[SPSETIA] QoQ TTM Result on 31-Jan-2007 [#1]

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
TTM Result
Revenue	1,153,803	1,113,955	1,119,236	1,130,727	1,154,641	1,418,666	1,377,082	-11.09%
YoY %	3.58%	-0.47%	-1.02%	-2.07%	-18.61%	3.02%	-	-
Horiz. %	83.79%	80.89%	81.28%	82.11%	83.85%	103.02%	100.00%	-
PBT	328,491	313,057	320,555	319,320	319,949	343,079	323,253	1.07%
YoY %	4.93%	-2.34%	0.39%	-0.20%	-6.74%	6.13%	-	-
Horiz. %	101.62%	96.85%	99.17%	98.78%	98.98%	106.13%	100.00%	-
Tax	-68,423	-82,443	-80,647	-80,692	-81,718	-95,881	-94,263	-19.18%
YoY %	17.01%	-2.23%	0.06%	1.26%	14.77%	-1.72%	-	-
Horiz. %	72.59%	87.46%	85.56%	85.60%	86.69%	101.72%	100.00%	-
NP	260,068	230,614	239,908	238,628	238,231	247,198	228,990	8.82%
YoY %	12.77%	-3.87%	0.54%	0.17%	-3.63%	7.95%	-	-
Horiz. %	113.57%	100.71%	104.77%	104.21%	104.04%	107.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	260,070	230,726	239,911	238,631	238,234	247,272	229,064	8.80%
YoY %	12.72%	-3.83%	0.54%	0.17%	-3.66%	7.95%	-	-
Horiz. %	113.54%	100.73%	104.74%	104.18%	104.00%	107.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.83%	26.33%	25.16%	25.27%	25.54%	27.95%	29.16%	-
YoY %	-20.89%	4.65%	-0.44%	-1.06%	-8.62%	-4.15%	-	-
Horiz. %	71.43%	90.29%	86.28%	86.66%	87.59%	95.85%	100.00%	-
Total Cost	893,735	883,341	879,328	892,099	916,410	1,171,468	1,148,092	-15.33%
YoY %	1.18%	0.46%	-1.43%	-2.65%	-21.77%	2.04%	-	-
Horiz. %	77.85%	76.94%	76.59%	77.70%	79.82%	102.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,842,613	1,345,882	1,345,923	1,339,426	1,696,826	1,668,155	1,604,397	9.64%
YoY %	36.91%	-0.00%	0.49%	-21.06%	1.72%	3.97%	-	-
Horiz. %	114.85%	83.89%	83.89%	83.48%	105.76%	103.97%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Dividend
Div	123,772	164,068	164,068	144,309	144,309	137,038	137,038	-6.54%
YoY %	-24.56%	0.00%	13.69%	0.00%	5.31%	0.00%	-	-
Horiz. %	90.32%	119.72%	119.72%	105.31%	105.31%	100.00%	100.00%	-
Div Payout %	47.59%	71.11%	68.39%	60.47%	60.57%	55.42%	59.83%	-
YoY %	-33.08%	3.98%	13.10%	-0.17%	9.29%	-7.37%	-	-
Horiz. %	79.54%	118.85%	114.31%	101.07%	101.24%	92.63%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Equity
Net Worth	1,842,613	1,345,882	1,345,923	1,339,426	1,696,826	1,668,155	1,604,397	9.64%
YoY %	36.91%	-0.00%	0.49%	-21.06%	1.72%	3.97%	-	-
Horiz. %	114.85%	83.89%	83.89%	83.48%	105.76%	103.97%	100.00%	-
NOSH	672,486	672,941	672,961	669,713	662,822	661,966	660,245	1.22%
YoY %	-0.07%	-0.00%	0.48%	1.04%	0.13%	0.26%	-	-
Horiz. %	101.85%	101.92%	101.93%	101.43%	100.39%	100.26%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Ratio Analysis
NP Margin	22.54%	20.70%	21.43%	21.10%	20.63%	17.42%	16.63%	-
YoY %	8.89%	-3.41%	1.56%	2.28%	18.43%	4.75%	-	-
Horiz. %	135.54%	124.47%	128.86%	126.88%	124.05%	104.75%	100.00%	-
ROE	14.11%	17.14%	17.83%	17.82%	14.04%	14.82%	14.28%	-
YoY %	-17.68%	-3.87%	0.06%	26.92%	-5.26%	3.78%	-	-
Horiz. %	98.81%	120.03%	124.86%	124.79%	98.32%	103.78%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Per Share
RPS	171.57	165.54	166.31	168.84	174.20	214.31	208.57	-12.17%
YoY %	3.64%	-0.46%	-1.50%	-3.08%	-18.72%	2.75%	-	-
Horiz. %	82.26%	79.37%	79.74%	80.95%	83.52%	102.75%	100.00%	-
EPS	38.67	34.29	35.65	35.63	35.94	37.35	34.69	7.48%
