[SPSETIA] YoY Annualized Quarter Result on 31-Jan-2012 [#1]

Announcement Date
22-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- -9.74%
YoY- 19.29%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 4,106,348 2,886,236 2,939,716 1,966,324 2,075,540 1,455,584 1,188,296 16.39%
PBT 737,880 588,656 542,924 402,892 349,596 209,408 187,256 18.28%
Tax -228,880 -120,700 -119,936 -115,544 -101,448 -56,652 -62,556 17.21%
NP 509,000 467,956 422,988 287,348 248,148 152,756 124,700 18.79%
-
NP to SH 448,460 387,104 372,748 296,016 248,148 152,784 124,700 16.96%
-
Tax Rate 31.02% 20.50% 22.09% 28.68% 29.02% 27.05% 33.41% -
Total Cost 3,597,348 2,418,280 2,516,728 1,678,976 1,827,392 1,302,828 1,063,596 16.09%
-
Net Worth 5,700,975 5,624,797 4,291,406 3,543,333 2,257,740 2,072,336 2,000,480 13.68%
Dividend
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 5,700,975 5,624,797 4,291,406 3,543,333 2,257,740 2,072,336 2,000,480 13.68%
NOSH 2,850,487 2,456,243 2,024,248 1,845,486 1,017,000 1,015,851 1,015,472 13.47%
Ratio Analysis
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 12.40% 16.21% 14.39% 14.61% 11.96% 10.49% 10.49% -
ROE 7.87% 6.88% 8.69% 8.35% 10.99% 7.37% 6.23% -
Per Share
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 144.06 117.51 145.23 106.55 204.08 143.29 117.02 2.57%
EPS 13.76 15.76 18.44 16.04 24.40 15.04 12.28 1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.29 2.12 1.92 2.22 2.04 1.97 0.18%
Adjusted Per Share Value based on latest NOSH - 1,845,486
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 86.22 60.60 61.73 41.29 43.58 30.56 24.95 16.39%
EPS 9.42 8.13 7.83 6.22 5.21 3.21 2.62 16.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1971 1.1811 0.9011 0.744 0.4741 0.4351 0.42 13.68%
Price Multiplier on Financial Quarter End Date
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 31/03/17 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 3.55 2.88 3.13 3.95 4.28 2.69 2.20 -
P/RPS 2.46 2.45 2.16 3.71 2.10 1.88 1.88 3.34%
P/EPS 22.56 18.27 17.00 24.63 17.54 17.89 17.92 2.85%
EY 4.43 5.47 5.88 4.06 5.70 5.59 5.58 -2.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.26 1.48 2.06 1.93 1.32 1.12 5.83%
Price Multiplier on Announcement Date
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 11/05/17 20/03/14 14/03/13 22/03/12 17/03/11 18/03/10 19/03/09 -
Price 3.68 2.95 3.30 3.89 4.05 2.77 2.01 -
P/RPS 2.55 2.51 2.27 3.65 1.98 1.93 1.72 4.93%
P/EPS 23.39 18.72 17.92 24.25 16.60 18.42 16.37 4.46%
EY 4.28 5.34 5.58 4.12 6.02 5.43 6.11 -4.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.29 1.56 2.03 1.82 1.36 1.02 7.49%

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