[SPTOTO] YoY Annual (Unaudited) Result on 30-Apr-2012 [#4]

Announcement Date
18-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
YoY- 15.93%
Quarter Report
View:
Show?
Annual (Unaudited) Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 5,283,644 4,340,839 3,628,362 3,607,754 3,433,216 3,392,810 3,695,686 6.13%
PBT 534,012 509,722 569,526 579,150 508,402 548,188 585,544 -1.52%
Tax -160,708 -166,026 -166,020 -163,465 -150,961 -159,710 -163,528 -0.28%
NP 373,304 343,696 403,506 415,685 357,441 388,478 422,016 -2.02%
-
NP to SH 361,610 328,706 391,085 405,476 349,761 383,504 413,554 -2.21%
-
Tax Rate 30.09% 32.57% 29.15% 28.22% 29.69% 29.13% 27.93% -
Total Cost 4,910,340 3,997,143 3,224,856 3,192,069 3,075,775 3,004,332 3,273,670 6.98%
-
Net Worth 686,646 612,963 558,130 480,626 454,680 449,263 477,317 6.24%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 289,468 353,120 372,086 360,470 280,832 759,784 316,662 -1.48%
Div Payout % 80.05% 107.43% 95.14% 88.90% 80.29% 198.12% 76.57% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 686,646 612,963 558,130 480,626 454,680 449,263 477,317 6.24%
NOSH 1,346,366 1,332,529 1,328,881 1,335,074 1,337,295 1,321,363 1,256,098 1.16%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 7.07% 7.92% 11.12% 11.52% 10.41% 11.45% 11.42% -
ROE 52.66% 53.63% 70.07% 84.36% 76.92% 85.36% 86.64% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 392.44 325.76 273.04 270.23 256.73 256.77 294.22 4.91%
EPS 26.86 24.66 29.43 30.37 26.15 29.02 32.93 -3.33%
DPS 21.50 26.50 28.00 27.00 21.00 57.50 25.21 -2.61%
NAPS 0.51 0.46 0.42 0.36 0.34 0.34 0.38 5.02%
Adjusted Per Share Value based on latest NOSH - 1,329,548
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 391.09 321.31 268.57 267.04 254.12 251.13 273.55 6.13%
EPS 26.77 24.33 28.95 30.01 25.89 28.39 30.61 -2.20%
DPS 21.43 26.14 27.54 26.68 20.79 56.24 23.44 -1.48%
NAPS 0.5083 0.4537 0.4131 0.3558 0.3366 0.3325 0.3533 6.24%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 3.26 3.89 4.20 4.23 4.13 4.47 4.38 -
P/RPS 0.83 1.19 1.54 1.57 1.61 1.74 1.49 -9.28%
P/EPS 12.14 15.77 14.27 13.93 15.79 15.40 13.30 -1.50%
EY 8.24 6.34 7.01 7.18 6.33 6.49 7.52 1.53%
DY 6.60 6.81 6.67 6.38 5.08 12.86 5.76 2.29%
P/NAPS 6.39 8.46 10.00 11.75 12.15 13.15 11.53 -9.36%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 18/06/15 17/06/14 18/06/13 18/06/12 20/06/11 18/06/10 15/06/09 -
Price 3.26 3.80 4.29 4.14 4.42 4.33 4.41 -
P/RPS 0.83 1.17 1.57 1.53 1.72 1.69 1.50 -9.38%
P/EPS 12.14 15.40 14.58 13.63 16.90 14.92 13.39 -1.61%
EY 8.24 6.49 6.86 7.34 5.92 6.70 7.47 1.64%
DY 6.60 6.97 6.53 6.52 4.75 13.28 5.72 2.41%
P/NAPS 6.39 8.26 10.21 11.50 13.00 12.74 11.61 -9.46%

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