[SPTOTO] YoY Annualized Quarter Result on 30-Jun-2020 [#4]

Announcement Date
18-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -43.28%
YoY- -42.89%
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
Revenue 6,099,660 5,232,508 4,829,148 4,653,465 6,698,622 5,734,546 5,563,227 1.29%
PBT 337,136 272,364 281,473 227,131 403,993 380,204 445,658 -3.81%
Tax -109,527 -101,470 -93,495 -91,907 -164,478 -129,393 -127,566 -2.10%
NP 227,609 170,894 187,978 135,224 239,515 250,811 318,092 -4.56%
-
NP to SH 221,924 161,568 182,063 134,239 235,045 241,313 308,640 -4.49%
-
Tax Rate 32.49% 37.26% 33.22% 40.46% 40.71% 34.03% 28.62% -
Total Cost 5,872,051 5,061,614 4,641,170 4,518,241 6,459,107 5,483,735 5,245,135 1.58%
-
Net Worth 1,076,965 897,577 819,079 735,625 727,380 768,426 768,829 4.81%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
Div 121,158 116,551 107,420 139,099 215,520 188,736 256,276 -9.92%
Div Payout % 54.59% 72.14% 59.00% 103.62% 91.69% 78.21% 83.03% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
Net Worth 1,076,965 897,577 819,079 735,625 727,380 768,426 768,829 4.81%
NOSH 1,351,000 1,351,000 1,351,000 1,351,000 1,351,000 1,348,117 1,348,823 0.02%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
NP Margin 3.73% 3.27% 3.89% 2.91% 3.58% 4.37% 5.72% -
ROE 20.61% 18.00% 22.23% 18.25% 32.31% 31.40% 40.14% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
RPS 453.10 390.58 359.65 347.92 497.30 425.37 412.45 1.31%
EPS 16.49 12.05 13.57 9.99 17.45 17.90 22.88 -4.46%
DPS 9.00 8.70 8.00 10.40 16.00 14.00 19.00 -9.89%
NAPS 0.80 0.67 0.61 0.55 0.54 0.57 0.57 4.84%
Adjusted Per Share Value based on latest NOSH - 1,351,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
RPS 451.49 387.31 357.45 344.45 495.83 424.47 411.79 1.29%
EPS 16.43 11.96 13.48 9.94 17.40 17.86 22.85 -4.49%
DPS 8.97 8.63 7.95 10.30 15.95 13.97 18.97 -9.91%
NAPS 0.7972 0.6644 0.6063 0.5445 0.5384 0.5688 0.5691 4.81%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 28/04/17 29/04/16 -
Price 1.33 1.83 1.98 2.20 2.76 2.81 3.04 -
P/RPS 0.29 0.47 0.55 0.63 0.55 0.66 0.74 -12.24%
P/EPS 8.07 15.17 14.60 21.92 15.82 15.70 13.29 -6.72%
EY 12.39 6.59 6.85 4.56 6.32 6.37 7.53 7.19%
DY 6.77 4.75 4.04 4.73 5.80 4.98 6.25 1.12%
P/NAPS 1.66 2.73 3.25 4.00 5.11 4.93 5.33 -15.01%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 CAGR
Date 23/08/23 23/08/22 20/08/21 18/08/20 19/08/19 20/06/17 20/06/16 -
Price 1.52 1.82 1.97 2.09 2.76 2.57 2.90 -
P/RPS 0.34 0.47 0.55 0.60 0.55 0.60 0.70 -9.58%
P/EPS 9.22 15.09 14.53 20.82 15.82 14.36 12.67 -4.33%
EY 10.85 6.63 6.88 4.80 6.32 6.96 7.89 4.54%
DY 5.92 4.78 4.06 4.98 5.80 5.45 6.55 -1.40%
P/NAPS 1.90 2.72 3.23 3.80 5.11 4.51 5.09 -12.84%

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