[SPSETIA] YoY Quarter Result on 31-Jul-2014 [#3]

Announcement Date
17-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jul-2014 [#3]
Profit Trend
QoQ- 39.11%
YoY- 1.99%
Quarter Report
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 993,002 842,490 1,263,607 902,663 806,821 654,192 583,469 7.69%
PBT 156,995 309,422 260,440 187,597 158,036 145,613 115,816 4.33%
Tax -58,553 -30,121 -106,694 -61,166 -44,806 -46,130 -25,285 12.42%
NP 98,442 279,301 153,746 126,431 113,230 99,483 90,531 1.17%
-
NP to SH 65,187 253,217 134,065 103,319 101,302 100,403 91,244 -4.58%
-
Tax Rate 37.30% 9.73% 40.97% 32.60% 28.35% 31.68% 21.83% -
Total Cost 894,560 563,189 1,109,861 776,232 693,591 554,709 492,938 8.66%
-
Net Worth 11,972,437 10,221,276 7,362,586 5,742,730 5,463,237 3,854,241 3,206,827 20.16%
Dividend
30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div - 142,456 - - - - - -
Div Payout % - 56.26% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 11,972,437 10,221,276 7,362,586 5,742,730 5,463,237 3,854,241 3,206,827 20.16%
NOSH 3,901,120 3,561,420 2,747,233 2,507,742 2,460,917 1,927,120 1,771,728 11.63%
Ratio Analysis
30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 9.91% 33.15% 12.17% 14.01% 14.03% 15.21% 15.52% -
ROE 0.54% 2.48% 1.82% 1.80% 1.85% 2.61% 2.85% -
Per Share
30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 25.46 23.66 46.00 36.00 32.79 33.95 32.93 -3.52%
EPS 1.67 7.11 4.88 4.12 4.12 5.21 5.15 -14.53%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 2.87 2.68 2.29 2.22 2.00 1.81 7.64%
Adjusted Per Share Value based on latest NOSH - 2,507,742
30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 20.85 17.69 26.53 18.95 16.94 13.74 12.25 7.69%
EPS 1.37 5.32 2.82 2.17 2.13 2.11 1.92 -4.59%
DPS 0.00 2.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.514 2.1463 1.546 1.2059 1.1472 0.8093 0.6734 20.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 28/09/18 29/09/17 30/09/16 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 2.70 3.64 3.49 3.50 3.34 3.63 3.90 -
P/RPS 10.60 15.39 7.59 9.72 10.19 10.69 11.84 -1.53%
P/EPS 161.53 51.20 71.52 84.95 81.14 69.67 75.73 11.13%
EY 0.62 1.95 1.40 1.18 1.23 1.44 1.32 -9.99%
DY 0.00 1.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.27 1.30 1.53 1.50 1.82 2.15 -11.71%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 14/11/18 09/11/17 15/11/16 17/09/14 25/09/13 13/09/12 22/09/11 -
Price 2.01 3.30 3.20 3.31 3.37 3.78 3.06 -
P/RPS 7.89 13.95 6.96 9.20 10.28 11.14 9.29 -2.25%
P/EPS 120.25 46.41 65.57 80.34 81.87 72.55 59.42 10.32%
EY 0.83 2.15 1.53 1.24 1.22 1.38 1.68 -9.36%
DY 0.00 1.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.15 1.19 1.45 1.52 1.89 1.69 -12.47%

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