[SPTOTO] YoY Annualized Quarter Result on 31-Oct-2012 [#2]

	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	CAGR
Annualized Quarter Result
Revenue	5,512,108	4,996,048	3,507,976	3,617,228	3,416,362	3,362,370	3,366,540	8.56%
YoY %	10.33%	42.42%	-3.02%	5.88%	1.61%	-0.12%	-	-
Horiz. %	163.73%	148.40%	104.20%	107.45%	101.48%	99.88%	100.00%	-
PBT	455,828	527,846	552,392	644,652	557,784	392,676	579,150	-3.91%
YoY %	-13.64%	-4.44%	-14.31%	15.57%	42.05%	-32.20%	-	-
Horiz. %	78.71%	91.14%	95.38%	111.31%	96.31%	67.80%	100.00%	-
Tax	-154,612	-163,624	-174,372	-184,498	-155,540	-127,746	-169,810	-1.54%
YoY %	5.51%	6.16%	5.49%	-18.62%	-21.76%	24.77%	-	-
Horiz. %	91.05%	96.36%	102.69%	108.65%	91.60%	75.23%	100.00%	-
NP	301,216	364,222	378,020	460,154	402,244	264,930	409,340	-4.98%
YoY %	-17.30%	-3.65%	-17.85%	14.40%	51.83%	-35.28%	-	-
Horiz. %	73.59%	88.98%	92.35%	112.41%	98.27%	64.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	286,232	356,054	362,844	446,562	395,554	258,076	405,992	-5.65%
YoY %	-19.61%	-1.87%	-18.75%	12.90%	53.27%	-36.43%	-	-
Horiz. %	70.50%	87.70%	89.37%	109.99%	97.43%	63.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.92%	31.00%	31.57%	28.62%	27.89%	32.53%	29.32%	-
YoY %	9.42%	-1.81%	10.31%	2.62%	-14.26%	10.95%	-	-
Horiz. %	115.69%	105.73%	107.67%	97.61%	95.12%	110.95%	100.00%	-
Total Cost	5,210,892	4,631,826	3,129,956	3,157,074	3,014,118	3,097,440	2,957,200	9.89%
YoY %	12.50%	47.98%	-0.86%	4.74%	-2.69%	4.74%	-	-
Horiz. %	176.21%	156.63%	105.84%	106.76%	101.92%	104.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	792,105	633,404	629,286	528,788	508,149	361,038	299,673	17.57%
YoY %	25.06%	0.65%	19.01%	4.06%	40.75%	20.48%	-	-
Horiz. %	264.32%	211.37%	209.99%	176.46%	169.57%	120.48%	100.00%	-

	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	CAGR
Dividend
Div	268,510	309,963	267,781	423,030	427,915	320,923	1,289,897	-23.00%
YoY %	-13.37%	15.75%	-36.70%	-1.14%	33.34%	-75.12%	-	-
Horiz. %	20.82%	24.03%	20.76%	32.80%	33.17%	24.88%	100.00%	-
Div Payout %	93.81%	87.06%	73.80%	94.73%	108.18%	124.35%	317.72%	-
YoY %	7.75%	17.97%	-22.09%	-12.43%	-13.00%	-60.86%	-	-
Horiz. %	29.53%	27.40%	23.23%	29.82%	34.05%	39.14%	100.00%	-

	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	CAGR
Equity
Net Worth	792,105	633,404	629,286	528,788	508,149	361,038	299,673	17.57%
YoY %	25.06%	0.65%	19.01%	4.06%	40.75%	20.48%	-	-
Horiz. %	264.32%	211.37%	209.99%	176.46%	169.57%	120.48%	100.00%	-
NOSH	1,342,551	1,347,668	1,338,907	1,321,971	1,337,234	1,337,181	1,302,926	0.50%
YoY %	-0.38%	0.65%	1.28%	-1.14%	0.00%	2.63%	-	-
Horiz. %	103.04%	103.43%	102.76%	101.46%	102.63%	102.63%	100.00%	-

	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	CAGR
Ratio Analysis
NP Margin	5.46%	7.29%	10.78%	12.72%	11.77%	7.88%	12.16%	-
YoY %	-25.10%	-32.37%	-15.25%	8.07%	49.37%	-35.20%	-	-
Horiz. %	44.90%	59.95%	88.65%	104.61%	96.79%	64.80%	100.00%	-
ROE	36.14%	56.21%	57.66%	84.45%	77.84%	71.48%	135.48%	-
YoY %	-35.71%	-2.51%	-31.72%	8.49%	8.90%	-47.24%	-	-
Horiz. %	26.68%	41.49%	42.56%	62.33%	57.45%	52.76%	100.00%	-

	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	CAGR
Per Share
RPS	410.57	370.72	262.00	273.62	255.48	251.45	258.38	8.02%
YoY %	10.75%	41.50%	-4.25%	7.10%	1.60%	-2.68%	-	-
Horiz. %	158.90%	143.48%	101.40%	105.90%	98.88%	97.32%	100.00%	-
EPS	21.32	26.42	27.10	33.78	29.58	19.30	31.16	-6.12%
YoY %	-19.30%	-2.51%	-19.78%	14.20%	53.26%	-38.06%	-	-
Horiz. %	68.42%	84.79%	86.97%	108.41%	94.93%	61.94%	100.00%	-
DPS	20.00	23.00	20.00	32.00	32.00	24.00	99.00	-23.39%
YoY %	-13.04%	15.00%	-37.50%	0.00%	33.33%	-75.76%	-	-
Horiz. %	20.20%	23.23%	20.20%	32.32%	32.32%	24.24%	100.00%	-
NAPS	0.59	0.47	0.47	0.40	0.38	0.27	0.23	16.99%
YoY %	25.53%	0.00%	17.50%	5.26%	40.74%	17.39%	-	-
Horiz. %	256.52%	204.35%	204.35%	173.91%	165.22%	117.39%	100.00%	-

