[SPSETIA] YoY Quarter Result on 31-Jan-2014 [#1]

Announcement Date
20-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jan-2014 [#1]
Profit Trend
QoQ- -25.35%
YoY- 3.85%
Quarter Report
View:
Show?
Quarter Result
31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 864,907 655,502 1,026,587 721,559 734,929 491,581 518,885 6.45%
PBT 126,078 94,396 184,470 147,164 135,731 100,723 87,399 4.58%
Tax -48,396 -13,952 -57,220 -30,175 -29,984 -28,886 -25,362 8.23%
NP 77,682 80,444 127,250 116,989 105,747 71,837 62,037 2.79%
-
NP to SH 52,828 61,486 112,115 96,776 93,187 74,004 62,037 -1.94%
-
Tax Rate 38.39% 14.78% 31.02% 20.50% 22.09% 28.68% 29.02% -
Total Cost 787,225 575,058 899,337 604,570 629,182 419,744 456,848 6.88%
-
Net Worth 12,113,204 11,079,123 5,700,975 5,624,797 4,291,406 3,543,333 2,257,740 22.83%
Dividend
31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 12,113,204 11,079,123 5,700,975 5,624,797 4,291,406 3,543,333 2,257,740 22.83%
NOSH 3,958,563 3,755,267 2,850,487 2,456,243 2,024,248 1,845,486 1,017,000 18.10%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 8.98% 12.27% 12.40% 16.21% 14.39% 14.61% 11.96% -
ROE 0.44% 0.55% 1.97% 1.72% 2.17% 2.09% 2.75% -
Per Share
31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 21.85 18.16 36.01 29.38 36.31 26.64 51.02 -9.86%
EPS 1.33 1.70 3.44 3.94 4.61 4.01 6.10 -17.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 3.07 2.00 2.29 2.12 1.92 2.22 4.00%
Adjusted Per Share Value based on latest NOSH - 2,456,243
31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 18.16 13.76 21.55 15.15 15.43 10.32 10.89 6.46%
EPS 1.11 1.29 2.35 2.03 1.96 1.55 1.30 -1.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5432 2.3261 1.1969 1.1809 0.901 0.7439 0.474 22.83%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 29/03/19 30/03/18 31/03/17 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 2.27 2.99 3.55 2.88 3.13 3.95 4.28 -
P/RPS 10.39 16.46 9.86 9.80 8.62 14.83 8.39 2.65%
P/EPS 170.10 175.49 90.26 73.10 67.99 98.50 70.16 11.45%
EY 0.59 0.57 1.11 1.37 1.47 1.02 1.43 -10.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.97 1.78 1.26 1.48 2.06 1.93 -11.07%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 09/05/19 14/05/18 11/05/17 20/03/14 14/03/13 22/03/12 17/03/11 -
Price 2.10 2.94 3.68 2.95 3.30 3.89 4.05 -
P/RPS 9.61 16.19 10.22 10.04 9.09 14.60 7.94 2.36%
P/EPS 157.36 172.56 93.56 74.87 71.68 97.01 66.39 11.14%
EY 0.64 0.58 1.07 1.34 1.40 1.03 1.51 -9.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.96 1.84 1.29 1.56 2.03 1.82 -11.19%

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