[SPSETIA] YoY Quarter Result on 30-Apr-2009 [#2]

Announcement Date
18-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
30-Apr-2009 [#2]
Profit Trend
QoQ- 29.97%
YoY- -15.58%
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 617,199 496,753 409,074 352,151 301,509 286,802 298,293 12.87%
PBT 127,887 118,334 71,004 55,684 65,373 80,545 79,310 8.28%
Tax -36,959 -26,112 -19,794 -15,166 -17,380 -20,786 -20,831 10.01%
NP 90,928 92,222 51,210 40,518 47,993 59,759 58,479 7.62%
-
NP to SH 92,383 92,223 51,211 40,518 47,993 59,759 58,479 7.91%
-
Tax Rate 28.90% 22.07% 27.88% 27.24% 26.59% 25.81% 26.27% -
Total Cost 526,271 404,531 357,864 311,633 253,516 227,043 239,814 13.98%
-
Net Worth 3,733,416 2,957,782 2,062,665 1,974,998 1,911,585 1,736,241 1,604,397 15.10%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 95,240 83,083 60,965 50,902 71,176 49,126 47,537 12.26%
Div Payout % 103.09% 90.09% 119.05% 125.63% 148.31% 82.21% 81.29% -
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 3,733,416 2,957,782 2,062,665 1,974,998 1,911,585 1,736,241 1,604,397 15.10%
NOSH 1,904,804 1,661,675 1,016,091 1,018,040 1,016,800 672,961 660,245 19.29%
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 14.73% 18.56% 12.52% 11.51% 15.92% 20.84% 19.60% -
ROE 2.47% 3.12% 2.48% 2.05% 2.51% 3.44% 3.64% -
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 32.40 29.89 40.26 34.59 29.65 42.62 45.18 -5.38%
EPS 4.85 5.55 5.04 3.98 4.72 8.88 8.85 -9.52%
DPS 5.00 5.00 6.00 5.00 7.00 7.30 7.20 -5.89%
NAPS 1.96 1.78 2.03 1.94 1.88 2.58 2.43 -3.51%
Adjusted Per Share Value based on latest NOSH - 1,018,040
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 12.96 10.43 8.59 7.39 6.33 6.02 6.26 12.88%
EPS 1.94 1.94 1.08 0.85 1.01 1.25 1.23 7.88%
DPS 2.00 1.74 1.28 1.07 1.49 1.03 1.00 12.23%
NAPS 0.7839 0.6211 0.4331 0.4147 0.4014 0.3646 0.3369 15.09%
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 3.62 4.18 2.80 2.36 2.83 5.50 2.49 -
P/RPS 11.17 13.98 6.95 6.82 9.54 12.91 5.51 12.48%
P/EPS 74.64 75.32 55.56 59.30 59.96 61.94 28.11 17.65%
EY 1.34 1.33 1.80 1.69 1.67 1.61 3.56 -15.01%
DY 1.38 1.20 2.14 2.12 2.47 1.33 2.89 -11.58%
P/NAPS 1.85 2.35 1.38 1.22 1.51 2.13 1.02 10.42%
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 21/06/12 09/06/11 17/06/10 18/06/09 24/06/08 27/06/07 14/06/06 -
Price 3.86 4.10 2.69 2.92 2.33 5.77 2.37 -
P/RPS 11.91 13.71 6.68 8.44 7.86 13.54 5.25 14.61%
P/EPS 79.59 73.87 53.37 73.37 49.36 64.98 26.76 19.90%
EY 1.26 1.35 1.87 1.36 2.03 1.54 3.74 -16.57%
DY 1.30 1.22 2.23 1.71 3.00 1.27 3.04 -13.19%
P/NAPS 1.97 2.30 1.33 1.51 1.24 2.24 0.98 12.32%

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