[SPSETIA] YoY Annualized Quarter Result on 31-Jul-2013 [#3]

Announcement Date
25-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- 2.7%
YoY- 8.22%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 3,436,525 4,247,154 3,435,432 3,060,634 2,350,629 2,132,142 1,583,829 11.40%
PBT 890,229 876,580 666,844 585,196 498,964 428,732 306,129 16.04%
Tax -152,014 -294,436 -184,420 -152,456 -149,300 -102,345 -70,597 11.28%
NP 738,214 582,144 482,424 432,740 349,664 326,386 235,532 17.26%
-
NP to SH 659,626 510,980 365,821 384,942 355,720 327,338 235,542 15.43%
-
Tax Rate 17.08% 33.59% 27.66% 26.05% 29.92% 23.87% 23.06% -
Total Cost 2,698,310 3,665,010 2,953,008 2,627,894 2,000,965 1,805,756 1,348,297 10.15%
-
Net Worth 9,078,300 7,152,297 5,665,447 5,079,168 3,784,255 3,039,413 2,105,238 22.59%
Dividend
30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 168,702 142,334 131,946 122,022 126,141 111,948 81,361 10.70%
Div Payout % 25.58% 27.86% 36.07% 31.70% 35.46% 34.20% 34.54% -
Equity
30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 9,078,300 7,152,297 5,665,447 5,079,168 3,784,255 3,039,413 2,105,238 22.59%
NOSH 3,163,171 2,668,767 2,473,994 2,287,913 1,892,127 1,679,233 1,017,023 17.13%
Ratio Analysis
30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 21.48% 13.71% 14.04% 14.14% 14.88% 15.31% 14.87% -
ROE 7.27% 7.14% 6.46% 7.58% 9.40% 10.77% 11.19% -
Per Share
30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 108.64 159.14 138.86 133.77 124.23 126.97 155.73 -4.89%
EPS 20.85 19.15 14.79 16.83 18.80 19.49 23.16 -1.45%
DPS 5.33 5.33 5.33 5.33 6.67 6.67 8.00 -5.50%
NAPS 2.87 2.68 2.29 2.22 2.00 1.81 2.07 4.66%
Adjusted Per Share Value based on latest NOSH - 2,460,917
30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 72.16 89.18 72.14 64.27 49.36 44.77 33.26 11.40%
EPS 13.85 10.73 7.68 8.08 7.47 6.87 4.95 15.42%
DPS 3.54 2.99 2.77 2.56 2.65 2.35 1.71 10.67%
NAPS 1.9062 1.5018 1.1896 1.0665 0.7946 0.6382 0.442 22.60%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/09/17 30/09/16 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 3.64 3.49 3.50 3.34 3.63 3.90 2.79 -
P/RPS 3.35 2.19 2.52 2.50 2.92 3.07 1.79 9.13%
P/EPS 17.46 18.23 23.67 19.85 19.31 20.01 12.05 5.30%
EY 5.73 5.49 4.22 5.04 5.18 5.00 8.30 -5.03%
DY 1.47 1.53 1.52 1.60 1.84 1.71 2.87 -8.90%
P/NAPS 1.27 1.30 1.53 1.50 1.82 2.15 1.35 -0.84%
Price Multiplier on Announcement Date
30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 09/11/17 15/11/16 17/09/14 25/09/13 13/09/12 22/09/11 23/09/10 -
Price 3.30 3.20 3.31 3.37 3.78 3.06 3.04 -
P/RPS 3.04 2.01 2.38 2.52 3.04 2.41 1.95 6.38%
P/EPS 15.82 16.71 22.39 20.03 20.11 15.70 13.13 2.63%
EY 6.32 5.98 4.47 4.99 4.97 6.37 7.62 -2.57%
DY 1.62 1.67 1.61 1.58 1.76 2.18 2.63 -6.53%
P/NAPS 1.15 1.19 1.45 1.52 1.89 1.69 1.47 -3.36%

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