[SPSETIA] YoY Annual (Unaudited) Result on 31-Oct-2010 [#4]

Announcement Date
09-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Oct-2010 [#4]
Profit Trend
YoY- 47.06%
Quarter Report
View:
Show?
Annual (Unaudited) Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 3,261,159 2,526,595 2,232,473 1,745,870 1,408,415 1,471,357 1,153,803 18.88%
PBT 658,415 567,505 430,594 330,967 231,112 297,867 328,491 12.27%
Tax -173,983 -179,877 -108,163 -79,162 -59,880 -84,412 -68,423 16.81%
NP 484,432 387,628 322,431 251,805 171,232 213,455 260,068 10.91%
-
NP to SH 418,348 393,816 327,973 251,813 171,233 213,456 260,070 8.23%
-
Tax Rate 26.42% 31.70% 25.12% 23.92% 25.91% 28.34% 20.83% -
Total Cost 2,776,727 2,138,967 1,910,042 1,494,065 1,237,183 1,257,902 893,735 20.77%
-
Net Worth 5,197,006 3,859,435 3,208,060 2,185,700 2,033,646 1,968,177 1,840,371 18.87%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div 256,354 268,816 238,898 203,320 142,355 172,469 123,586 12.91%
Div Payout % 61.28% 68.26% 72.84% 80.74% 83.14% 80.80% 47.52% -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 5,197,006 3,859,435 3,208,060 2,185,700 2,033,646 1,968,177 1,840,371 18.87%
NOSH 2,330,496 1,920,116 1,706,415 1,016,604 1,016,823 1,014,524 671,668 23.01%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 14.85% 15.34% 14.44% 14.42% 12.16% 14.51% 22.54% -
ROE 8.05% 10.20% 10.22% 11.52% 8.42% 10.85% 14.13% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 139.93 131.59 130.83 171.74 138.51 145.03 171.78 -3.35%
EPS 17.95 20.51 19.22 24.77 16.84 21.04 38.72 -12.01%
DPS 11.00 14.00 14.00 20.00 14.00 17.00 18.40 -8.20%
NAPS 2.23 2.01 1.88 2.15 2.00 1.94 2.74 -3.37%
Adjusted Per Share Value based on latest NOSH - 1,016,995
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 70.95 54.97 48.57 37.98 30.64 32.01 25.10 18.88%
EPS 9.10 8.57 7.14 5.48 3.73 4.64 5.66 8.22%
DPS 5.58 5.85 5.20 4.42 3.10 3.75 2.69 12.91%
NAPS 1.1307 0.8397 0.698 0.4755 0.4424 0.4282 0.4004 18.87%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 3.07 3.61 3.84 3.46 2.58 1.85 5.20 -
P/RPS 2.19 2.74 2.94 2.01 1.86 1.28 3.03 -5.26%
P/EPS 17.10 17.60 19.98 13.97 15.32 8.79 13.43 4.10%
EY 5.85 5.68 5.01 7.16 6.53 11.37 7.45 -3.94%
DY 3.58 3.88 3.65 5.78 5.43 9.19 3.54 0.18%
P/NAPS 1.38 1.80 2.04 1.61 1.29 0.95 1.90 -5.18%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 12/12/13 12/12/12 08/12/11 09/12/10 11/12/09 10/12/08 12/12/07 -
Price 3.09 3.15 3.86 3.72 2.40 1.94 5.13 -
P/RPS 2.21 2.39 2.95 2.17 1.73 1.34 2.99 -4.90%
P/EPS 17.21 15.36 20.08 15.02 14.25 9.22 13.25 4.45%
EY 5.81 6.51 4.98 6.66 7.02 10.85 7.55 -4.26%
DY 3.56 4.44 3.63 5.38 5.83 8.76 3.59 -0.13%
P/NAPS 1.39 1.57 2.05 1.73 1.20 1.00 1.87 -4.81%

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