[SPSETIA] YoY Annualized Quarter Result on 31-Oct-2009 [#4]

Announcement Date
11-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Oct-2009 [#4]
Profit Trend
QoQ- 12.28%
YoY- -19.78%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 2,526,595 2,232,473 1,745,870 1,408,415 1,471,357 1,153,803 1,154,641 13.92%
PBT 567,505 430,594 330,967 231,112 297,867 328,491 319,949 10.01%
Tax -179,877 -108,163 -79,162 -59,880 -84,412 -68,423 -81,718 14.04%
NP 387,628 322,431 251,805 171,232 213,455 260,068 238,231 8.44%
-
NP to SH 393,816 327,973 251,813 171,233 213,456 260,070 238,234 8.72%
-
Tax Rate 31.70% 25.12% 23.92% 25.91% 28.34% 20.83% 25.54% -
Total Cost 2,138,967 1,910,042 1,494,065 1,237,183 1,257,902 893,735 916,410 15.15%
-
Net Worth 3,859,435 3,208,060 2,185,700 2,033,646 1,968,177 1,840,371 1,691,486 14.72%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 268,816 238,898 203,320 142,355 172,469 123,586 144,040 10.94%
Div Payout % 68.26% 72.84% 80.74% 83.14% 80.80% 47.52% 60.46% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 3,859,435 3,208,060 2,185,700 2,033,646 1,968,177 1,840,371 1,691,486 14.72%
NOSH 1,920,116 1,706,415 1,016,604 1,016,823 1,014,524 671,668 660,737 19.43%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 15.34% 14.44% 14.42% 12.16% 14.51% 22.54% 20.63% -
ROE 10.20% 10.22% 11.52% 8.42% 10.85% 14.13% 14.08% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 131.59 130.83 171.74 138.51 145.03 171.78 174.75 -4.61%
EPS 20.51 19.22 24.77 16.84 21.04 38.72 36.06 -8.96%
DPS 14.00 14.00 20.00 14.00 17.00 18.40 21.80 -7.10%
NAPS 2.01 1.88 2.15 2.00 1.94 2.74 2.56 -3.94%
Adjusted Per Share Value based on latest NOSH - 1,017,155
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 53.11 46.93 36.70 29.60 30.93 24.25 24.27 13.92%
EPS 8.28 6.89 5.29 3.60 4.49 5.47 5.01 8.72%
DPS 5.65 5.02 4.27 2.99 3.63 2.60 3.03 10.93%
NAPS 0.8112 0.6743 0.4594 0.4275 0.4137 0.3868 0.3555 14.72%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 3.61 3.84 3.46 2.58 1.85 5.20 2.61 -
P/RPS 2.74 2.94 2.01 1.86 1.28 3.03 1.49 10.67%
P/EPS 17.60 19.98 13.97 15.32 8.79 13.43 7.24 15.94%
EY 5.68 5.01 7.16 6.53 11.37 7.45 13.81 -13.75%
DY 3.88 3.65 5.78 5.43 9.19 3.54 8.35 -11.98%
P/NAPS 1.80 2.04 1.61 1.29 0.95 1.90 1.02 9.91%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 12/12/12 08/12/11 09/12/10 11/12/09 10/12/08 12/12/07 12/12/06 -
Price 3.15 3.86 3.72 2.40 1.94 5.13 2.99 -
P/RPS 2.39 2.95 2.17 1.73 1.34 2.99 1.71 5.73%
P/EPS 15.36 20.08 15.02 14.25 9.22 13.25 8.29 10.81%
EY 6.51 4.98 6.66 7.02 10.85 7.55 12.06 -9.75%
DY 4.44 3.63 5.38 5.83 8.76 3.59 7.29 -7.92%
P/NAPS 1.57 2.05 1.73 1.20 1.00 1.87 1.17 5.01%

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