[SPTOTO] YoY Annualized Quarter Result on 31-Jan-2006 [#3]

Announcement Date
10-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- -2.23%
YoY- 19.72%
Quarter Report
View:
Show?
Annualized Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 3,767,137 3,214,594 2,939,993 2,862,290 2,595,753 2,455,592 2,116,433 10.07%
PBT 579,353 544,930 528,880 583,498 498,877 448,780 411,653 5.85%
Tax -168,097 -154,398 -140,898 -172,454 -157,929 -142,782 -134,222 3.81%
NP 411,256 390,532 387,981 411,044 340,948 305,997 277,430 6.77%
-
NP to SH 404,325 383,868 379,136 408,181 340,948 305,997 277,430 6.47%
-
Tax Rate 29.01% 28.33% 26.64% 29.56% 31.66% 31.82% 32.61% -
Total Cost 3,355,881 2,824,062 2,552,012 2,451,246 2,254,805 2,149,594 1,839,002 10.53%
-
Net Worth 439,666 366,994 517,945 968,401 785,292 814,111 552,461 -3.73%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 238,005 324,642 470,639 418,349 320,399 62,523 59,591 25.93%
Div Payout % 58.86% 84.57% 124.13% 102.49% 93.97% 20.43% 21.48% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 439,666 366,994 517,945 968,401 785,292 814,111 552,461 -3.73%
NOSH 1,256,188 1,265,498 1,294,863 1,210,502 981,616 814,111 620,742 12.45%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 10.92% 12.15% 13.20% 14.36% 13.13% 12.46% 13.11% -
ROE 91.96% 104.60% 73.20% 42.15% 43.42% 37.59% 50.22% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 299.89 254.02 227.05 236.45 264.44 301.63 340.95 -2.11%
EPS 32.19 30.33 29.28 33.72 34.73 37.59 44.69 -5.31%
DPS 18.95 25.65 36.35 34.56 32.64 7.68 9.60 11.98%
NAPS 0.35 0.29 0.40 0.80 0.80 1.00 0.89 -14.39%
Adjusted Per Share Value based on latest NOSH - 1,258,397
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 278.84 237.94 217.62 211.86 192.14 181.76 156.66 10.07%
EPS 29.93 28.41 28.06 30.21 25.24 22.65 20.54 6.46%
DPS 17.62 24.03 34.84 30.97 23.72 4.63 4.41 25.94%
NAPS 0.3254 0.2716 0.3834 0.7168 0.5813 0.6026 0.4089 -3.73%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 4.18 4.62 4.52 4.60 3.95 4.13 3.27 -
P/RPS 1.39 1.82 1.99 1.95 1.49 1.37 0.96 6.35%
P/EPS 12.99 15.23 15.44 13.64 11.37 10.99 7.32 10.02%
EY 7.70 6.57 6.48 7.33 8.79 9.10 13.67 -9.11%
DY 4.53 5.55 8.04 7.51 8.26 1.86 2.94 7.46%
P/NAPS 11.94 15.93 11.30 5.75 4.94 4.13 3.67 21.70%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 16/03/09 05/03/08 07/03/07 10/03/06 07/03/05 08/03/04 18/03/03 -
Price 4.16 4.36 4.42 4.52 4.15 4.42 3.07 -
P/RPS 1.39 1.72 1.95 1.91 1.57 1.47 0.90 7.50%
P/EPS 12.92 14.37 15.10 13.40 11.95 11.76 6.87 11.09%
EY 7.74 6.96 6.62 7.46 8.37 8.50 14.56 -9.98%
DY 4.55 5.88 8.22 7.65 7.87 1.74 3.13 6.42%
P/NAPS 11.89 15.03 11.05 5.65 5.19 4.42 3.45 22.87%

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