[SPSETIA] YoY Quarter Result on 31-Oct-2011 [#4]

Announcement Date
08-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Oct-2011 [#4]
Profit Trend
QoQ- -9.62%
YoY- 9.73%
Quarter Report
View:
Show?
Quarter Result
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 1,454,855 965,683 763,623 633,366 557,998 393,615 461,510 13.33%
PBT 439,848 219,518 193,282 109,045 101,370 69,673 106,125 16.76%
Tax -125,305 -59,641 -67,902 -31,404 -26,214 -12,815 -30,048 16.84%
NP 314,543 159,877 125,380 77,641 75,156 56,858 76,077 16.73%
-
NP to SH 279,574 129,641 127,026 82,469 75,156 56,859 76,078 15.24%
-
Tax Rate 28.49% 27.17% 35.13% 28.80% 25.86% 18.39% 28.31% -
Total Cost 1,140,312 805,806 638,243 555,725 482,842 336,757 385,433 12.55%
-
Net Worth 9,747,586 5,529,136 4,027,164 3,363,160 2,186,541 2,034,311 1,973,146 19.02%
Dividend
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 393,323 172,017 180,320 161,002 142,379 91,544 101,708 15.88%
Div Payout % 140.69% 132.69% 141.96% 195.23% 189.45% 161.00% 133.69% -
Equity
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 9,747,586 5,529,136 4,027,164 3,363,160 2,186,541 2,034,311 1,973,146 19.02%
NOSH 3,024,522 2,457,393 2,003,564 1,788,915 1,016,995 1,017,155 1,017,085 12.61%
Ratio Analysis
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 21.62% 16.56% 16.42% 12.26% 13.47% 14.45% 16.48% -
ROE 2.87% 2.34% 3.15% 2.45% 3.44% 2.80% 3.86% -
Per Share
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 42.54 39.30 38.11 35.41 54.87 38.70 45.38 -0.70%
EPS 8.17 5.27 6.34 4.61 7.39 5.59 7.48 0.96%
DPS 11.50 7.00 9.00 9.00 14.00 9.00 10.00 1.53%
NAPS 2.85 2.25 2.01 1.88 2.15 2.00 1.94 4.28%
Adjusted Per Share Value based on latest NOSH - 1,788,915
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 32.68 21.69 17.16 14.23 12.54 8.84 10.37 13.33%
EPS 6.28 2.91 2.85 1.85 1.69 1.28 1.71 15.23%
DPS 8.84 3.86 4.05 3.62 3.20 2.06 2.28 15.92%
NAPS 2.1899 1.2422 0.9047 0.7556 0.4912 0.457 0.4433 19.02%
Price Multiplier on Financial Quarter End Date
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 29/12/17 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 4.00 3.07 3.61 3.84 3.46 2.58 1.85 -
P/RPS 9.40 7.81 9.47 10.85 6.31 6.67 4.08 9.52%
P/EPS 48.93 58.19 56.94 83.30 46.82 46.15 24.73 7.72%
EY 2.04 1.72 1.76 1.20 2.14 2.17 4.04 -7.17%
DY 2.88 2.28 2.49 2.34 4.05 3.49 5.41 -6.64%
P/NAPS 1.40 1.36 1.80 2.04 1.61 1.29 0.95 4.31%
Price Multiplier on Announcement Date
31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 27/02/18 12/12/13 12/12/12 08/12/11 09/12/10 11/12/09 10/12/08 -
Price 3.29 3.09 3.15 3.86 3.72 2.40 1.94 -
P/RPS 7.73 7.86 8.26 10.90 6.78 6.20 4.28 6.65%
P/EPS 40.25 58.57 49.68 83.73 50.34 42.93 25.94 4.90%
EY 2.48 1.71 2.01 1.19 1.99 2.33 3.86 -4.70%
DY 3.50 2.27 2.86 2.33 3.76 3.75 5.15 -4.12%
P/NAPS 1.15 1.37 1.57 2.05 1.73 1.20 1.00 1.53%

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