[SPSETIA] YoY Cumulative Quarter Result on 30-Apr-2013 [#2]

Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
30-Apr-2013 [#2]
Profit Trend
QoQ- 101.11%
YoY- 12.63%
Quarter Report
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 1,581,472 1,734,904 1,673,911 1,488,655 1,108,780 1,015,638 772,970 9.15%
PBT 629,424 358,250 312,536 280,861 228,610 205,733 123,356 22.06%
Tax -57,743 -83,890 -77,149 -69,536 -65,845 -51,474 -33,957 6.71%
NP 571,681 274,360 235,387 211,325 162,765 154,259 89,399 25.48%
-
NP to SH 504,226 241,503 171,047 187,405 166,387 154,260 89,407 23.57%
-
Tax Rate 9.17% 23.42% 24.68% 24.76% 28.80% 25.02% 27.53% -
Total Cost 1,009,791 1,460,544 1,438,524 1,277,330 946,015 861,379 683,571 4.88%
-
Net Worth 11,760,839 8,364,111 5,701,566 4,925,989 3,672,505 2,905,638 2,064,803 23.72%
Dividend
30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 154,240 114,185 98,302 87,964 93,686 81,619 61,028 12.01%
Div Payout % 30.59% 47.28% 57.47% 46.94% 56.31% 52.91% 68.26% -
Equity
30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 11,760,839 8,364,111 5,701,566 4,925,989 3,672,505 2,905,638 2,064,803 23.72%
NOSH 3,890,345 2,854,645 2,457,571 2,199,102 1,873,727 1,632,380 1,017,144 17.83%
Ratio Analysis
30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 36.15% 15.81% 14.06% 14.20% 14.68% 15.19% 11.57% -
ROE 4.29% 2.89% 3.00% 3.80% 4.53% 5.31% 4.33% -
Per Share
30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 41.01 60.77 68.11 67.69 59.18 62.22 75.99 -7.26%
EPS 13.51 8.46 6.96 8.52 8.88 9.45 8.79 5.39%
DPS 4.00 4.00 4.00 4.00 5.00 5.00 6.00 -4.84%
NAPS 3.05 2.93 2.32 2.24 1.96 1.78 2.03 5.10%
Adjusted Per Share Value based on latest NOSH - 2,382,338
30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 33.21 36.43 35.15 31.26 23.28 21.33 16.23 9.15%
EPS 10.59 5.07 3.59 3.94 3.49 3.24 1.88 23.55%
DPS 3.24 2.40 2.06 1.85 1.97 1.71 1.28 12.03%
NAPS 2.4695 1.7563 1.1972 1.0343 0.7711 0.6101 0.4336 23.72%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/18 30/06/17 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 3.10 3.49 3.02 3.43 3.62 4.18 2.80 -
P/RPS 7.56 5.74 4.43 5.07 6.12 6.72 3.68 9.20%
P/EPS 23.71 41.25 43.39 40.25 40.77 44.23 31.85 -3.54%
EY 4.22 2.42 2.30 2.48 2.45 2.26 3.14 3.68%
DY 1.29 1.15 1.32 1.17 1.38 1.20 2.14 -6.00%
P/NAPS 1.02 1.19 1.30 1.53 1.85 2.35 1.38 -3.63%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 23/08/18 17/08/17 11/06/14 27/06/13 21/06/12 09/06/11 17/06/10 -
Price 2.94 3.31 3.03 3.42 3.86 4.10 2.69 -
P/RPS 7.17 5.45 4.45 5.05 6.52 6.59 3.54 9.01%
P/EPS 22.48 39.13 43.53 40.13 43.47 43.39 30.60 -3.70%
EY 4.45 2.56 2.30 2.49 2.30 2.30 3.27 3.84%
DY 1.36 1.21 1.32 1.17 1.30 1.22 2.23 -5.87%
P/NAPS 0.96 1.13 1.31 1.53 1.97 2.30 1.33 -3.91%

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