[SPTOTO] YoY Annualized Quarter Result on 31-Jul-2009 [#1]

Announcement Date
09-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -2.84%
YoY- 8.73%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 3,599,636 3,383,240 3,341,580 3,304,660 3,303,608 3,027,992 2,982,396 3.18%
PBT 643,500 520,428 394,392 568,552 522,796 565,752 570,980 2.01%
Tax -184,584 -145,376 -133,364 -163,016 -146,880 -159,640 -177,520 0.65%
NP 458,916 375,052 261,028 405,536 375,916 406,112 393,460 2.59%
-
NP to SH 442,748 368,416 255,824 401,808 369,560 401,092 382,544 2.46%
-
Tax Rate 28.68% 27.93% 33.82% 28.67% 28.10% 28.22% 31.09% -
Total Cost 3,140,720 3,008,188 3,080,552 2,899,124 2,927,692 2,621,880 2,588,936 3.26%
-
Net Worth 515,745 507,975 401,397 189,056 338,930 382,235 556,474 -1.25%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 343,830 427,768 428,157 2,495,545 225,953 372,042 465,885 -4.93%
Div Payout % 77.66% 116.11% 167.36% 621.08% 61.14% 92.76% 121.79% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 515,745 507,975 401,397 189,056 338,930 382,235 556,474 -1.25%
NOSH 1,322,425 1,336,777 1,337,991 1,260,376 1,255,298 1,274,116 1,294,127 0.36%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 12.75% 11.09% 7.81% 12.27% 11.38% 13.41% 13.19% -
ROE 85.85% 72.53% 63.73% 212.53% 109.04% 104.93% 68.74% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 272.20 253.09 249.75 262.20 263.17 237.65 230.46 2.81%
EPS 33.48 27.56 19.12 31.88 29.44 31.48 29.56 2.09%
DPS 26.00 32.00 32.00 198.00 18.00 29.20 36.00 -5.27%
NAPS 0.39 0.38 0.30 0.15 0.27 0.30 0.43 -1.61%
Adjusted Per Share Value based on latest NOSH - 1,260,376
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 266.44 250.42 247.34 244.61 244.53 224.13 220.75 3.18%
EPS 32.77 27.27 18.94 29.74 27.35 29.69 28.32 2.45%
DPS 25.45 31.66 31.69 184.72 16.72 27.54 34.48 -4.93%
NAPS 0.3818 0.376 0.2971 0.1399 0.2509 0.2829 0.4119 -1.25%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 4.19 4.31 4.11 4.27 4.79 4.87 4.28 -
P/RPS 1.54 1.70 1.65 1.63 1.82 2.05 1.86 -3.09%
P/EPS 12.51 15.64 21.50 13.39 16.27 15.47 14.48 -2.40%
EY 7.99 6.39 4.65 7.47 6.15 6.46 6.91 2.44%
DY 6.21 7.42 7.79 46.37 3.76 6.00 8.41 -4.92%
P/NAPS 10.74 11.34 13.70 28.47 17.74 16.23 9.95 1.28%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 18/09/12 21/09/11 20/09/10 09/09/09 08/09/08 10/09/07 06/09/06 -
Price 4.29 4.26 4.02 4.23 4.07 4.77 4.34 -
P/RPS 1.58 1.68 1.61 1.61 1.55 2.01 1.88 -2.85%
P/EPS 12.81 15.46 21.03 13.27 13.82 15.15 14.68 -2.24%
EY 7.80 6.47 4.76 7.54 7.23 6.60 6.81 2.28%
DY 6.06 7.51 7.96 46.81 4.42 6.12 8.29 -5.08%
P/NAPS 11.00 11.21 13.40 28.20 15.07 15.90 10.09 1.44%

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