[SPSETIA] YoY Annualized Quarter Result on 31-Jul-2008 [#3]

Announcement Date
25-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Jul-2008 [#3]
Profit Trend
QoQ- -5.11%
YoY- -14.29%
View:
Show?
Annualized Quarter Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 2,132,142 1,583,829 1,353,066 1,210,092 1,115,526 1,169,774 961,480 14.18%
PBT 428,732 306,129 215,252 250,885 293,013 302,202 231,129 10.84%
Tax -102,345 -70,597 -62,753 -67,714 -79,462 -78,496 -65,938 7.59%
NP 326,386 235,532 152,498 183,170 213,550 223,706 165,190 12.01%
-
NP to SH 327,338 235,542 152,498 183,170 213,697 223,708 165,190 12.06%
-
Tax Rate 23.87% 23.06% 29.15% 26.99% 27.12% 25.97% 28.53% -
Total Cost 1,805,756 1,348,297 1,200,568 1,026,921 901,976 946,068 796,289 14.61%
-
Net Worth 3,039,413 2,105,238 2,012,982 1,946,610 1,786,782 1,662,824 1,564,118 11.70%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div 111,948 81,361 67,777 94,626 65,380 63,345 35,609 21.02%
Div Payout % 34.20% 34.54% 44.44% 51.66% 30.60% 28.32% 21.56% -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 3,039,413 2,105,238 2,012,982 1,946,610 1,786,782 1,662,824 1,564,118 11.70%
NOSH 1,679,233 1,017,023 1,016,657 1,013,859 671,722 659,851 618,228 18.11%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 15.31% 14.87% 11.27% 15.14% 19.14% 19.12% 17.18% -
ROE 10.77% 11.19% 7.58% 9.41% 11.96% 13.45% 10.56% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 126.97 155.73 133.09 119.35 166.07 177.28 155.52 -3.32%
EPS 19.49 23.16 15.00 18.07 31.81 33.89 26.72 -5.12%
DPS 6.67 8.00 6.67 9.33 9.73 9.60 5.76 2.47%
NAPS 1.81 2.07 1.98 1.92 2.66 2.52 2.53 -5.42%
Adjusted Per Share Value based on latest NOSH - 1,016,393
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 43.88 32.60 27.85 24.90 22.96 24.07 19.79 14.18%
EPS 6.74 4.85 3.14 3.77 4.40 4.60 3.40 12.07%
DPS 2.30 1.67 1.39 1.95 1.35 1.30 0.73 21.06%
NAPS 0.6255 0.4333 0.4143 0.4006 0.3677 0.3422 0.3219 11.70%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 3.90 2.79 2.96 2.04 5.73 2.47 2.87 -
P/RPS 3.07 1.79 2.22 1.71 3.45 1.39 1.85 8.80%
P/EPS 20.01 12.05 19.73 11.29 18.01 7.29 10.74 10.92%
EY 5.00 8.30 5.07 8.86 5.55 13.73 9.31 -9.83%
DY 1.71 2.87 2.25 4.58 1.70 3.89 2.01 -2.65%
P/NAPS 2.15 1.35 1.49 1.06 2.15 0.98 1.13 11.31%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 22/09/11 23/09/10 17/09/09 25/09/08 20/09/07 21/09/06 21/09/05 -
Price 3.06 3.04 3.07 2.21 5.63 2.52 2.55 -
P/RPS 2.41 1.95 2.31 1.85 3.39 1.42 1.64 6.62%
P/EPS 15.70 13.13 20.47 12.23 17.70 7.43 9.54 8.65%
EY 6.37 7.62 4.89 8.17 5.65 13.45 10.48 -7.95%
DY 2.18 2.63 2.17 4.22 1.73 3.81 2.26 -0.59%
P/NAPS 1.69 1.47 1.55 1.15 2.12 1.00 1.01 8.95%

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