[SPSETIA] YoY Quarter Result on 30-Apr-2011 [#2]

Announcement Date
09-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
30-Apr-2011 [#2]
Profit Trend
QoQ- 48.66%
YoY- 80.08%
Quarter Report
View:
Show?
Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 952,352 753,726 617,199 496,753 409,074 352,151 301,509 21.11%
PBT 165,372 145,130 127,887 118,334 71,004 55,684 65,373 16.72%
Tax -46,974 -39,552 -36,959 -26,112 -19,794 -15,166 -17,380 18.01%
NP 118,398 105,578 90,928 92,222 51,210 40,518 47,993 16.23%
-
NP to SH 74,271 94,218 92,383 92,223 51,211 40,518 47,993 7.54%
-
Tax Rate 28.41% 27.25% 28.90% 22.07% 27.88% 27.24% 26.59% -
Total Cost 833,954 648,148 526,271 404,531 357,864 311,633 253,516 21.94%
-
Net Worth 5,705,586 5,336,437 3,733,416 2,957,782 2,062,665 1,974,998 1,911,585 19.98%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div 98,372 95,293 95,240 83,083 60,965 50,902 71,176 5.53%
Div Payout % 132.45% 101.14% 103.09% 90.09% 119.05% 125.63% 148.31% -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 5,705,586 5,336,437 3,733,416 2,957,782 2,062,665 1,974,998 1,911,585 19.98%
NOSH 2,459,304 2,382,338 1,904,804 1,661,675 1,016,091 1,018,040 1,016,800 15.85%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 12.43% 14.01% 14.73% 18.56% 12.52% 11.51% 15.92% -
ROE 1.30% 1.77% 2.47% 3.12% 2.48% 2.05% 2.51% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 38.72 31.64 32.40 29.89 40.26 34.59 29.65 4.54%
EPS 3.02 3.95 4.85 5.55 5.04 3.98 4.72 -7.16%
DPS 4.00 4.00 5.00 5.00 6.00 5.00 7.00 -8.90%
NAPS 2.32 2.24 1.96 1.78 2.03 1.94 1.88 3.56%
Adjusted Per Share Value based on latest NOSH - 1,661,675
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 20.00 15.83 12.96 10.43 8.59 7.39 6.33 21.12%
EPS 1.56 1.98 1.94 1.94 1.08 0.85 1.01 7.51%
DPS 2.07 2.00 2.00 1.74 1.28 1.07 1.49 5.62%
NAPS 1.198 1.1205 0.7839 0.6211 0.4331 0.4147 0.4014 19.98%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 3.02 3.43 3.62 4.18 2.80 2.36 2.83 -
P/RPS 7.80 10.84 11.17 13.98 6.95 6.82 9.54 -3.29%
P/EPS 100.00 86.73 74.64 75.32 55.56 59.30 59.96 8.89%
EY 1.00 1.15 1.34 1.33 1.80 1.69 1.67 -8.18%
DY 1.32 1.17 1.38 1.20 2.14 2.12 2.47 -9.91%
P/NAPS 1.30 1.53 1.85 2.35 1.38 1.22 1.51 -2.46%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 11/06/14 27/06/13 21/06/12 09/06/11 17/06/10 18/06/09 24/06/08 -
Price 3.03 3.42 3.86 4.10 2.69 2.92 2.33 -
P/RPS 7.82 10.81 11.91 13.71 6.68 8.44 7.86 -0.08%
P/EPS 100.33 86.48 79.59 73.87 53.37 73.37 49.36 12.54%
EY 1.00 1.16 1.26 1.35 1.87 1.36 2.03 -11.12%
DY 1.32 1.17 1.30 1.22 2.23 1.71 3.00 -12.78%
P/NAPS 1.31 1.53 1.97 2.30 1.33 1.51 1.24 0.91%

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