[SPTOTO] YoY Cumulative Quarter Result on 30-Apr-2017 [#4]

Announcement Date
20-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- 42.94%
YoY- -21.81%
Quarter Report
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 4,829,148 4,653,465 6,698,622 5,734,546 5,563,227 5,283,644 4,340,839 1.49%
PBT 281,473 227,131 403,993 380,204 445,658 534,012 509,722 -7.94%
Tax -93,495 -91,907 -164,478 -129,393 -127,566 -160,708 -166,026 -7.69%
NP 187,978 135,224 239,515 250,811 318,092 373,304 343,696 -8.06%
-
NP to SH 182,063 134,239 235,045 241,313 308,640 361,610 328,706 -7.90%
-
Tax Rate 33.22% 40.46% 40.71% 34.03% 28.62% 30.09% 32.57% -
Total Cost 4,641,170 4,518,241 6,459,107 5,483,735 5,245,135 4,910,340 3,997,143 2.10%
-
Net Worth 819,079 735,625 727,380 768,426 768,829 686,646 612,963 4.12%
Dividend
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 107,420 139,099 215,520 188,736 256,276 289,468 353,120 -15.28%
Div Payout % 59.00% 103.62% 91.69% 78.21% 83.03% 80.05% 107.43% -
Equity
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 819,079 735,625 727,380 768,426 768,829 686,646 612,963 4.12%
NOSH 1,351,000 1,351,000 1,351,000 1,348,117 1,348,823 1,346,366 1,332,529 0.19%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 3.89% 2.91% 3.58% 4.37% 5.72% 7.07% 7.92% -
ROE 22.23% 18.25% 32.31% 31.40% 40.14% 52.66% 53.63% -
Per Share
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 359.65 347.92 497.30 425.37 412.45 392.44 325.76 1.38%
EPS 13.57 9.99 17.45 17.90 22.88 26.86 24.66 -7.99%
DPS 8.00 10.40 16.00 14.00 19.00 21.50 26.50 -15.37%
NAPS 0.61 0.55 0.54 0.57 0.57 0.51 0.46 4.01%
Adjusted Per Share Value based on latest NOSH - 1,347,360
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 357.45 344.45 495.83 424.47 411.79 391.09 321.31 1.49%
EPS 13.48 9.94 17.40 17.86 22.85 26.77 24.33 -7.90%
DPS 7.95 10.30 15.95 13.97 18.97 21.43 26.14 -15.29%
NAPS 0.6063 0.5445 0.5384 0.5688 0.5691 0.5083 0.4537 4.12%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/06/21 30/06/20 28/06/19 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 1.98 2.20 2.76 2.81 3.04 3.26 3.89 -
P/RPS 0.55 0.63 0.55 0.66 0.74 0.83 1.19 -10.20%
P/EPS 14.60 21.92 15.82 15.70 13.29 12.14 15.77 -1.06%
EY 6.85 4.56 6.32 6.37 7.53 8.24 6.34 1.08%
DY 4.04 4.73 5.80 4.98 6.25 6.60 6.81 -7.02%
P/NAPS 3.25 4.00 5.11 4.93 5.33 6.39 8.46 -12.48%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 20/08/21 18/08/20 19/08/19 20/06/17 20/06/16 18/06/15 17/06/14 -
Price 1.97 2.09 2.76 2.57 2.90 3.26 3.80 -
P/RPS 0.55 0.60 0.55 0.60 0.70 0.83 1.17 -9.98%
P/EPS 14.53 20.82 15.82 14.36 12.67 12.14 15.40 -0.80%
EY 6.88 4.80 6.32 6.96 7.89 8.24 6.49 0.81%
DY 4.06 4.98 5.80 5.45 6.55 6.60 6.97 -7.25%
P/NAPS 3.23 3.80 5.11 4.51 5.09 6.39 8.26 -12.27%

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