[SPSETIA] YoY Quarter Result on 31-Jul-2013 [#3]

Announcement Date
25-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- 7.52%
YoY- 0.9%
Quarter Report
View:
Show?
Quarter Result
30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 842,490 1,263,607 902,663 806,821 654,192 583,469 414,902 10.37%
PBT 309,422 260,440 187,597 158,036 145,613 115,816 106,241 16.07%
Tax -30,121 -106,694 -61,166 -44,806 -46,130 -25,285 -18,991 6.64%
NP 279,301 153,746 126,431 113,230 99,483 90,531 87,250 17.61%
-
NP to SH 253,217 134,065 103,319 101,302 100,403 91,244 87,250 16.01%
-
Tax Rate 9.73% 40.97% 32.60% 28.35% 31.68% 21.83% 17.88% -
Total Cost 563,189 1,109,861 776,232 693,591 554,709 492,938 327,652 7.84%
-
Net Worth 10,221,276 7,362,586 5,742,730 5,463,237 3,854,241 3,206,827 2,104,982 24.64%
Dividend
30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 142,456 - - - - - - -
Div Payout % 56.26% - - - - - - -
Equity
30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 10,221,276 7,362,586 5,742,730 5,463,237 3,854,241 3,206,827 2,104,982 24.64%
NOSH 3,561,420 2,747,233 2,507,742 2,460,917 1,927,120 1,771,728 1,016,899 19.09%
Ratio Analysis
30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 33.15% 12.17% 14.01% 14.03% 15.21% 15.52% 21.03% -
ROE 2.48% 1.82% 1.80% 1.85% 2.61% 2.85% 4.14% -
Per Share
30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 23.66 46.00 36.00 32.79 33.95 32.93 40.80 -7.31%
EPS 7.11 4.88 4.12 4.12 5.21 5.15 8.58 -2.58%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.68 2.29 2.22 2.00 1.81 2.07 4.66%
Adjusted Per Share Value based on latest NOSH - 2,460,917
30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 17.71 26.56 18.97 16.96 13.75 12.26 8.72 10.38%
EPS 5.32 2.82 2.17 2.13 2.11 1.92 1.83 16.04%
DPS 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1485 1.5476 1.2071 1.1483 0.8101 0.6741 0.4425 24.64%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/09/17 30/09/16 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 3.64 3.49 3.50 3.34 3.63 3.90 2.79 -
P/RPS 15.39 7.59 9.72 10.19 10.69 11.84 6.84 11.96%
P/EPS 51.20 71.52 84.95 81.14 69.67 75.73 32.52 6.53%
EY 1.95 1.40 1.18 1.23 1.44 1.32 3.08 -6.17%
DY 1.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.30 1.53 1.50 1.82 2.15 1.35 -0.84%
Price Multiplier on Announcement Date
30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 09/11/17 15/11/16 17/09/14 25/09/13 13/09/12 22/09/11 23/09/10 -
Price 3.30 3.20 3.31 3.37 3.78 3.06 3.04 -
P/RPS 13.95 6.96 9.20 10.28 11.14 9.29 7.45 9.13%
P/EPS 46.41 65.57 80.34 81.87 72.55 59.42 35.43 3.83%
EY 2.15 1.53 1.24 1.22 1.38 1.68 2.82 -3.71%
DY 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.19 1.45 1.52 1.89 1.69 1.47 -3.36%

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