[SPTOTO] YoY TTM Result on 31-Jan-2005 [#3]

Announcement Date
07-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- 8.3%
YoY- -42.78%
Quarter Report
View:
Show?
TTM Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 3,240,307 2,996,599 2,870,118 2,581,680 2,460,839 2,152,290 2,338,327 5.58%
PBT 557,831 527,127 551,859 474,464 422,565 412,276 433,471 4.29%
Tax -172,400 -98,473 -164,231 -314,209 -142,493 -130,152 -126,413 5.30%
NP 385,431 428,654 387,628 160,255 280,072 282,124 307,058 3.85%
-
NP to SH 380,127 421,246 385,481 160,255 280,072 282,124 307,058 3.62%
-
Tax Rate 30.91% 18.68% 29.76% 66.22% 33.72% 31.57% 29.16% -
Total Cost 2,854,876 2,567,945 2,482,490 2,421,425 2,180,767 1,870,166 2,031,269 5.83%
-
Net Worth 365,414 518,048 1,006,718 774,469 855,608 613,262 1,070,410 -16.39%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 312,505 490,647 399,348 375,143 193,019 147,309 170,172 10.65%
Div Payout % 82.21% 116.48% 103.60% 234.09% 68.92% 52.21% 55.42% -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 365,414 518,048 1,006,718 774,469 855,608 613,262 1,070,410 -16.39%
NOSH 1,260,051 1,295,121 1,258,397 968,087 855,608 689,059 557,505 14.55%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 11.89% 14.30% 13.51% 6.21% 11.38% 13.11% 13.13% -
ROE 104.03% 81.31% 38.29% 20.69% 32.73% 46.00% 28.69% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 257.16 231.38 228.08 266.68 287.61 312.35 419.43 -7.82%
EPS 30.17 32.53 30.63 16.55 32.73 40.94 55.08 -9.54%
DPS 24.62 38.06 31.73 38.75 22.56 21.38 30.52 -3.51%
NAPS 0.29 0.40 0.80 0.80 1.00 0.89 1.92 -27.01%
Adjusted Per Share Value based on latest NOSH - 968,087
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 239.85 221.81 212.44 191.09 182.15 159.31 173.08 5.58%
EPS 28.14 31.18 28.53 11.86 20.73 20.88 22.73 3.62%
DPS 23.13 36.32 29.56 27.77 14.29 10.90 12.60 10.64%
NAPS 0.2705 0.3835 0.7452 0.5733 0.6333 0.4539 0.7923 -16.39%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 4.62 4.52 4.60 3.95 4.13 3.27 2.69 -
P/RPS 1.80 1.95 2.02 1.48 1.44 1.05 0.64 18.79%
P/EPS 15.31 13.90 15.02 23.86 12.62 7.99 4.88 20.98%
EY 6.53 7.20 6.66 4.19 7.93 12.52 20.47 -17.33%
DY 5.33 8.42 6.90 9.81 5.46 6.54 11.35 -11.83%
P/NAPS 15.93 11.30 5.75 4.94 4.13 3.67 1.40 49.94%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 05/03/08 07/03/07 10/03/06 07/03/05 08/03/04 18/03/03 18/03/02 -
Price 4.36 4.42 4.52 4.15 4.42 3.07 3.18 -
P/RPS 1.70 1.91 1.98 1.56 1.54 0.98 0.76 14.35%
P/EPS 14.45 13.59 14.76 25.07 13.50 7.50 5.77 16.52%
EY 6.92 7.36 6.78 3.99 7.41 13.34 17.32 -14.17%
DY 5.65 8.61 7.02 9.34 5.10 6.96 9.60 -8.45%
P/NAPS 15.03 11.05 5.65 5.19 4.42 3.45 1.66 44.34%

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