[SPTOTO] YoY Annualized Quarter Result on 31-Jan-2007 [#3]

Announcement Date
07-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 13.5%
YoY- -7.12%
Quarter Report
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 3,378,705 3,767,137 3,214,594 2,939,993 2,862,290 2,595,753 2,455,592 5.45%
PBT 571,778 579,353 544,930 528,880 583,498 498,877 448,780 4.11%
Tax -167,336 -168,097 -154,398 -140,898 -172,454 -157,929 -142,782 2.67%
NP 404,442 411,256 390,532 387,981 411,044 340,948 305,997 4.75%
-
NP to SH 401,129 404,325 383,868 379,136 408,181 340,948 305,997 4.61%
-
Tax Rate 29.27% 29.01% 28.33% 26.64% 29.56% 31.66% 31.82% -
Total Cost 2,974,262 3,355,881 2,824,062 2,552,012 2,451,246 2,254,805 2,149,594 5.55%
-
Net Worth 368,491 439,666 366,994 517,945 968,401 785,292 814,111 -12.36%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 868,587 238,005 324,642 470,639 418,349 320,399 62,523 54.98%
Div Payout % 216.54% 58.86% 84.57% 124.13% 102.49% 93.97% 20.43% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 368,491 439,666 366,994 517,945 968,401 785,292 814,111 -12.36%
NOSH 1,316,041 1,256,188 1,265,498 1,294,863 1,210,502 981,616 814,111 8.32%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 11.97% 10.92% 12.15% 13.20% 14.36% 13.13% 12.46% -
ROE 108.86% 91.96% 104.60% 73.20% 42.15% 43.42% 37.59% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 256.73 299.89 254.02 227.05 236.45 264.44 301.63 -2.64%
EPS 30.48 32.19 30.33 29.28 33.72 34.73 37.59 -3.43%
DPS 66.00 18.95 25.65 36.35 34.56 32.64 7.68 43.07%
NAPS 0.28 0.35 0.29 0.40 0.80 0.80 1.00 -19.10%
Adjusted Per Share Value based on latest NOSH - 1,295,121
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 250.09 278.84 237.94 217.62 211.86 192.14 181.76 5.45%
EPS 29.69 29.93 28.41 28.06 30.21 25.24 22.65 4.60%
DPS 64.29 17.62 24.03 34.84 30.97 23.72 4.63 54.97%
NAPS 0.2728 0.3254 0.2716 0.3834 0.7168 0.5813 0.6026 -12.36%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 4.13 4.18 4.62 4.52 4.60 3.95 4.13 -
P/RPS 1.61 1.39 1.82 1.99 1.95 1.49 1.37 2.72%
P/EPS 13.55 12.99 15.23 15.44 13.64 11.37 10.99 3.54%
EY 7.38 7.70 6.57 6.48 7.33 8.79 9.10 -3.42%
DY 15.98 4.53 5.55 8.04 7.51 8.26 1.86 43.06%
P/NAPS 14.75 11.94 15.93 11.30 5.75 4.94 4.13 23.61%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 15/03/10 16/03/09 05/03/08 07/03/07 10/03/06 07/03/05 08/03/04 -
Price 4.28 4.16 4.36 4.42 4.52 4.15 4.42 -
P/RPS 1.67 1.39 1.72 1.95 1.91 1.57 1.47 2.14%
P/EPS 14.04 12.92 14.37 15.10 13.40 11.95 11.76 2.99%
EY 7.12 7.74 6.96 6.62 7.46 8.37 8.50 -2.90%
DY 15.42 4.55 5.88 8.22 7.65 7.87 1.74 43.80%
P/NAPS 15.29 11.89 15.03 11.05 5.65 5.19 4.42 22.95%

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