[SPSETIA] YoY Quarter Result on 31-Jul-2012 [#3]

Announcement Date
13-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- 8.68%
YoY- 10.04%
Quarter Report
View:
Show?
Quarter Result
30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 1,263,607 902,663 806,821 654,192 583,469 414,902 365,575 18.87%
PBT 260,440 187,597 158,036 145,613 115,816 106,241 58,941 23.01%
Tax -106,694 -61,166 -44,806 -46,130 -25,285 -18,991 -16,260 29.98%
NP 153,746 126,431 113,230 99,483 90,531 87,250 42,681 19.56%
-
NP to SH 134,065 103,319 101,302 100,403 91,244 87,250 42,681 17.30%
-
Tax Rate 40.97% 32.60% 28.35% 31.68% 21.83% 17.88% 27.59% -
Total Cost 1,109,861 776,232 693,591 554,709 492,938 327,652 322,894 18.78%
-
Net Worth 7,362,586 5,742,730 5,463,237 3,854,241 3,206,827 2,104,982 2,012,104 19.82%
Dividend
30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 7,362,586 5,742,730 5,463,237 3,854,241 3,206,827 2,104,982 2,012,104 19.82%
NOSH 2,747,233 2,507,742 2,460,917 1,927,120 1,771,728 1,016,899 1,016,214 14.87%
Ratio Analysis
30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 12.17% 14.01% 14.03% 15.21% 15.52% 21.03% 11.68% -
ROE 1.82% 1.80% 1.85% 2.61% 2.85% 4.14% 2.12% -
Per Share
30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 46.00 36.00 32.79 33.95 32.93 40.80 35.97 3.48%
EPS 4.88 4.12 4.12 5.21 5.15 8.58 4.20 2.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.29 2.22 2.00 1.81 2.07 1.98 4.31%
Adjusted Per Share Value based on latest NOSH - 1,927,120
30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 26.55 18.97 16.95 13.75 12.26 8.72 7.68 18.87%
EPS 2.82 2.17 2.13 2.11 1.92 1.83 0.90 17.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5471 1.2067 1.148 0.8099 0.6738 0.4423 0.4228 19.82%
Price Multiplier on Financial Quarter End Date
30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 30/09/16 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 3.49 3.50 3.34 3.63 3.90 2.79 2.96 -
P/RPS 7.59 9.72 10.19 10.69 11.84 6.84 8.23 -1.12%
P/EPS 71.52 84.95 81.14 69.67 75.73 32.52 70.48 0.20%
EY 1.40 1.18 1.23 1.44 1.32 3.08 1.42 -0.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.53 1.50 1.82 2.15 1.35 1.49 -1.88%
Price Multiplier on Announcement Date
30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 15/11/16 17/09/14 25/09/13 13/09/12 22/09/11 23/09/10 17/09/09 -
Price 3.20 3.31 3.37 3.78 3.06 3.04 3.07 -
P/RPS 6.96 9.20 10.28 11.14 9.29 7.45 8.53 -2.79%
P/EPS 65.57 80.34 81.87 72.55 59.42 35.43 73.10 -1.50%
EY 1.53 1.24 1.22 1.38 1.68 2.82 1.37 1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.45 1.52 1.89 1.69 1.47 1.55 -3.61%

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