[SPSETIA] YoY Quarter Result on 30-Apr-2014 [#2]

Announcement Date
11-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
30-Apr-2014 [#2]
Profit Trend
QoQ- -23.25%
YoY- -21.17%
Quarter Report
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 1,335,730 925,970 794,710 952,352 753,726 617,199 496,753 12.86%
PBT 203,658 535,028 183,836 165,372 145,130 127,887 118,334 6.86%
Tax -53,568 -43,791 -29,219 -46,974 -39,552 -36,959 -26,112 9.19%
NP 150,090 491,237 154,617 118,398 105,578 90,928 92,222 6.14%
-
NP to SH 138,726 442,740 136,320 74,271 94,218 92,383 92,223 5.12%
-
Tax Rate 26.30% 8.18% 15.89% 28.41% 27.25% 28.90% 22.07% -
Total Cost 1,185,640 434,733 640,093 833,954 648,148 526,271 404,531 14.06%
-
Net Worth 12,062,102 11,760,839 8,356,016 5,705,586 5,336,437 3,733,416 2,957,782 18.76%
Dividend
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - 154,240 114,075 98,372 95,293 95,240 83,083 -
Div Payout % - 34.84% 83.68% 132.45% 101.14% 103.09% 90.09% -
Equity
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 12,062,102 11,760,839 8,356,016 5,705,586 5,336,437 3,733,416 2,957,782 18.76%
NOSH 4,032,499 3,890,345 2,851,882 2,459,304 2,382,338 1,904,804 1,661,675 11.45%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 11.24% 53.05% 19.46% 12.43% 14.01% 14.73% 18.56% -
ROE 1.15% 3.76% 1.63% 1.30% 1.77% 2.47% 3.12% -
Per Share
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 33.33 24.01 27.87 38.72 31.64 32.40 29.89 1.34%
EPS 1.81 11.48 4.78 3.02 3.95 4.85 5.55 -12.81%
DPS 0.00 4.00 4.00 4.00 4.00 5.00 5.00 -
NAPS 3.01 3.05 2.93 2.32 2.24 1.96 1.78 6.63%
Adjusted Per Share Value based on latest NOSH - 2,459,304
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 28.05 19.44 16.69 20.00 15.83 12.96 10.43 12.86%
EPS 2.91 9.30 2.86 1.56 1.98 1.94 1.94 5.08%
DPS 0.00 3.24 2.40 2.07 2.00 2.00 1.74 -
NAPS 2.5327 2.4695 1.7546 1.198 1.1205 0.7839 0.6211 18.76%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/06/19 29/06/18 30/06/17 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 2.16 3.10 3.49 3.02 3.43 3.62 4.18 -
P/RPS 6.48 12.91 12.52 7.80 10.84 11.17 13.98 -8.97%
P/EPS 62.40 27.00 73.01 100.00 86.73 74.64 75.32 -2.27%
EY 1.60 3.70 1.37 1.00 1.15 1.34 1.33 2.28%
DY 0.00 1.29 1.15 1.32 1.17 1.38 1.20 -
P/NAPS 0.72 1.02 1.19 1.30 1.53 1.85 2.35 -13.47%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 14/08/19 23/08/18 17/08/17 11/06/14 27/06/13 21/06/12 09/06/11 -
Price 1.79 2.94 3.31 3.03 3.42 3.86 4.10 -
P/RPS 5.37 12.24 11.88 7.82 10.81 11.91 13.71 -10.83%
P/EPS 51.71 25.61 69.25 100.33 86.48 79.59 73.87 -4.27%
EY 1.93 3.91 1.44 1.00 1.16 1.26 1.35 4.47%
DY 0.00 1.36 1.21 1.32 1.17 1.30 1.22 -
P/NAPS 0.59 0.96 1.13 1.31 1.53 1.97 2.30 -15.33%

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