[SPTOTO] YoY Cumulative Quarter Result on 31-Oct-2009 [#2]

Announcement Date
10-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 102.08%
YoY- -1.52%
Quarter Report
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 1,808,614 1,708,181 1,681,185 1,683,270 1,767,690 1,549,469 1,434,014 3.94%
PBT 322,326 278,892 196,338 289,575 293,095 260,644 244,621 4.70%
Tax -92,249 -77,770 -63,873 -84,905 -83,113 -68,191 -71,489 4.33%
NP 230,077 201,122 132,465 204,670 209,982 192,453 173,132 4.84%
-
NP to SH 223,281 197,777 129,038 202,996 206,132 189,743 167,014 4.95%
-
Tax Rate 28.62% 27.89% 32.53% 29.32% 28.36% 26.16% 29.22% -
Total Cost 1,578,537 1,507,059 1,548,720 1,478,600 1,557,708 1,357,016 1,260,882 3.81%
-
Net Worth 528,788 508,149 361,038 299,673 401,963 355,133 517,872 0.34%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 211,515 213,957 160,461 644,948 122,473 168,942 234,725 -1.71%
Div Payout % 94.73% 108.18% 124.35% 317.72% 59.41% 89.04% 140.54% -
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 528,788 508,149 361,038 299,673 401,963 355,133 517,872 0.34%
NOSH 1,321,971 1,337,234 1,337,181 1,302,926 1,256,136 1,268,335 1,294,682 0.34%
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 12.72% 11.77% 7.88% 12.16% 11.88% 12.42% 12.07% -
ROE 42.23% 38.92% 35.74% 67.74% 51.28% 53.43% 32.25% -
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 136.81 127.74 125.73 129.19 140.72 122.17 110.76 3.57%
EPS 16.89 14.79 9.65 15.58 16.41 14.96 12.90 4.58%
DPS 16.00 16.00 12.00 49.50 9.75 13.32 18.13 -2.05%
NAPS 0.40 0.38 0.27 0.23 0.32 0.28 0.40 0.00%
Adjusted Per Share Value based on latest NOSH - 1,345,721
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 133.87 126.44 124.44 124.59 130.84 114.69 106.14 3.94%
EPS 16.53 14.64 9.55 15.03 15.26 14.04 12.36 4.95%
DPS 15.66 15.84 11.88 47.74 9.07 12.50 17.37 -1.71%
NAPS 0.3914 0.3761 0.2672 0.2218 0.2975 0.2629 0.3833 0.34%
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 4.34 4.18 4.08 4.23 3.90 4.99 4.48 -
P/RPS 3.17 3.27 3.25 3.27 2.77 4.08 4.04 -3.95%
P/EPS 25.70 28.26 42.28 27.15 23.77 33.36 34.73 -4.89%
EY 3.89 3.54 2.37 3.68 4.21 3.00 2.88 5.13%
DY 3.69 3.83 2.94 11.70 2.50 2.67 4.05 -1.53%
P/NAPS 10.85 11.00 15.11 18.39 12.19 17.82 11.20 -0.52%
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 18/12/12 12/12/11 10/12/10 10/12/09 12/12/08 07/12/07 08/12/06 -
Price 4.37 4.01 4.04 4.11 4.04 4.94 4.64 -
P/RPS 3.19 3.14 3.21 3.18 2.87 4.04 4.19 -4.43%
P/EPS 25.87 27.11 41.87 26.38 24.62 33.02 35.97 -5.34%
EY 3.86 3.69 2.39 3.79 4.06 3.03 2.78 5.61%
DY 3.66 3.99 2.97 12.04 2.41 2.70 3.91 -1.09%
P/NAPS 10.92 10.55 14.96 17.87 12.63 17.64 11.60 -1.00%

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