[SPSETIA] YoY TTM Result on 31-Oct-2013 [#4]

Announcement Date
12-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Oct-2013 [#4]
Profit Trend
QoQ- 0.63%
YoY- 6.23%
Quarter Report
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 3,928,874 3,593,589 4,032,249 3,261,159 2,526,595 2,232,473 1,745,870 9.24%
PBT 625,116 990,548 1,107,520 658,415 567,505 430,594 330,967 7.17%
Tax -176,199 -192,253 -239,316 -173,983 -179,877 -108,163 -79,162 9.11%
NP 448,917 798,295 868,204 484,432 387,628 322,431 251,805 6.50%
-
NP to SH 370,606 670,959 774,294 418,348 393,816 327,973 251,813 4.30%
-
Tax Rate 28.19% 19.41% 21.61% 26.42% 31.70% 25.12% 23.92% -
Total Cost 3,479,957 2,795,294 3,164,045 2,776,727 2,138,967 1,910,042 1,494,065 9.65%
-
Net Worth 12,208,294 11,920,759 9,747,586 5,529,136 4,027,164 3,363,160 2,186,541 20.62%
Dividend
31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 40,424 333,248 649,855 267,311 275,561 244,086 203,344 -16.14%
Div Payout % 10.91% 49.67% 83.93% 63.90% 69.97% 74.42% 80.75% -
Equity
31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 12,208,294 11,920,759 9,747,586 5,529,136 4,027,164 3,363,160 2,186,541 20.62%
NOSH 4,042,481 3,958,563 3,024,522 2,457,393 2,003,564 1,788,915 1,016,995 16.23%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 11.43% 22.21% 21.53% 14.85% 15.34% 14.44% 14.42% -
ROE 3.04% 5.63% 7.94% 7.57% 9.78% 9.75% 11.52% -
Per Share
31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 97.19 91.34 117.89 132.71 126.10 124.79 171.67 -6.01%
EPS 9.17 17.05 22.64 17.02 19.66 18.33 24.76 -10.26%
DPS 1.00 8.47 19.00 10.88 13.75 13.64 20.00 -27.86%
NAPS 3.02 3.03 2.85 2.25 2.01 1.88 2.15 3.77%
Adjusted Per Share Value based on latest NOSH - 2,457,393
31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 88.28 80.74 90.60 73.28 56.77 50.16 39.23 9.24%
EPS 8.33 15.08 17.40 9.40 8.85 7.37 5.66 4.30%
DPS 0.91 7.49 14.60 6.01 6.19 5.48 4.57 -16.13%
NAPS 2.7431 2.6785 2.1902 1.2423 0.9049 0.7557 0.4913 20.62%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/12/19 31/12/18 29/12/17 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 1.60 2.33 4.00 3.07 3.61 3.84 3.46 -
P/RPS 1.65 2.55 3.39 2.31 2.86 3.08 2.02 -2.18%
P/EPS 17.45 13.66 17.67 18.03 18.37 20.95 13.97 2.45%
EY 5.73 7.32 5.66 5.55 5.44 4.77 7.16 -2.39%
DY 0.62 3.64 4.75 3.54 3.81 3.55 5.78 -21.60%
P/NAPS 0.53 0.77 1.40 1.36 1.80 2.04 1.61 -11.40%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 26/02/20 27/02/19 27/02/18 12/12/13 12/12/12 08/12/11 09/12/10 -
Price 1.28 2.48 3.29 3.09 3.15 3.86 3.72 -
P/RPS 1.32 2.72 2.79 2.33 2.50 3.09 2.17 -5.27%
P/EPS 13.96 14.54 14.53 18.15 16.03 21.05 15.02 -0.79%
EY 7.16 6.88 6.88 5.51 6.24 4.75 6.66 0.79%
DY 0.78 3.42 5.78 3.52 4.37 3.53 5.38 -18.98%
P/NAPS 0.42 0.82 1.15 1.37 1.57 2.05 1.73 -14.30%

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