[SPB] YoY TTM Result on 31-Oct-2000 [#4]

Announcement Date
02-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2000
Quarter
31-Oct-2000 [#4]
Profit Trend
QoQ- -48.27%
YoY- -23.62%
Quarter Report
View:
Show?
TTM Result
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 162,698 138,328 207,628 109,910 68,230 -0.90%
PBT 100,289 104,876 56,945 84,915 96,536 -0.03%
Tax -11,230 -16,627 -15,254 -16,052 -6,601 -0.55%
NP 89,059 88,249 41,691 68,863 89,935 0.01%
-
NP to SH 89,059 88,429 41,691 68,693 89,935 0.01%
-
Tax Rate 11.20% 15.85% 26.79% 18.90% 6.84% -
Total Cost 73,639 50,079 165,937 41,047 -21,705 -
-
Net Worth 1,157,846 1,082,758 1,000,449 968,999 938,003 -0.21%
Dividend
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - 30,941 30,599 37,795 -
Div Payout % - - 74.22% 44.55% 42.02% -
Equity
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 1,157,846 1,082,758 1,000,449 968,999 938,003 -0.21%
NOSH 343,574 342,645 343,796 339,999 343,590 0.00%
Ratio Analysis
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 54.74% 63.80% 20.08% 62.65% 131.81% -
ROE 7.69% 8.17% 4.17% 7.09% 9.59% -
Per Share
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 47.35 40.37 60.39 32.33 19.86 -0.90%
EPS 25.92 25.81 12.13 20.20 26.18 0.01%
DPS 0.00 0.00 9.00 9.00 11.00 -
NAPS 3.37 3.16 2.91 2.85 2.73 -0.21%
Adjusted Per Share Value based on latest NOSH - 339,999
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 47.35 40.26 60.42 31.99 19.86 -0.90%
EPS 25.92 25.73 12.13 19.99 26.17 0.00%
DPS 0.00 0.00 9.00 8.91 11.00 -
NAPS 3.3696 3.1511 2.9115 2.82 2.7298 -0.21%
Price Multiplier on Financial Quarter End Date
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 2.42 1.76 1.39 1.87 0.00 -
P/RPS 5.11 4.36 2.30 5.78 0.00 -100.00%
P/EPS 9.34 6.82 11.46 9.26 0.00 -100.00%
EY 10.71 14.66 8.72 10.80 0.00 -100.00%
DY 0.00 0.00 6.47 4.81 0.00 -
P/NAPS 0.72 0.56 0.48 0.66 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 29/12/03 30/12/02 31/12/01 02/01/01 - -
Price 2.09 1.69 1.65 1.65 0.00 -
P/RPS 4.41 4.19 2.73 5.10 0.00 -100.00%
P/EPS 8.06 6.55 13.61 8.17 0.00 -100.00%
EY 12.40 15.27 7.35 12.24 0.00 -100.00%
DY 0.00 0.00 5.45 5.45 0.00 -
P/NAPS 0.62 0.53 0.57 0.58 0.00 -100.00%

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