[SPSETIA] QoQ TTM Result on 31-Oct-2009 [#4]

Announcement Date
11-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Oct-2009 [#4]
Profit Trend
QoQ- -10.09%
YoY- -19.78%
Quarter Report
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 1,581,487 1,532,160 1,475,237 1,408,415 1,476,310 1,413,138 1,362,496 10.47%
PBT 299,270 251,970 236,650 231,112 267,564 263,524 273,213 6.27%
Tax -65,763 -63,032 -58,404 -59,880 -77,113 -74,895 -77,109 -10.09%
NP 233,507 188,938 178,246 171,232 190,451 188,629 196,104 12.37%
-
NP to SH 233,516 188,947 178,254 171,233 190,452 188,630 196,105 12.38%
-
Tax Rate 21.97% 25.02% 24.68% 25.91% 28.82% 28.42% 28.22% -
Total Cost 1,347,980 1,343,222 1,296,991 1,237,183 1,285,859 1,224,509 1,166,392 10.15%
-
Net Worth 2,104,982 2,032,182 2,072,336 2,034,311 2,012,104 1,974,998 2,000,480 3.46%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 152,509 152,509 142,446 142,446 152,610 152,610 172,884 -8.04%
Div Payout % 65.31% 80.72% 79.91% 83.19% 80.13% 80.90% 88.16% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 2,104,982 2,032,182 2,072,336 2,034,311 2,012,104 1,974,998 2,000,480 3.46%
NOSH 1,016,899 1,016,091 1,015,851 1,017,155 1,016,214 1,018,040 1,015,472 0.09%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 14.77% 12.33% 12.08% 12.16% 12.90% 13.35% 14.39% -
ROE 11.09% 9.30% 8.60% 8.42% 9.47% 9.55% 9.80% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 155.52 150.79 145.22 138.47 145.28 138.81 134.17 10.37%
EPS 22.96 18.60 17.55 16.83 18.74 18.53 19.31 12.27%
DPS 15.00 15.00 14.00 14.00 15.00 15.00 17.00 -8.02%
NAPS 2.07 2.00 2.04 2.00 1.98 1.94 1.97 3.36%
Adjusted Per Share Value based on latest NOSH - 1,017,155
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 33.24 32.21 31.01 29.60 31.03 29.70 28.64 10.46%
EPS 4.91 3.97 3.75 3.60 4.00 3.96 4.12 12.44%
DPS 3.21 3.21 2.99 2.99 3.21 3.21 3.63 -7.89%
NAPS 0.4425 0.4272 0.4356 0.4276 0.4229 0.4151 0.4205 3.46%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 2.79 2.80 2.69 2.58 2.96 2.36 2.20 -
P/RPS 1.79 1.86 1.85 1.86 2.04 1.70 1.64 6.02%
P/EPS 12.15 15.06 15.33 15.33 15.79 12.74 11.39 4.41%
EY 8.23 6.64 6.52 6.52 6.33 7.85 8.78 -4.23%
DY 5.38 5.36 5.20 5.43 5.07 6.36 7.73 -21.51%
P/NAPS 1.35 1.40 1.32 1.29 1.49 1.22 1.12 13.29%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 23/09/10 17/06/10 18/03/10 11/12/09 17/09/09 18/06/09 19/03/09 -
Price 3.04 2.69 2.77 2.40 3.07 2.92 2.01 -
P/RPS 1.95 1.78 1.91 1.73 2.11 2.10 1.50 19.17%
P/EPS 13.24 14.47 15.79 14.26 16.38 15.76 10.41 17.44%
EY 7.55 6.91 6.33 7.01 6.10 6.35 9.61 -14.89%
DY 4.93 5.58 5.05 5.83 4.89 5.14 8.46 -30.30%
P/NAPS 1.47 1.35 1.36 1.20 1.55 1.51 1.02 27.67%

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