[SPTOTO] YoY Cumulative Quarter Result on 30-Apr-2007 [#4]

Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 32.12%
YoY- -19.12%
Quarter Report
View:
Show?
Cumulative Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 3,392,810 3,695,686 3,277,797 3,035,288 2,938,322 2,670,206 2,477,296 5.37%
PBT 548,188 585,544 502,627 545,332 571,914 487,497 437,989 3.80%
Tax -159,710 -163,528 -143,878 -162,806 -104,600 -159,341 -299,950 -9.96%
NP 388,478 422,016 358,749 382,526 467,314 328,156 138,039 18.81%
-
NP to SH 383,504 413,554 348,663 375,687 464,525 328,156 138,039 18.55%
-
Tax Rate 29.13% 27.93% 28.63% 29.85% 18.29% 32.69% 68.48% -
Total Cost 3,004,332 3,273,670 2,919,048 2,652,762 2,471,008 2,342,050 2,339,257 4.25%
-
Net Worth 449,263 477,317 328,450 422,545 1,176,836 1,349,890 650,771 -5.98%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 759,784 316,662 327,187 419,216 450,140 326,391 170,383 28.28%
Div Payout % 198.12% 76.57% 93.84% 111.59% 96.90% 99.46% 123.43% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 449,263 477,317 328,450 422,545 1,176,836 1,349,890 650,771 -5.98%
NOSH 1,321,363 1,256,098 1,263,271 1,280,442 1,225,871 1,007,381 845,157 7.72%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 11.45% 11.42% 10.94% 12.60% 15.90% 12.29% 5.57% -
ROE 85.36% 86.64% 106.15% 88.91% 39.47% 24.31% 21.21% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 256.77 294.22 259.47 237.05 239.69 265.06 293.12 -2.18%
EPS 29.02 32.93 27.60 29.05 37.89 32.58 16.33 10.05%
DPS 57.50 25.21 25.90 32.74 36.72 32.40 20.16 19.07%
NAPS 0.34 0.38 0.26 0.33 0.96 1.34 0.77 -12.73%
Adjusted Per Share Value based on latest NOSH - 1,280,916
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 251.13 273.55 242.62 224.67 217.49 197.65 183.37 5.37%
EPS 28.39 30.61 25.81 27.81 34.38 24.29 10.22 18.55%
DPS 56.24 23.44 24.22 31.03 33.32 24.16 12.61 28.28%
NAPS 0.3325 0.3533 0.2431 0.3128 0.8711 0.9992 0.4817 -5.98%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 4.47 4.38 4.54 4.38 4.75 3.93 4.28 -
P/RPS 1.74 1.49 1.75 1.85 1.98 1.48 1.46 2.96%
P/EPS 15.40 13.30 16.45 14.93 12.54 12.06 26.20 -8.47%
EY 6.49 7.52 6.08 6.70 7.98 8.29 3.82 9.23%
DY 12.86 5.76 5.70 7.47 7.73 8.24 4.71 18.21%
P/NAPS 13.15 11.53 17.46 13.27 4.95 2.93 5.56 15.41%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 18/06/10 15/06/09 18/06/08 28/06/07 19/06/06 13/06/05 18/06/04 -
Price 4.33 4.41 4.38 5.18 4.60 3.99 4.17 -
P/RPS 1.69 1.50 1.69 2.19 1.92 1.51 1.42 2.94%
P/EPS 14.92 13.39 15.87 17.65 12.14 12.25 25.53 -8.55%
EY 6.70 7.47 6.30 5.66 8.24 8.16 3.92 9.34%
DY 13.28 5.72 5.91 6.32 7.98 8.12 4.83 18.35%
P/NAPS 12.74 11.61 16.85 15.70 4.79 2.98 5.42 15.30%

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