[SPTOTO] YoY TTM Result on 31-Jan-2006 [#3]

Announcement Date
10-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 1.12%
YoY- 140.54%
Quarter Report
View:
Show?
TTM Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 3,692,184 3,240,307 2,996,599 2,870,118 2,581,680 2,460,839 2,152,290 9.40%
PBT 528,444 557,831 527,127 551,859 474,464 422,565 412,276 4.22%
Tax -154,152 -172,400 -98,473 -164,231 -314,209 -142,493 -130,152 2.85%
NP 374,292 385,431 428,654 387,628 160,255 280,072 282,124 4.81%
-
NP to SH 364,006 380,127 421,246 385,481 160,255 280,072 282,124 4.33%
-
Tax Rate 29.17% 30.91% 18.68% 29.76% 66.22% 33.72% 31.57% -
Total Cost 3,317,892 2,854,876 2,567,945 2,482,490 2,421,425 2,180,767 1,870,166 10.01%
-
Net Worth 439,705 365,414 518,048 1,006,718 774,469 855,608 613,262 -5.38%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 262,213 312,505 490,647 399,348 375,143 193,019 147,309 10.07%
Div Payout % 72.04% 82.21% 116.48% 103.60% 234.09% 68.92% 52.21% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 439,705 365,414 518,048 1,006,718 774,469 855,608 613,262 -5.38%
NOSH 1,256,300 1,260,051 1,295,121 1,258,397 968,087 855,608 689,059 10.51%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 10.14% 11.89% 14.30% 13.51% 6.21% 11.38% 13.11% -
ROE 82.78% 104.03% 81.31% 38.29% 20.69% 32.73% 46.00% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 293.89 257.16 231.38 228.08 266.68 287.61 312.35 -1.00%
EPS 28.97 30.17 32.53 30.63 16.55 32.73 40.94 -5.59%
DPS 20.87 24.62 38.06 31.73 38.75 22.56 21.38 -0.40%
NAPS 0.35 0.29 0.40 0.80 0.80 1.00 0.89 -14.39%
Adjusted Per Share Value based on latest NOSH - 1,258,397
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 273.29 239.85 221.81 212.44 191.09 182.15 159.31 9.40%
EPS 26.94 28.14 31.18 28.53 11.86 20.73 20.88 4.33%
DPS 19.41 23.13 36.32 29.56 27.77 14.29 10.90 10.08%
NAPS 0.3255 0.2705 0.3835 0.7452 0.5733 0.6333 0.4539 -5.38%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 4.18 4.62 4.52 4.60 3.95 4.13 3.27 -
P/RPS 1.42 1.80 1.95 2.02 1.48 1.44 1.05 5.15%
P/EPS 14.43 15.31 13.90 15.02 23.86 12.62 7.99 10.34%
EY 6.93 6.53 7.20 6.66 4.19 7.93 12.52 -9.37%
DY 4.99 5.33 8.42 6.90 9.81 5.46 6.54 -4.40%
P/NAPS 11.94 15.93 11.30 5.75 4.94 4.13 3.67 21.70%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 16/03/09 05/03/08 07/03/07 10/03/06 07/03/05 08/03/04 18/03/03 -
Price 4.16 4.36 4.42 4.52 4.15 4.42 3.07 -
P/RPS 1.42 1.70 1.91 1.98 1.56 1.54 0.98 6.37%
P/EPS 14.36 14.45 13.59 14.76 25.07 13.50 7.50 11.42%
EY 6.97 6.92 7.36 6.78 3.99 7.41 13.34 -10.24%
DY 5.02 5.65 8.61 7.02 9.34 5.10 6.96 -5.29%
P/NAPS 11.89 15.03 11.05 5.65 5.19 4.42 3.45 22.87%

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