[SPSETIA] YoY Quarter Result on 30-Apr-2012 [#2]

Announcement Date
21-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
30-Apr-2012 [#2]
Profit Trend
QoQ- 24.84%
YoY- 0.17%
Quarter Report
View:
Show?
Quarter Result
30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 794,710 952,352 753,726 617,199 496,753 409,074 352,151 10.47%
PBT 183,836 165,372 145,130 127,887 118,334 71,004 55,684 15.73%
Tax -29,219 -46,974 -39,552 -36,959 -26,112 -19,794 -15,166 8.35%
NP 154,617 118,398 105,578 90,928 92,222 51,210 40,518 17.80%
-
NP to SH 136,320 74,271 94,218 92,383 92,223 51,211 40,518 16.00%
-
Tax Rate 15.89% 28.41% 27.25% 28.90% 22.07% 27.88% 27.24% -
Total Cost 640,093 833,954 648,148 526,271 404,531 357,864 311,633 9.20%
-
Net Worth 8,356,016 5,705,586 5,336,437 3,733,416 2,957,782 2,062,665 1,974,998 19.30%
Dividend
30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 114,075 98,372 95,293 95,240 83,083 60,965 50,902 10.37%
Div Payout % 83.68% 132.45% 101.14% 103.09% 90.09% 119.05% 125.63% -
Equity
30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 8,356,016 5,705,586 5,336,437 3,733,416 2,957,782 2,062,665 1,974,998 19.30%
NOSH 2,851,882 2,459,304 2,382,338 1,904,804 1,661,675 1,016,091 1,018,040 13.43%
Ratio Analysis
30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 19.46% 12.43% 14.01% 14.73% 18.56% 12.52% 11.51% -
ROE 1.63% 1.30% 1.77% 2.47% 3.12% 2.48% 2.05% -
Per Share
30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 27.87 38.72 31.64 32.40 29.89 40.26 34.59 -2.60%
EPS 4.78 3.02 3.95 4.85 5.55 5.04 3.98 2.26%
DPS 4.00 4.00 4.00 5.00 5.00 6.00 5.00 -2.69%
NAPS 2.93 2.32 2.24 1.96 1.78 2.03 1.94 5.17%
Adjusted Per Share Value based on latest NOSH - 1,904,804
30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 16.70 20.01 15.84 12.97 10.44 8.60 7.40 10.47%
EPS 2.86 1.56 1.98 1.94 1.94 1.08 0.85 16.00%
DPS 2.40 2.07 2.00 2.00 1.75 1.28 1.07 10.38%
NAPS 1.7558 1.1989 1.1213 0.7845 0.6215 0.4334 0.415 19.30%
Price Multiplier on Financial Quarter End Date
30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/06/17 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 3.49 3.02 3.43 3.62 4.18 2.80 2.36 -
P/RPS 12.52 7.80 10.84 11.17 13.98 6.95 6.82 7.71%
P/EPS 73.01 100.00 86.73 74.64 75.32 55.56 59.30 2.57%
EY 1.37 1.00 1.15 1.34 1.33 1.80 1.69 -2.53%
DY 1.15 1.32 1.17 1.38 1.20 2.14 2.12 -7.21%
P/NAPS 1.19 1.30 1.53 1.85 2.35 1.38 1.22 -0.30%
Price Multiplier on Announcement Date
30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 17/08/17 11/06/14 27/06/13 21/06/12 09/06/11 17/06/10 18/06/09 -
Price 3.31 3.03 3.42 3.86 4.10 2.69 2.92 -
P/RPS 11.88 7.82 10.81 11.91 13.71 6.68 8.44 4.27%
P/EPS 69.25 100.33 86.48 79.59 73.87 53.37 73.37 -0.70%
EY 1.44 1.00 1.16 1.26 1.35 1.87 1.36 0.70%
DY 1.21 1.32 1.17 1.30 1.22 2.23 1.71 -4.14%
P/NAPS 1.13 1.31 1.53 1.97 2.30 1.33 1.51 -3.48%

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