YoY %	12.77%	-3.81%	0.06%	-0.86%	-3.78%	7.67%	-	-
Horiz. %	111.47%	98.85%	102.77%	102.71%	103.60%	107.67%	100.00%	-
DPS	18.40	24.60	24.60	21.80	21.80	20.88	20.88	-8.06%
YoY %	-25.20%	0.00%	12.84%	0.00%	4.41%	0.00%	-	-
Horiz. %	88.12%	117.82%	117.82%	104.41%	104.41%	100.00%	100.00%	-
NAPS	2.74	2.00	2.00	2.00	2.56	2.52	2.43	8.30%
YoY %	37.00%	0.00%	0.00%	-21.88%	1.59%	3.70%	-	-
Horiz. %	112.76%	82.30%	82.30%	82.30%	105.35%	103.70%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Adjusted Per Share Value based on latest NOSH - 669,713
RPS	23.06	22.27	22.37	22.60	23.08	28.36	27.53	-11.11%
YoY %	3.55%	-0.45%	-1.02%	-2.08%	-18.62%	3.01%	-	-
Horiz. %	83.76%	80.89%	81.26%	82.09%	83.84%	103.01%	100.00%	-
EPS	5.20	4.61	4.80	4.77	4.76	4.94	4.58	8.80%
YoY %	12.80%	-3.96%	0.63%	0.21%	-3.64%	7.86%	-	-
Horiz. %	113.54%	100.66%	104.80%	104.15%	103.93%	107.86%	100.00%	-
DPS	2.47	3.28	3.28	2.88	2.88	2.74	2.74	-6.66%
YoY %	-24.70%	0.00%	13.89%	0.00%	5.11%	0.00%	-	-
Horiz. %	90.15%	119.71%	119.71%	105.11%	105.11%	100.00%	100.00%	-
NAPS	0.3683	0.269	0.2691	0.2678	0.3392	0.3335	0.3207	9.63%
YoY %	36.91%	-0.04%	0.49%	-21.05%	1.71%	3.99%	-	-
Horiz. %	114.84%	83.88%	83.91%	83.50%	105.77%	103.99%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	-
Price	5.20	5.73	5.50	4.00	2.61	2.47	2.49	-
P/RPS	3.03	3.46	3.31	2.37	1.50	1.15	1.19	86.14%
YoY %	-12.43%	4.53%	39.66%	58.00%	30.43%	-3.36%	-	-
Horiz. %	254.62%	290.76%	278.15%	199.16%	126.05%	96.64%	100.00%	-
P/EPS	13.45	16.71	15.43	11.23	7.26	6.61	7.18	51.78%
YoY %	-19.51%	8.30%	37.40%	54.68%	9.83%	-7.94%	-	-
Horiz. %	187.33%	232.73%	214.90%	156.41%	101.11%	92.06%	100.00%	-
EY	7.44	5.98	6.48	8.91	13.77	15.12	13.93	-34.09%
YoY %	24.41%	-7.72%	-27.27%	-35.29%	-8.93%	8.54%	-	-
Horiz. %	53.41%	42.93%	46.52%	63.96%	98.85%	108.54%	100.00%	-
DY	3.54	4.29	4.47	5.45	8.35	8.45	8.39	-43.65%
YoY %	-17.48%	-4.03%	-17.98%	-34.73%	-1.18%	0.72%	-	-
Horiz. %	42.19%	51.13%	53.28%	64.96%	99.52%	100.72%	100.00%	-
P/NAPS	1.90	2.87	2.75	2.00	1.02	0.98	1.02	51.22%
YoY %	-33.80%	4.36%	37.50%	96.08%	4.08%	-3.92%	-	-
Horiz. %	186.27%	281.37%	269.61%	196.08%	100.00%	96.08%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Announcement Date
Date	12/12/07	20/09/07	27/06/07	28/03/07	12/12/06	21/09/06	14/06/06	-
Price	5.13	5.63	5.77	5.00	2.99	2.52	2.37	-
P/RPS	2.99	3.40	3.47	2.96	1.72	1.18	1.14	89.85%
YoY %	-12.06%	-2.02%	17.23%	72.09%	45.76%	3.51%	-	-
Horiz. %	262.28%	298.25%	304.39%	259.65%	150.88%	103.51%	100.00%	-
P/EPS	13.27	16.42	16.19	14.03	8.32	6.75	6.83	55.51%
YoY %	-19.18%	1.42%	15.40%	68.63%	23.26%	-1.17%	-	-
Horiz. %	194.29%	240.41%	237.04%	205.42%	121.82%	98.83%	100.00%	-
EY	7.54	6.09	6.18	7.13	12.02	14.82	14.64	-35.67%
YoY %	23.81%	-1.46%	-13.32%	-40.68%	-18.89%	1.23%	-	-
Horiz. %	51.50%	41.60%	42.21%	48.70%	82.10%	101.23%	100.00%	-
DY	3.59	4.37	4.26	4.36	7.29	8.29	8.81	-44.94%
YoY %	-17.85%	2.58%	-2.29%	-40.19%	-12.06%	-5.90%	-	-
Horiz. %	40.75%	49.60%	48.35%	49.49%	82.75%	94.10%	100.00%	-
P/NAPS	1.87	2.82	2.89	2.50	1.17	1.00	0.98	53.66%
YoY %	-33.69%	-2.42%	15.60%	113.68%	17.00%	2.04%	-	-
Horiz. %	190.82%	287.76%	294.90%	255.10%	119.39%	102.04%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos