[SPSETIA] YoY Quarter Result on 30-Apr-2013 [#2]

Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
30-Apr-2013 [#2]
Profit Trend
QoQ- 1.11%
YoY- 1.99%
Quarter Report
View:
Show?
Quarter Result
30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 925,970 794,710 952,352 753,726 617,199 496,753 409,074 10.51%
PBT 535,028 183,836 165,372 145,130 127,887 118,334 71,004 28.03%
Tax -43,791 -29,219 -46,974 -39,552 -36,959 -26,112 -19,794 10.20%
NP 491,237 154,617 118,398 105,578 90,928 92,222 51,210 31.87%
-
NP to SH 442,740 136,320 74,271 94,218 92,383 92,223 51,211 30.20%
-
Tax Rate 8.18% 15.89% 28.41% 27.25% 28.90% 22.07% 27.88% -
Total Cost 434,733 640,093 833,954 648,148 526,271 404,531 357,864 2.40%
-
Net Worth 11,760,839 8,356,016 5,705,586 5,336,437 3,733,416 2,957,782 2,062,665 23.73%
Dividend
30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 154,240 114,075 98,372 95,293 95,240 83,083 60,965 12.02%
Div Payout % 34.84% 83.68% 132.45% 101.14% 103.09% 90.09% 119.05% -
Equity
30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 11,760,839 8,356,016 5,705,586 5,336,437 3,733,416 2,957,782 2,062,665 23.73%
NOSH 3,890,345 2,851,882 2,459,304 2,382,338 1,904,804 1,661,675 1,016,091 17.85%
Ratio Analysis
30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 53.05% 19.46% 12.43% 14.01% 14.73% 18.56% 12.52% -
ROE 3.76% 1.63% 1.30% 1.77% 2.47% 3.12% 2.48% -
Per Share
30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 24.01 27.87 38.72 31.64 32.40 29.89 40.26 -6.12%
EPS 11.48 4.78 3.02 3.95 4.85 5.55 5.04 10.59%
DPS 4.00 4.00 4.00 4.00 5.00 5.00 6.00 -4.84%
NAPS 3.05 2.93 2.32 2.24 1.96 1.78 2.03 5.10%
Adjusted Per Share Value based on latest NOSH - 2,382,338
30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 19.46 16.70 20.02 15.84 12.97 10.44 8.60 10.50%
EPS 9.31 2.87 1.56 1.98 1.94 1.94 1.08 30.15%
DPS 3.24 2.40 2.07 2.00 2.00 1.75 1.28 12.03%
NAPS 2.4721 1.7564 1.1993 1.1217 0.7847 0.6217 0.4336 23.73%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/18 30/06/17 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 3.10 3.49 3.02 3.43 3.62 4.18 2.80 -
P/RPS 12.91 12.52 7.80 10.84 11.17 13.98 6.95 7.87%
P/EPS 27.00 73.01 100.00 86.73 74.64 75.32 55.56 -8.45%
EY 3.70 1.37 1.00 1.15 1.34 1.33 1.80 9.21%
DY 1.29 1.15 1.32 1.17 1.38 1.20 2.14 -6.00%
P/NAPS 1.02 1.19 1.30 1.53 1.85 2.35 1.38 -3.63%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 23/08/18 17/08/17 11/06/14 27/06/13 21/06/12 09/06/11 17/06/10 -
Price 2.94 3.31 3.03 3.42 3.86 4.10 2.69 -
P/RPS 12.24 11.88 7.82 10.81 11.91 13.71 6.68 7.69%
P/EPS 25.61 69.25 100.33 86.48 79.59 73.87 53.37 -8.59%
EY 3.91 1.44 1.00 1.16 1.26 1.35 1.87 9.44%
DY 1.36 1.21 1.32 1.17 1.30 1.22 2.23 -5.87%
P/NAPS 0.96 1.13 1.31 1.53 1.97 2.30 1.33 -3.91%

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