[SPSETIA] YoY TTM Result on 31-Jan-2012 [#1]

Announcement Date
22-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- 3.65%
YoY- 23.32%
Quarter Report
View:
Show?
TTM Result
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 4,988,898 3,247,789 2,769,943 2,205,169 1,900,859 1,475,237 1,362,496 17.22%
PBT 1,164,782 669,848 602,513 443,918 366,014 236,650 273,213 19.42%
Tax -285,129 -174,174 -180,975 -111,687 -90,361 -58,404 -77,109 17.36%
NP 879,653 495,674 421,538 332,231 275,653 178,246 196,104 20.17%
-
NP to SH 789,822 421,937 412,999 339,940 275,654 178,254 196,105 18.59%
-
Tax Rate 24.48% 26.00% 30.04% 25.16% 24.69% 24.68% 28.22% -
Total Cost 4,109,245 2,752,115 2,348,405 1,872,938 1,625,206 1,296,991 1,166,392 16.67%
-
Net Worth 8,237,909 5,624,797 4,291,406 3,543,333 2,257,740 2,072,336 2,000,480 18.92%
Dividend
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 558,149 267,311 275,561 244,086 203,344 142,446 172,884 15.43%
Div Payout % 70.67% 63.35% 66.72% 71.80% 73.77% 79.91% 88.16% -
Equity
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 8,237,909 5,624,797 4,291,406 3,543,333 2,257,740 2,072,336 2,000,480 18.92%
NOSH 2,850,487 2,456,243 2,024,248 1,845,486 1,017,000 1,015,851 1,015,472 13.47%
Ratio Analysis
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 17.63% 15.26% 15.22% 15.07% 14.50% 12.08% 14.39% -
ROE 9.59% 7.50% 9.62% 9.59% 12.21% 8.60% 9.80% -
Per Share
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 175.02 132.23 136.84 119.49 186.91 145.22 134.17 3.30%
EPS 27.71 17.18 20.40 18.42 27.10 17.55 19.31 4.52%
DPS 19.58 10.88 13.61 13.23 20.00 14.00 17.00 1.74%
NAPS 2.89 2.29 2.12 1.92 2.22 2.04 1.97 4.80%
Adjusted Per Share Value based on latest NOSH - 1,845,486
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 104.75 68.20 58.16 46.30 39.91 30.98 28.61 17.22%
EPS 16.58 8.86 8.67 7.14 5.79 3.74 4.12 18.58%
DPS 11.72 5.61 5.79 5.13 4.27 2.99 3.63 15.43%
NAPS 1.7298 1.1811 0.9011 0.744 0.4741 0.4351 0.42 18.92%
Price Multiplier on Financial Quarter End Date
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 31/03/17 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 3.55 2.88 3.13 3.95 4.28 2.69 2.20 -
P/RPS 2.03 2.18 2.29 3.31 2.29 1.85 1.64 2.64%
P/EPS 12.81 16.77 15.34 21.44 15.79 15.33 11.39 1.44%
EY 7.81 5.96 6.52 4.66 6.33 6.52 8.78 -1.42%
DY 5.52 3.78 4.35 3.35 4.67 5.20 7.73 -4.03%
P/NAPS 1.23 1.26 1.48 2.06 1.93 1.32 1.12 1.15%
Price Multiplier on Announcement Date
31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 11/05/17 20/03/14 14/03/13 22/03/12 17/03/11 18/03/10 19/03/09 -
Price 3.68 2.95 3.30 3.89 4.05 2.77 2.01 -
P/RPS 2.10 2.23 2.41 3.26 2.17 1.91 1.50 4.20%
P/EPS 13.28 17.17 16.17 21.12 14.94 15.79 10.41 3.02%
EY 7.53 5.82 6.18 4.74 6.69 6.33 9.61 -2.94%
DY 5.32 3.69 4.13 3.40 4.94 5.05 8.46 -5.52%
P/NAPS 1.27 1.29 1.56 2.03 1.82 1.36 1.02 2.72%

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