[SPSETIA] YoY Quarter Result on 31-Oct-2006 [#4]

Announcement Date
12-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Oct-2006 [#4]
Profit Trend
QoQ- 11.91%
YoY- -11.37%
View:
Show?
Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 393,615 461,510 317,158 277,310 541,335 301,785 225,573 9.71%
PBT 69,673 106,125 108,731 93,297 116,427 77,428 45,649 7.29%
Tax -12,815 -30,048 -8,826 -22,846 -37,009 -27,285 -15,197 -2.79%
NP 56,858 76,077 99,905 70,451 79,418 50,143 30,452 10.95%
-
NP to SH 56,859 76,078 99,797 70,453 79,491 50,143 30,452 10.95%
-
Tax Rate 18.39% 28.31% 8.12% 24.49% 31.79% 35.24% 33.29% -
Total Cost 336,757 385,433 217,253 206,859 461,917 251,642 195,121 9.51%
-
Net Worth 2,034,311 1,973,146 1,842,613 1,696,826 1,576,735 1,389,709 1,266,044 8.21%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 91,544 101,708 74,646 96,772 89,500 57,176 31,232 19.60%
Div Payout % 161.00% 133.69% 74.80% 137.36% 112.59% 114.03% 102.56% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 2,034,311 1,973,146 1,842,613 1,696,826 1,576,735 1,389,709 1,266,044 8.21%
NOSH 1,017,155 1,017,085 672,486 662,822 654,246 567,228 557,728 10.52%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 14.45% 16.48% 31.50% 25.41% 14.67% 16.62% 13.50% -
ROE 2.80% 3.86% 5.42% 4.15% 5.04% 3.61% 2.41% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 38.70 45.38 47.16 41.84 82.74 53.20 40.44 -0.72%
EPS 5.59 7.48 14.84 10.63 12.15 8.84 5.46 0.39%
DPS 9.00 10.00 11.10 14.60 13.68 10.08 5.60 8.22%
NAPS 2.00 1.94 2.74 2.56 2.41 2.45 2.27 -2.08%
Adjusted Per Share Value based on latest NOSH - 662,822
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 8.27 9.70 6.67 5.83 11.38 6.34 4.74 9.71%
EPS 1.20 1.60 2.10 1.48 1.67 1.05 0.64 11.03%
DPS 1.92 2.14 1.57 2.03 1.88 1.20 0.66 19.45%
NAPS 0.4276 0.4147 0.3873 0.3567 0.3314 0.2921 0.2661 8.21%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 2.58 1.85 5.20 2.61 2.45 2.53 2.40 -
P/RPS 6.67 4.08 11.03 6.24 2.96 4.76 5.93 1.97%
P/EPS 46.15 24.73 35.04 24.55 20.16 28.62 43.96 0.81%
EY 2.17 4.04 2.85 4.07 4.96 3.49 2.27 -0.74%
DY 3.49 5.41 2.13 5.59 5.58 3.98 2.33 6.95%
P/NAPS 1.29 0.95 1.90 1.02 1.02 1.03 1.06 3.32%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 11/12/09 10/12/08 12/12/07 12/12/06 15/12/05 15/12/04 18/12/03 -
Price 2.40 1.94 5.13 2.99 2.16 2.64 2.28 -
P/RPS 6.20 4.28 10.88 7.15 2.61 4.96 5.64 1.58%
P/EPS 42.93 25.94 34.57 28.13 17.78 29.86 41.76 0.46%
EY 2.33 3.86 2.89 3.55 5.63 3.35 2.39 -0.42%
DY 3.75 5.15 2.16 4.88 6.33 3.82 2.46 7.27%
P/NAPS 1.20 1.00 1.87 1.17 0.90 1.08 1.00 3.08%

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