[SPSETIA] YoY Quarter Result on 31-Oct-2007 [#4]

Announcement Date
12-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Oct-2007 [#4]
Profit Trend
QoQ- 85.61%
YoY- 41.65%
View:
Show?
Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 557,998 393,615 461,510 317,158 277,310 541,335 301,785 10.78%
PBT 101,370 69,673 106,125 108,731 93,297 116,427 77,428 4.59%
Tax -26,214 -12,815 -30,048 -8,826 -22,846 -37,009 -27,285 -0.66%
NP 75,156 56,858 76,077 99,905 70,451 79,418 50,143 6.97%
-
NP to SH 75,156 56,859 76,078 99,797 70,453 79,491 50,143 6.97%
-
Tax Rate 25.86% 18.39% 28.31% 8.12% 24.49% 31.79% 35.24% -
Total Cost 482,842 336,757 385,433 217,253 206,859 461,917 251,642 11.46%
-
Net Worth 2,186,541 2,034,311 1,973,146 1,842,613 1,696,826 1,576,735 1,389,709 7.84%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 142,379 91,544 101,708 74,646 96,772 89,500 57,176 16.41%
Div Payout % 189.45% 161.00% 133.69% 74.80% 137.36% 112.59% 114.03% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 2,186,541 2,034,311 1,973,146 1,842,613 1,696,826 1,576,735 1,389,709 7.84%
NOSH 1,016,995 1,017,155 1,017,085 672,486 662,822 654,246 567,228 10.21%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 13.47% 14.45% 16.48% 31.50% 25.41% 14.67% 16.62% -
ROE 3.44% 2.80% 3.86% 5.42% 4.15% 5.04% 3.61% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 54.87 38.70 45.38 47.16 41.84 82.74 53.20 0.51%
EPS 7.39 5.59 7.48 14.84 10.63 12.15 8.84 -2.94%
DPS 14.00 9.00 10.00 11.10 14.60 13.68 10.08 5.62%
NAPS 2.15 2.00 1.94 2.74 2.56 2.41 2.45 -2.15%
Adjusted Per Share Value based on latest NOSH - 672,486
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 11.73 8.27 9.70 6.66 5.83 11.37 6.34 10.79%
EPS 1.58 1.19 1.60 2.10 1.48 1.67 1.05 7.04%
DPS 2.99 1.92 2.14 1.57 2.03 1.88 1.20 16.42%
NAPS 0.4594 0.4275 0.4146 0.3872 0.3565 0.3313 0.292 7.84%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 3.46 2.58 1.85 5.20 2.61 2.45 2.53 -
P/RPS 6.31 6.67 4.08 11.03 6.24 2.96 4.76 4.80%
P/EPS 46.82 46.15 24.73 35.04 24.55 20.16 28.62 8.54%
EY 2.14 2.17 4.04 2.85 4.07 4.96 3.49 -7.82%
DY 4.05 3.49 5.41 2.13 5.59 5.58 3.98 0.29%
P/NAPS 1.61 1.29 0.95 1.90 1.02 1.02 1.03 7.72%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 09/12/10 11/12/09 10/12/08 12/12/07 12/12/06 15/12/05 15/12/04 -
Price 3.72 2.40 1.94 5.13 2.99 2.16 2.64 -
P/RPS 6.78 6.20 4.28 10.88 7.15 2.61 4.96 5.34%
P/EPS 50.34 42.93 25.94 34.57 28.13 17.78 29.86 9.09%
EY 1.99 2.33 3.86 2.89 3.55 5.63 3.35 -8.31%
DY 3.76 3.75 5.15 2.16 4.88 6.33 3.82 -0.26%
P/NAPS 1.73 1.20 1.00 1.87 1.17 0.90 1.08 8.16%

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