[SPSETIA] YoY Quarter Result on 31-Oct-2009 [#4]

Announcement Date
11-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Oct-2009 [#4]
Profit Trend
QoQ- 33.22%
YoY- -25.26%
Quarter Report
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 763,623 633,366 557,998 393,615 461,510 317,158 277,310 18.37%
PBT 193,282 109,045 101,370 69,673 106,125 108,731 93,297 12.89%
Tax -67,902 -31,404 -26,214 -12,815 -30,048 -8,826 -22,846 19.88%
NP 125,380 77,641 75,156 56,858 76,077 99,905 70,451 10.07%
-
NP to SH 127,026 82,469 75,156 56,859 76,078 99,797 70,453 10.31%
-
Tax Rate 35.13% 28.80% 25.86% 18.39% 28.31% 8.12% 24.49% -
Total Cost 638,243 555,725 482,842 336,757 385,433 217,253 206,859 20.63%
-
Net Worth 4,027,164 3,363,160 2,186,541 2,034,311 1,973,146 1,842,613 1,696,826 15.47%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 180,320 161,002 142,379 91,544 101,708 74,646 96,772 10.91%
Div Payout % 141.96% 195.23% 189.45% 161.00% 133.69% 74.80% 137.36% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 4,027,164 3,363,160 2,186,541 2,034,311 1,973,146 1,842,613 1,696,826 15.47%
NOSH 2,003,564 1,788,915 1,016,995 1,017,155 1,017,085 672,486 662,822 20.22%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 16.42% 12.26% 13.47% 14.45% 16.48% 31.50% 25.41% -
ROE 3.15% 2.45% 3.44% 2.80% 3.86% 5.42% 4.15% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 38.11 35.41 54.87 38.70 45.38 47.16 41.84 -1.54%
EPS 6.34 4.61 7.39 5.59 7.48 14.84 10.63 -8.24%
DPS 9.00 9.00 14.00 9.00 10.00 11.10 14.60 -7.73%
NAPS 2.01 1.88 2.15 2.00 1.94 2.74 2.56 -3.94%
Adjusted Per Share Value based on latest NOSH - 1,017,155
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 16.12 13.37 11.78 8.31 9.74 6.69 5.85 18.38%
EPS 2.68 1.74 1.59 1.20 1.61 2.11 1.49 10.26%
DPS 3.81 3.40 3.00 1.93 2.15 1.58 2.04 10.96%
NAPS 0.8499 0.7098 0.4614 0.4293 0.4164 0.3889 0.3581 15.47%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 3.61 3.84 3.46 2.58 1.85 5.20 2.61 -
P/RPS 9.47 10.85 6.31 6.67 4.08 11.03 6.24 7.19%
P/EPS 56.94 83.30 46.82 46.15 24.73 35.04 24.55 15.03%
EY 1.76 1.20 2.14 2.17 4.04 2.85 4.07 -13.02%
DY 2.49 2.34 4.05 3.49 5.41 2.13 5.59 -12.59%
P/NAPS 1.80 2.04 1.61 1.29 0.95 1.90 1.02 9.91%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 12/12/12 08/12/11 09/12/10 11/12/09 10/12/08 12/12/07 12/12/06 -
Price 3.15 3.86 3.72 2.40 1.94 5.13 2.99 -
P/RPS 8.26 10.90 6.78 6.20 4.28 10.88 7.15 2.43%
P/EPS 49.68 83.73 50.34 42.93 25.94 34.57 28.13 9.93%
EY 2.01 1.19 1.99 2.33 3.86 2.89 3.55 -9.03%
DY 2.86 2.33 3.76 3.75 5.15 2.16 4.88 -8.51%
P/NAPS 1.57 2.05 1.73 1.20 1.00 1.87 1.17 5.01%

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