[SPSETIA] YoY Cumulative Quarter Result on 31-Jul-2008 [#3]

Announcement Date
25-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Jul-2008 [#3]
Profit Trend
QoQ- 42.33%
YoY- -14.29%
View:
Show?
Cumulative Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 1,599,107 1,187,872 1,014,800 907,569 836,645 877,331 721,110 14.18%
PBT 321,549 229,597 161,439 188,164 219,760 226,652 173,347 10.84%
Tax -76,759 -52,948 -47,065 -50,786 -59,597 -58,872 -49,454 7.59%
NP 244,790 176,649 114,374 137,378 160,163 167,780 123,893 12.01%
-
NP to SH 245,504 176,657 114,374 137,378 160,273 167,781 123,893 12.06%
-
Tax Rate 23.87% 23.06% 29.15% 26.99% 27.12% 25.97% 28.53% -
Total Cost 1,354,317 1,011,223 900,426 770,191 676,482 709,551 597,217 14.61%
-
Net Worth 3,039,413 2,105,238 2,012,982 1,946,610 1,786,781 1,662,824 1,564,118 11.70%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div 83,961 61,021 50,832 70,970 49,035 47,509 26,707 21.02%
Div Payout % 34.20% 34.54% 44.44% 51.66% 30.60% 28.32% 21.56% -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 3,039,413 2,105,238 2,012,982 1,946,610 1,786,781 1,662,824 1,564,118 11.70%
NOSH 1,679,233 1,017,023 1,016,657 1,013,859 671,722 659,851 618,228 18.11%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 15.31% 14.87% 11.27% 15.14% 19.14% 19.12% 17.18% -
ROE 8.08% 8.39% 5.68% 7.06% 8.97% 10.09% 7.92% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 95.23 116.80 99.82 89.52 124.55 132.96 116.64 -3.32%
EPS 14.62 17.37 11.25 13.55 23.86 25.42 20.04 -5.11%
DPS 5.00 6.00 5.00 7.00 7.30 7.20 4.32 2.46%
NAPS 1.81 2.07 1.98 1.92 2.66 2.52 2.53 -5.42%
Adjusted Per Share Value based on latest NOSH - 1,016,393
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 32.91 24.45 20.89 18.68 17.22 18.06 14.84 14.18%
EPS 5.05 3.64 2.35 2.83 3.30 3.45 2.55 12.05%
DPS 1.73 1.26 1.05 1.46 1.01 0.98 0.55 21.03%
NAPS 0.6255 0.4333 0.4143 0.4006 0.3677 0.3422 0.3219 11.70%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 3.90 2.79 2.96 2.04 5.73 2.47 2.87 -
P/RPS 4.10 2.39 2.97 2.28 4.60 1.86 2.46 8.88%
P/EPS 26.68 16.06 26.31 15.06 24.02 9.71 14.32 10.92%
EY 3.75 6.23 3.80 6.64 4.16 10.29 6.98 -9.83%
DY 1.28 2.15 1.69 3.43 1.27 2.91 1.51 -2.71%
P/NAPS 2.15 1.35 1.49 1.06 2.15 0.98 1.13 11.31%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 22/09/11 23/09/10 17/09/09 25/09/08 20/09/07 21/09/06 21/09/05 -
Price 3.06 3.04 3.07 2.21 5.63 2.52 2.55 -
P/RPS 3.21 2.60 3.08 2.47 4.52 1.90 2.19 6.57%
P/EPS 20.93 17.50 27.29 16.31 23.60 9.91 12.72 8.65%
EY 4.78 5.71 3.66 6.13 4.24 10.09 7.86 -7.95%
DY 1.63 1.97 1.63 3.17 1.30 2.86 1.69 -0.60%
P/NAPS 1.69 1.47 1.55 1.15 2.12 1.00 1.01 8.95%

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