	188,630	196,105	213,456	237,175	250,084	261,850	260,070	-19.28%
YoY %	-3.81%	-8.13%	-10.00%	-5.16%	-4.49%	0.68%	-	-
Horiz. %	72.53%	75.40%	82.08%	91.20%	96.16%	100.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.42%	28.22%	27.47%	20.08%	21.50%	21.54%	20.83%	-
YoY %	0.71%	2.73%	36.80%	-6.60%	-0.19%	3.41%	-	-
Horiz. %	136.44%	135.48%	131.88%	96.40%	103.22%	103.41%	100.00%	-
Total Cost	1,224,509	1,166,392	1,155,624	987,444	966,878	940,405	893,735	23.38%
YoY %	4.98%	0.93%	17.03%	2.13%	2.82%	5.22%	-	-
Horiz. %	137.01%	130.51%	129.30%	110.49%	108.18%	105.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,974,998	2,000,480	1,973,146	1,951,474	1,911,585	1,926,915	1,842,613	4.73%
YoY %	-1.27%	1.39%	1.11%	2.09%	-0.80%	4.58%	-	-
Horiz. %	107.18%	108.57%	107.08%	105.91%	103.74%	104.58%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Dividend
Div	152,610	172,884	172,884	145,822	145,822	123,772	123,772	14.99%
YoY %	-11.73%	0.00%	18.56%	0.00%	17.82%	0.00%	-	-
Horiz. %	123.30%	139.68%	139.68%	117.82%	117.82%	100.00%	100.00%	-
Div Payout %	80.90%	88.16%	80.99%	61.48%	58.31%	47.27%	47.59%	-
YoY %	-8.24%	8.85%	31.73%	5.44%	23.36%	-0.67%	-	-
Horiz. %	169.99%	185.25%	170.18%	129.19%	122.53%	99.33%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Equity
Net Worth	1,974,998	2,000,480	1,973,146	1,951,474	1,911,585	1,926,915	1,842,613	4.73%
YoY %	-1.27%	1.39%	1.11%	2.09%	-0.80%	4.58%	-	-
Horiz. %	107.18%	108.57%	107.08%	105.91%	103.74%	104.58%	100.00%	-
NOSH	1,018,040	1,015,472	1,017,085	1,016,393	1,016,800	1,008,856	672,486	31.87%
YoY %	0.25%	-0.16%	0.07%	-0.04%	0.79%	50.02%	-	-
Horiz. %	151.38%	151.00%	151.24%	151.14%	151.20%	150.02%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Ratio Analysis
NP Margin	13.35%	14.39%	15.59%	19.37%	20.55%	21.78%	22.54%	-
YoY %	-7.23%	-7.70%	-19.51%	-5.74%	-5.65%	-3.37%	-	-
Horiz. %	59.23%	63.84%	69.17%	85.94%	91.17%	96.63%	100.00%	-
ROE	9.55%	9.80%	10.82%	12.15%	13.08%	13.59%	14.11%	-
YoY %	-2.55%	-9.43%	-10.95%	-7.11%	-3.75%	-3.69%	-	-
Horiz. %	67.68%	69.45%	76.68%	86.11%	92.70%	96.31%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Per Share
RPS	138.81	134.17	134.61	120.50	119.69	119.17	171.57	-13.18%
YoY %	3.46%	-0.33%	11.71%	0.68%	0.44%	-30.54%	-	-
Horiz. %	80.91%	78.20%	78.46%	70.23%	69.76%	69.46%	100.00%	-
EPS	18.53	19.31	20.99	23.33	24.60	25.96	38.67	-38.79%
YoY %	-4.04%	-8.00%	-10.03%	-5.16%	-5.24%	-32.87%	-	-
Horiz. %	47.92%	49.94%	54.28%	60.33%	63.62%	67.13%	100.00%	-
DPS	15.00	17.00	17.00	14.35	14.34	12.27	18.40	-12.74%
YoY %	-11.76%	0.00%	18.47%	0.07%	16.87%	-33.32%	-	-
Horiz. %	81.52%	92.39%	92.39%	77.99%	77.93%	66.68%	100.00%	-
NAPS	1.94	1.97	1.94	1.92	1.88	1.91	2.74	-20.57%
YoY %	-1.52%	1.55%	1.04%	2.13%	-1.57%	-30.29%	-	-
