[SPTOTO] YoY Annual (Unaudited) Result on 30-Apr-2003 [#4]

Announcement Date
20-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
YoY- -15.26%
View:
Show?
Annual (Unaudited) Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 2,938,322 2,670,206 2,477,296 2,205,646 2,296,033 2,333,339 2,339,894 3.86%
PBT 571,914 487,497 437,989 393,560 426,805 400,858 384,724 6.82%
Tax -104,600 -159,341 -299,950 -136,081 -122,959 -117,224 -130,250 -3.58%
NP 467,314 328,156 138,039 257,479 303,846 283,634 254,474 10.65%
-
NP to SH 464,525 328,156 138,039 257,479 303,846 283,634 254,474 10.54%
-
Tax Rate 18.29% 32.69% 68.48% 34.58% 28.81% 29.24% 33.86% -
Total Cost 2,471,008 2,342,050 2,339,257 1,948,167 1,992,187 2,049,705 2,085,420 2.86%
-
Net Worth 1,176,836 1,349,890 650,771 607,516 1,047,744 967,722 841,475 5.74%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 450,140 326,391 170,383 1,049,323 278,655 158,457 143,108 21.03%
Div Payout % 96.90% 99.46% 123.43% 407.54% 91.71% 55.87% 56.24% -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 1,176,836 1,349,890 650,771 607,516 1,047,744 967,722 841,475 5.74%
NOSH 1,225,871 1,007,381 845,157 646,294 557,311 565,919 572,432 13.52%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 15.90% 12.29% 5.57% 11.67% 13.23% 12.16% 10.88% -
ROE 39.47% 24.31% 21.21% 42.38% 29.00% 29.31% 30.24% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 239.69 265.06 293.12 341.28 411.98 412.31 408.76 -8.50%
EPS 37.89 32.58 16.33 39.84 54.52 50.13 44.46 -2.62%
DPS 36.72 32.40 20.16 162.36 50.00 28.00 25.00 6.61%
NAPS 0.96 1.34 0.77 0.94 1.88 1.71 1.47 -6.85%
Adjusted Per Share Value based on latest NOSH - 725,595
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 217.49 197.65 183.37 163.26 169.95 172.71 173.20 3.86%
EPS 34.38 24.29 10.22 19.06 22.49 20.99 18.84 10.53%
DPS 33.32 24.16 12.61 77.67 20.63 11.73 10.59 21.04%
NAPS 0.8711 0.9992 0.4817 0.4497 0.7755 0.7163 0.6229 5.74%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 4.75 3.93 4.28 3.07 3.83 1.60 3.31 -
P/RPS 1.98 1.48 1.46 0.90 0.93 0.39 0.81 16.05%
P/EPS 12.54 12.06 26.20 7.71 7.02 3.19 7.45 9.06%
EY 7.98 8.29 3.82 12.98 14.23 31.32 13.43 -8.30%
DY 7.73 8.24 4.71 52.89 13.05 17.50 7.55 0.39%
P/NAPS 4.95 2.93 5.56 3.27 2.04 0.94 2.25 14.03%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 19/06/06 13/06/05 18/06/04 20/06/03 20/06/02 21/09/01 21/06/00 -
Price 4.60 3.99 4.17 3.50 1.70 1.75 3.29 -
P/RPS 1.92 1.51 1.42 1.03 0.41 0.42 0.80 15.70%
P/EPS 12.14 12.25 25.53 8.79 3.12 3.49 7.40 8.59%
EY 8.24 8.16 3.92 11.38 32.07 28.64 13.51 -7.90%
DY 7.98 8.12 4.83 46.39 29.41 16.00 7.60 0.81%
P/NAPS 4.79 2.98 5.42 3.72 0.90 1.02 2.24 13.49%

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