	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,321,525
RPS	408.00	369.80	259.66	267.74	252.88	248.88	249.19	8.56%
YoY %	10.33%	42.42%	-3.02%	5.88%	1.61%	-0.12%	-	-
Horiz. %	163.73%	148.40%	104.20%	107.44%	101.48%	99.88%	100.00%	-
EPS	21.19	26.35	26.86	33.05	29.28	19.10	30.05	-5.65%
YoY %	-19.58%	-1.90%	-18.73%	12.88%	53.30%	-36.44%	-	-
Horiz. %	70.52%	87.69%	89.38%	109.98%	97.44%	63.56%	100.00%	-
DPS	19.87	22.94	19.82	31.31	31.67	23.75	95.48	-23.01%
YoY %	-13.38%	15.74%	-36.70%	-1.14%	33.35%	-75.13%	-	-
Horiz. %	20.81%	24.03%	20.76%	32.79%	33.17%	24.87%	100.00%	-
NAPS	0.5863	0.4688	0.4658	0.3914	0.3761	0.2672	0.2218	17.57%
YoY %	25.06%	0.64%	19.01%	4.07%	40.76%	20.47%	-	-
Horiz. %	264.34%	211.36%	210.01%	176.47%	169.57%	120.47%	100.00%	-

	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/15	31/10/14	31/10/13	31/10/12	31/10/11	29/10/10	30/10/09	-
Price	3.20	3.61	4.07	4.34	4.18	4.08	4.23	-
P/RPS	0.78	0.97	1.55	1.59	1.64	1.62	1.64	-11.64%
YoY %	-19.59%	-37.42%	-2.52%	-3.05%	1.23%	-1.22%	-	-
Horiz. %	47.56%	59.15%	94.51%	96.95%	100.00%	98.78%	100.00%	-
P/EPS	15.01	13.66	15.02	12.85	14.13	21.14	13.58	1.68%
YoY %	9.88%	-9.05%	16.89%	-9.06%	-33.16%	55.67%	-	-
Horiz. %	110.53%	100.59%	110.60%	94.62%	104.05%	155.67%	100.00%	-
EY	6.66	7.32	6.66	7.78	7.08	4.73	7.37	-1.67%
YoY %	-9.02%	9.91%	-14.40%	9.89%	49.68%	-35.82%	-	-
Horiz. %	90.37%	99.32%	90.37%	105.56%	96.07%	64.18%	100.00%	-
DY	6.25	6.37	4.91	7.37	7.66	5.88	23.40	-19.74%
YoY %	-1.88%	29.74%	-33.38%	-3.79%	30.27%	-74.87%	-	-
Horiz. %	26.71%	27.22%	20.98%	31.50%	32.74%	25.13%	100.00%	-
P/NAPS	5.42	7.68	8.66	10.85	11.00	15.11	18.39	-18.41%
YoY %	-29.43%	-11.32%	-20.18%	-1.36%	-27.20%	-17.84%	-	-
Horiz. %	29.47%	41.76%	47.09%	59.00%	59.82%	82.16%	100.00%	-

	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	CAGR
Price Multiplier on Announcement Date
Date	18/12/15	18/12/14	13/12/13	18/12/12	12/12/11	10/12/10	10/12/09	-
Price	3.00	3.48	3.91	4.37	4.01	4.04	4.11	-
P/RPS	0.73	0.94	1.49	1.60	1.57	1.61	1.59	-12.16%
YoY %	-22.34%	-36.91%	-6.88%	1.91%	-2.48%	1.26%	-	-
Horiz. %	45.91%	59.12%	93.71%	100.63%	98.74%	101.26%	100.00%	-
P/EPS	14.07	13.17	14.43	12.94	13.56	20.93	13.19	1.08%
YoY %	6.83%	-8.73%	11.51%	-4.57%	-35.21%	58.68%	-	-
Horiz. %	106.67%	99.85%	109.40%	98.10%	102.81%	158.68%	100.00%	-
EY	7.11	7.59	6.93	7.73	7.38	4.78	7.58	-1.06%
YoY %	-6.32%	9.52%	-10.35%	4.74%	54.39%	-36.94%	-	-
Horiz. %	93.80%	100.13%	91.42%	101.98%	97.36%	63.06%	100.00%	-
DY	6.67	6.61	5.12	7.32	7.98	5.94	24.09	-19.25%
YoY %	0.91%	29.10%	-30.05%	-8.27%	34.34%	-75.34%	-	-
Horiz. %	27.69%	27.44%	21.25%	30.39%	33.13%	24.66%	100.00%	-
P/NAPS	5.08	7.40	8.32	10.92	10.55	14.96	17.87	-18.90%
YoY %	-31.35%	-11.06%	-23.81%	3.51%	-29.48%	-16.28%	-	-
Horiz. %	28.43%	41.41%	46.56%	61.11%	59.04%	83.72%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos