[SPSETIA] YoY Quarter Result on 31-Jan-2012 [#1]

Announcement Date
22-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- -10.26%
YoY- 19.29%
Quarter Report
View:
Show?
Quarter Result
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 1,026,587 721,559 734,929 491,581 518,885 363,896 297,074 16.39%
PBT 184,470 147,164 135,731 100,723 87,399 52,352 46,814 18.28%
Tax -57,220 -30,175 -29,984 -28,886 -25,362 -14,163 -15,639 17.21%
NP 127,250 116,989 105,747 71,837 62,037 38,189 31,175 18.79%
-
NP to SH 112,115 96,776 93,187 74,004 62,037 38,196 31,175 16.96%
-
Tax Rate 31.02% 20.50% 22.09% 28.68% 29.02% 27.05% 33.41% -
Total Cost 899,337 604,570 629,182 419,744 456,848 325,707 265,899 16.09%
-
Net Worth 5,700,975 5,624,797 4,291,406 3,543,333 2,257,740 2,072,336 2,000,480 13.68%
Dividend
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 5,700,975 5,624,797 4,291,406 3,543,333 2,257,740 2,072,336 2,000,480 13.68%
NOSH 2,850,487 2,456,243 2,024,248 1,845,486 1,017,000 1,015,851 1,015,472 13.47%
Ratio Analysis
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 12.40% 16.21% 14.39% 14.61% 11.96% 10.49% 10.49% -
ROE 1.97% 1.72% 2.17% 2.09% 2.75% 1.84% 1.56% -
Per Share
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 36.01 29.38 36.31 26.64 51.02 35.82 29.25 2.57%
EPS 3.44 3.94 4.61 4.01 6.10 3.76 3.07 1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.29 2.12 1.92 2.22 2.04 1.97 0.18%
Adjusted Per Share Value based on latest NOSH - 1,845,486
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 21.57 15.16 15.44 10.33 10.90 7.65 6.24 16.40%
EPS 2.36 2.03 1.96 1.56 1.30 0.80 0.66 16.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1979 1.1819 0.9017 0.7445 0.4744 0.4355 0.4204 13.67%
Price Multiplier on Financial Quarter End Date
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 31/03/17 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 3.55 2.88 3.13 3.95 4.28 2.69 2.20 -
P/RPS 9.86 9.80 8.62 14.83 8.39 7.51 7.52 3.37%
P/EPS 90.26 73.10 67.99 98.50 70.16 71.54 71.66 2.86%
EY 1.11 1.37 1.47 1.02 1.43 1.40 1.40 -2.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.26 1.48 2.06 1.93 1.32 1.12 5.83%
Price Multiplier on Announcement Date
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 11/05/17 20/03/14 14/03/13 22/03/12 17/03/11 18/03/10 19/03/09 -
Price 3.68 2.95 3.30 3.89 4.05 2.77 2.01 -
P/RPS 10.22 10.04 9.09 14.60 7.94 7.73 6.87 4.98%
P/EPS 93.56 74.87 71.68 97.01 66.39 73.67 65.47 4.46%
EY 1.07 1.34 1.40 1.03 1.51 1.36 1.53 -4.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.29 1.56 2.03 1.82 1.36 1.02 7.49%

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