[SPTOTO] YoY Quarter Result on 30-Apr-2009 [#4]

Announcement Date
15-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 10.44%
YoY- 76.51%
Quarter Report
View:
Show?
Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 916,126 901,308 858,294 870,333 866,831 829,361 791,604 2.46%
PBT 132,794 148,078 117,321 150,813 93,929 149,133 130,467 0.29%
Tax -36,796 -42,533 -34,238 -40,995 -28,079 -56,601 7,201 -
NP 95,998 105,545 83,083 109,818 65,850 92,532 137,668 -5.82%
-
NP to SH 91,207 104,185 80,895 107,249 60,762 92,226 136,894 -6.53%
-
Tax Rate 27.71% 28.72% 29.18% 27.18% 29.89% 37.95% -5.52% -
Total Cost 820,128 795,763 775,211 760,515 800,981 736,829 653,936 3.84%
-
Net Worth 478,637 454,722 441,245 477,220 327,083 422,702 1,198,141 -14.16%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 66,477 40,122 106,968 138,142 83,783 70,194 137,658 -11.41%
Div Payout % 72.89% 38.51% 132.23% 128.81% 137.89% 76.11% 100.56% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 478,637 454,722 441,245 477,220 327,083 422,702 1,198,141 -14.16%
NOSH 1,329,548 1,337,419 1,337,107 1,255,843 1,258,012 1,280,916 1,274,618 0.70%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 10.48% 11.71% 9.68% 12.62% 7.60% 11.16% 17.39% -
ROE 19.06% 22.91% 18.33% 22.47% 18.58% 21.82% 11.43% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 68.91 67.39 64.19 69.30 68.90 64.75 62.11 1.74%
EPS 6.86 7.79 6.05 8.54 4.83 7.20 10.74 -7.19%
DPS 5.00 3.00 8.00 11.00 6.66 5.48 10.80 -12.03%
NAPS 0.36 0.34 0.33 0.38 0.26 0.33 0.94 -14.76%
Adjusted Per Share Value based on latest NOSH - 1,255,843
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 67.81 66.71 63.53 64.42 64.16 61.39 58.59 2.46%
EPS 6.75 7.71 5.99 7.94 4.50 6.83 10.13 -6.53%
DPS 4.92 2.97 7.92 10.23 6.20 5.20 10.19 -11.41%
NAPS 0.3543 0.3366 0.3266 0.3532 0.2421 0.3129 0.8869 -14.16%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 4.23 4.13 4.47 4.38 4.54 4.38 4.75 -
P/RPS 6.14 6.13 6.96 6.32 6.59 6.76 7.65 -3.59%
P/EPS 61.66 53.02 73.88 51.29 94.00 60.83 44.23 5.68%
EY 1.62 1.89 1.35 1.95 1.06 1.64 2.26 -5.39%
DY 1.18 0.73 1.79 2.51 1.47 1.25 2.27 -10.32%
P/NAPS 11.75 12.15 13.55 11.53 17.46 13.27 5.05 15.09%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 18/06/12 20/06/11 18/06/10 15/06/09 18/06/08 28/06/07 19/06/06 -
Price 4.14 4.42 4.33 4.41 4.38 5.18 4.60 -
P/RPS 6.01 6.56 6.75 6.36 6.36 8.00 7.41 -3.42%
P/EPS 60.35 56.74 71.57 51.64 90.68 71.94 42.83 5.87%
EY 1.66 1.76 1.40 1.94 1.10 1.39 2.33 -5.48%
DY 1.21 0.68 1.85 2.49 1.52 1.06 2.35 -10.46%
P/NAPS 11.50 13.00 13.12 11.61 16.85 15.70 4.89 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