Horiz. %	70.80%	71.90%	70.80%	70.07%	68.61%	69.71%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,016,393
RPS	28.25	27.24	27.37	24.48	24.33	24.03	23.06	14.50%
YoY %	3.71%	-0.47%	11.81%	0.62%	1.25%	4.21%	-	-
Horiz. %	122.51%	118.13%	118.69%	106.16%	105.51%	104.21%	100.00%	-
EPS	3.77	3.92	4.27	4.74	5.00	5.23	5.20	-19.31%
YoY %	-3.83%	-8.20%	-9.92%	-5.20%	-4.40%	0.58%	-	-
Horiz. %	72.50%	75.38%	82.12%	91.15%	96.15%	100.58%	100.00%	-
DPS	3.05	3.46	3.46	2.91	2.91	2.47	2.47	15.11%
YoY %	-11.85%	0.00%	18.90%	0.00%	17.81%	0.00%	-	-
Horiz. %	123.48%	140.08%	140.08%	117.81%	117.81%	100.00%	100.00%	-
NAPS	0.3948	0.3999	0.3944	0.3901	0.3821	0.3852	0.3683	4.74%
YoY %	-1.28%	1.39%	1.10%	2.09%	-0.80%	4.59%	-	-
Horiz. %	107.20%	108.58%	107.09%	105.92%	103.75%	104.59%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	-
Price	2.36	2.20	1.85	2.04	2.83	3.33	5.20	-
P/RPS	1.70	1.64	1.37	1.69	2.36	2.79	3.03	-31.99%
YoY %	3.66%	19.71%	-18.93%	-28.39%	-15.41%	-7.92%	-	-
Horiz. %	56.11%	54.13%	45.21%	55.78%	77.89%	92.08%	100.00%	-
P/EPS	12.74	11.39	8.81	8.74	11.51	12.83	13.45	-3.55%
YoY %	11.85%	29.28%	0.80%	-24.07%	-10.29%	-4.61%	-	-
Horiz. %	94.72%	84.68%	65.50%	64.98%	85.58%	95.39%	100.00%	-
EY	7.85	8.78	11.34	11.44	8.69	7.79	7.44	3.64%
YoY %	-10.59%	-22.57%	-0.87%	31.65%	11.55%	4.70%	-	-
Horiz. %	105.51%	118.01%	152.42%	153.76%	116.80%	104.70%	100.00%	-
DY	6.36	7.73	9.19	7.03	5.07	3.68	3.54	47.83%
YoY %	-17.72%	-15.89%	30.73%	38.66%	37.77%	3.95%	-	-
Horiz. %	179.66%	218.36%	259.60%	198.59%	143.22%	103.95%	100.00%	-
P/NAPS	1.22	1.12	0.95	1.06	1.51	1.74	1.90	-25.59%
YoY %	8.93%	17.89%	-10.38%	-29.80%	-13.22%	-8.42%	-	-
Horiz. %	64.21%	58.95%	50.00%	55.79%	79.47%	91.58%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Price Multiplier on Announcement Date
Date	18/06/09	19/03/09	10/12/08	25/09/08	24/06/08	27/03/08	12/12/07	-
Price	2.92	2.01	1.94	2.21	2.33	2.45	5.13	-
P/RPS	2.10	1.50	1.44	1.83	1.95	2.06	2.99	-21.00%
YoY %	40.00%	4.17%	-21.31%	-6.15%	-5.34%	-31.10%	-	-
Horiz. %	70.23%	50.17%	48.16%	61.20%	65.22%	68.90%	100.00%	-
P/EPS	15.76	10.41	9.24	9.47	9.47	9.44	13.27	12.15%
YoY %	51.39%	12.66%	-2.43%	0.00%	0.32%	-28.86%	-	-
Horiz. %	118.76%	78.45%	69.63%	71.36%	71.36%	71.14%	100.00%	-
EY	6.35	9.61	10.82	10.56	10.56	10.59	7.54	-10.82%
YoY %	-33.92%	-11.18%	2.46%	0.00%	-0.28%	40.45%	-	-
Horiz. %	84.22%	127.45%	143.50%	140.05%	140.05%	140.45%	100.00%	-
DY	5.14	8.46	8.76	6.49	6.16	5.01	3.59	27.05%
YoY %	-39.24%	-3.42%	34.98%	5.36%	22.95%	39.55%	-	-
Horiz. %	143.18%	235.65%	244.01%	180.78%	171.59%	139.55%	100.00%	-
P/NAPS	1.51	1.02	1.00	1.15	1.24	1.28	1.87	-13.29%
YoY %	48.04%	2.00%	-13.04%	-7.26%	-3.12%	-31.55%	-	-
Horiz. %	80.75%	54.55%	53.48%	61.50%	66.31%	68.45%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos