[SPTOTO] YoY Annualized Quarter Result on 30-Apr-2009 [#4]

Announcement Date
15-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 2.28%
YoY- 18.61%
Quarter Report
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 3,607,754 3,433,216 3,392,810 3,695,686 3,277,797 3,035,288 2,938,322 3.47%
PBT 579,150 508,402 548,188 585,544 502,627 545,332 571,914 0.20%
Tax -163,465 -150,961 -159,710 -163,528 -143,878 -162,806 -104,600 7.71%
NP 415,685 357,441 388,478 422,016 358,749 382,526 467,314 -1.93%
-
NP to SH 405,476 349,761 383,504 413,554 348,663 375,687 464,525 -2.23%
-
Tax Rate 28.22% 29.69% 29.13% 27.93% 28.63% 29.85% 18.29% -
Total Cost 3,192,069 3,075,775 3,004,332 3,273,670 2,919,048 2,652,762 2,471,008 4.35%
-
Net Worth 480,626 454,680 449,263 477,317 328,450 422,545 1,176,836 -13.85%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 360,470 280,832 759,784 316,662 327,187 419,216 450,140 -3.63%
Div Payout % 88.90% 80.29% 198.12% 76.57% 93.84% 111.59% 96.90% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 480,626 454,680 449,263 477,317 328,450 422,545 1,176,836 -13.85%
NOSH 1,335,074 1,337,295 1,321,363 1,256,098 1,263,271 1,280,442 1,225,871 1.43%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 11.52% 10.41% 11.45% 11.42% 10.94% 12.60% 15.90% -
ROE 84.36% 76.92% 85.36% 86.64% 106.15% 88.91% 39.47% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 270.23 256.73 256.77 294.22 259.47 237.05 239.69 2.01%
EPS 30.37 26.15 29.02 32.93 27.60 29.05 37.89 -3.61%
DPS 27.00 21.00 57.50 25.21 25.90 32.74 36.72 -4.99%
NAPS 0.36 0.34 0.34 0.38 0.26 0.33 0.96 -15.06%
Adjusted Per Share Value based on latest NOSH - 1,255,843
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 267.04 254.12 251.13 273.55 242.62 224.67 217.49 3.47%
EPS 30.01 25.89 28.39 30.61 25.81 27.81 34.38 -2.23%
DPS 26.68 20.79 56.24 23.44 24.22 31.03 33.32 -3.63%
NAPS 0.3558 0.3366 0.3325 0.3533 0.2431 0.3128 0.8711 -13.85%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 4.23 4.13 4.47 4.38 4.54 4.38 4.75 -
P/RPS 1.57 1.61 1.74 1.49 1.75 1.85 1.98 -3.78%
P/EPS 13.93 15.79 15.40 13.30 16.45 14.93 12.54 1.76%
EY 7.18 6.33 6.49 7.52 6.08 6.70 7.98 -1.74%
DY 6.38 5.08 12.86 5.76 5.70 7.47 7.73 -3.14%
P/NAPS 11.75 12.15 13.15 11.53 17.46 13.27 4.95 15.48%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 18/06/12 20/06/11 18/06/10 15/06/09 18/06/08 28/06/07 19/06/06 -
Price 4.14 4.42 4.33 4.41 4.38 5.18 4.60 -
P/RPS 1.53 1.72 1.69 1.50 1.69 2.19 1.92 -3.71%
P/EPS 13.63 16.90 14.92 13.39 15.87 17.65 12.14 1.94%
EY 7.34 5.92 6.70 7.47 6.30 5.66 8.24 -1.90%
DY 6.52 4.75 13.28 5.72 5.91 6.32 7.98 -3.30%
P/NAPS 11.50 13.00 12.74 11.61 16.85 15.70 4.79 15.70%

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