[SPTOTO] YoY Cumulative Quarter Result on 30-Apr-2005 [#4]

Announcement Date
13-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 28.33%
YoY- 137.73%
Quarter Report
View:
Show?
Cumulative Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 3,277,797 3,035,288 2,938,322 2,670,206 2,477,296 2,205,646 2,296,033 6.10%
PBT 502,627 545,332 571,914 487,497 437,989 393,560 426,805 2.76%
Tax -143,878 -162,806 -104,600 -159,341 -299,950 -136,081 -122,959 2.65%
NP 358,749 382,526 467,314 328,156 138,039 257,479 303,846 2.80%
-
NP to SH 348,663 375,687 464,525 328,156 138,039 257,479 303,846 2.31%
-
Tax Rate 28.63% 29.85% 18.29% 32.69% 68.48% 34.58% 28.81% -
Total Cost 2,919,048 2,652,762 2,471,008 2,342,050 2,339,257 1,948,167 1,992,187 6.56%
-
Net Worth 328,450 422,545 1,176,836 1,349,890 650,771 607,516 1,047,744 -17.56%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 327,187 419,216 450,140 326,391 170,383 1,049,323 278,655 2.70%
Div Payout % 93.84% 111.59% 96.90% 99.46% 123.43% 407.54% 91.71% -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 328,450 422,545 1,176,836 1,349,890 650,771 607,516 1,047,744 -17.56%
NOSH 1,263,271 1,280,442 1,225,871 1,007,381 845,157 646,294 557,311 14.59%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 10.94% 12.60% 15.90% 12.29% 5.57% 11.67% 13.23% -
ROE 106.15% 88.91% 39.47% 24.31% 21.21% 42.38% 29.00% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 259.47 237.05 239.69 265.06 293.12 341.28 411.98 -7.40%
EPS 27.60 29.05 37.89 32.58 16.33 39.84 54.52 -10.71%
DPS 25.90 32.74 36.72 32.40 20.16 162.36 50.00 -10.37%
NAPS 0.26 0.33 0.96 1.34 0.77 0.94 1.88 -28.06%
Adjusted Per Share Value based on latest NOSH - 1,086,904
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 242.62 224.67 217.49 197.65 183.37 163.26 169.95 6.10%
EPS 25.81 27.81 34.38 24.29 10.22 19.06 22.49 2.31%
DPS 24.22 31.03 33.32 24.16 12.61 77.67 20.63 2.70%
NAPS 0.2431 0.3128 0.8711 0.9992 0.4817 0.4497 0.7755 -17.56%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 4.54 4.38 4.75 3.93 4.28 3.07 3.83 -
P/RPS 1.75 1.85 1.98 1.48 1.46 0.90 0.93 11.10%
P/EPS 16.45 14.93 12.54 12.06 26.20 7.71 7.02 15.23%
EY 6.08 6.70 7.98 8.29 3.82 12.98 14.23 -13.20%
DY 5.70 7.47 7.73 8.24 4.71 52.89 13.05 -12.88%
P/NAPS 17.46 13.27 4.95 2.93 5.56 3.27 2.04 42.97%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 18/06/08 28/06/07 19/06/06 13/06/05 18/06/04 20/06/03 20/06/02 -
Price 4.38 5.18 4.60 3.99 4.17 3.50 1.70 -
P/RPS 1.69 2.19 1.92 1.51 1.42 1.03 0.41 26.59%
P/EPS 15.87 17.65 12.14 12.25 25.53 8.79 3.12 31.10%
EY 6.30 5.66 8.24 8.16 3.92 11.38 32.07 -23.73%
DY 5.91 6.32 7.98 8.12 4.83 46.39 29.41 -23.44%
P/NAPS 16.85 15.70 4.79 2.98 5.42 3.72 0.90 62.87%

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