[SPSETIA] YoY Quarter Result on 31-Oct-2012 [#4]

Announcement Date
12-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Oct-2012 [#4]
Profit Trend
QoQ- 26.52%
YoY- 54.03%
Quarter Report
View:
Show?
Quarter Result
31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 1,019,115 1,454,855 965,683 763,623 633,366 557,998 393,615 10.92%
PBT 204,129 439,848 219,518 193,282 109,045 101,370 69,673 12.43%
Tax -75,957 -125,305 -59,641 -67,902 -31,404 -26,214 -12,815 21.41%
NP 128,172 314,543 159,877 125,380 77,641 75,156 56,858 9.26%
-
NP to SH 101,546 279,574 129,641 127,026 82,469 75,156 56,859 6.52%
-
Tax Rate 37.21% 28.49% 27.17% 35.13% 28.80% 25.86% 18.39% -
Total Cost 890,943 1,140,312 805,806 638,243 555,725 482,842 336,757 11.18%
-
Net Worth 11,920,759 9,747,586 5,529,136 4,027,164 3,363,160 2,186,541 2,034,311 21.25%
Dividend
31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 179,008 393,323 172,017 180,320 161,002 142,379 91,544 7.58%
Div Payout % 176.28% 140.69% 132.69% 141.96% 195.23% 189.45% 161.00% -
Equity
31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 11,920,759 9,747,586 5,529,136 4,027,164 3,363,160 2,186,541 2,034,311 21.25%
NOSH 3,958,563 3,024,522 2,457,393 2,003,564 1,788,915 1,016,995 1,017,155 15.96%
Ratio Analysis
31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 12.58% 21.62% 16.56% 16.42% 12.26% 13.47% 14.45% -
ROE 0.85% 2.87% 2.34% 3.15% 2.45% 3.44% 2.80% -
Per Share
31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 25.90 42.54 39.30 38.11 35.41 54.87 38.70 -4.28%
EPS 0.86 8.17 5.27 6.34 4.61 7.39 5.59 -18.45%
DPS 4.55 11.50 7.00 9.00 9.00 14.00 9.00 -7.16%
NAPS 3.03 2.85 2.25 2.01 1.88 2.15 2.00 4.63%
Adjusted Per Share Value based on latest NOSH - 2,003,564
31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 22.90 32.68 21.69 17.16 14.23 12.54 8.84 10.93%
EPS 2.28 6.28 2.91 2.85 1.85 1.69 1.28 6.49%
DPS 4.02 8.84 3.86 4.05 3.62 3.20 2.06 7.56%
NAPS 2.6781 2.1899 1.2422 0.9047 0.7556 0.4912 0.457 21.26%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 31/12/18 29/12/17 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 2.33 4.00 3.07 3.61 3.84 3.46 2.58 -
P/RPS 8.99 9.40 7.81 9.47 10.85 6.31 6.67 3.30%
P/EPS 90.27 48.93 58.19 56.94 83.30 46.82 46.15 7.58%
EY 1.11 2.04 1.72 1.76 1.20 2.14 2.17 -7.04%
DY 1.95 2.88 2.28 2.49 2.34 4.05 3.49 -6.14%
P/NAPS 0.77 1.40 1.36 1.80 2.04 1.61 1.29 -5.47%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 27/02/19 27/02/18 12/12/13 12/12/12 08/12/11 09/12/10 11/12/09 -
Price 2.52 3.29 3.09 3.15 3.86 3.72 2.40 -
P/RPS 9.73 7.73 7.86 8.26 10.90 6.78 6.20 5.03%
P/EPS 97.63 40.25 58.57 49.68 83.73 50.34 42.93 9.37%
EY 1.02 2.48 1.71 2.01 1.19 1.99 2.33 -8.61%
DY 1.81 3.50 2.27 2.86 2.33 3.76 3.75 -7.63%
P/NAPS 0.83 1.15 1.37 1.57 2.05 1.73 1.20 -3.93%

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