[SPSETIA] YoY Annual (Unaudited) Result on 31-Oct-2011 [#4]

Announcement Date
08-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Oct-2011 [#4]
Profit Trend
YoY- 30.24%
Quarter Report
View:
Show?
Annual (Unaudited) Result
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 4,520,112 3,261,159 2,526,595 2,232,473 1,745,870 1,408,415 1,471,357 13.01%
PBT 1,271,417 658,415 567,505 430,594 330,967 231,112 297,867 17.14%
Tax -202,385 -173,983 -179,877 -108,163 -79,162 -59,880 -84,412 10.00%
NP 1,069,032 484,432 387,628 322,431 251,805 171,232 213,455 19.20%
-
NP to SH 932,857 418,348 393,816 327,973 251,813 171,233 213,456 17.44%
-
Tax Rate 15.92% 26.42% 31.70% 25.12% 23.92% 25.91% 28.34% -
Total Cost 3,451,080 2,776,727 2,138,967 1,910,042 1,494,065 1,237,183 1,257,902 11.63%
-
Net Worth 9,747,586 5,197,006 3,859,435 3,208,060 2,185,700 2,033,646 1,968,177 19.05%
Dividend
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 530,131 256,354 268,816 238,898 203,320 142,355 172,469 13.02%
Div Payout % 56.83% 61.28% 68.26% 72.84% 80.74% 83.14% 80.80% -
Equity
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 9,747,586 5,197,006 3,859,435 3,208,060 2,185,700 2,033,646 1,968,177 19.05%
NOSH 3,024,522 2,330,496 1,920,116 1,706,415 1,016,604 1,016,823 1,014,524 12.64%
Ratio Analysis
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 23.65% 14.85% 15.34% 14.44% 14.42% 12.16% 14.51% -
ROE 9.57% 8.05% 10.20% 10.22% 11.52% 8.42% 10.85% -
Per Share
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 132.16 139.93 131.59 130.83 171.74 138.51 145.03 -1.00%
EPS 26.77 17.95 20.51 19.22 24.77 16.84 21.04 2.66%
DPS 15.50 11.00 14.00 14.00 20.00 14.00 17.00 -1.00%
NAPS 2.85 2.23 2.01 1.88 2.15 2.00 1.94 4.28%
Adjusted Per Share Value based on latest NOSH - 1,788,915
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 98.35 70.96 54.98 48.58 37.99 30.65 32.02 13.01%
EPS 20.30 9.10 8.57 7.14 5.48 3.73 4.64 17.45%
DPS 11.54 5.58 5.85 5.20 4.42 3.10 3.75 13.03%
NAPS 2.121 1.1308 0.8398 0.6981 0.4756 0.4425 0.4283 19.05%
Price Multiplier on Financial Quarter End Date
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 29/12/17 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 4.00 3.07 3.61 3.84 3.46 2.58 1.85 -
P/RPS 3.03 2.19 2.74 2.94 2.01 1.86 1.28 9.84%
P/EPS 14.67 17.10 17.60 19.98 13.97 15.32 8.79 5.74%
EY 6.82 5.85 5.68 5.01 7.16 6.53 11.37 -5.41%
DY 3.88 3.58 3.88 3.65 5.78 5.43 9.19 -8.97%
P/NAPS 1.40 1.38 1.80 2.04 1.61 1.29 0.95 4.31%
Price Multiplier on Announcement Date
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 27/02/18 12/12/13 12/12/12 08/12/11 09/12/10 11/12/09 10/12/08 -
Price 3.29 3.09 3.15 3.86 3.72 2.40 1.94 -
P/RPS 2.49 2.21 2.39 2.95 2.17 1.73 1.34 6.98%
P/EPS 12.06 17.21 15.36 20.08 15.02 14.25 9.22 2.97%
EY 8.29 5.81 6.51 4.98 6.66 7.02 10.85 -2.89%
DY 4.71 3.56 4.44 3.63 5.38 5.83 8.76 -6.54%
P/NAPS 1.15 1.39 1.57 2.05 1.73 1.20 1.00 1.53%

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