[SPSETIA] QoQ TTM Result on 31-Jan-2009 [#1]

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
TTM Result
Revenue	1,408,415	1,476,310	1,413,138	1,362,496	1,369,079	1,224,727	1,216,961	10.20%
YoY %	-4.60%	4.47%	3.72%	-0.48%	11.79%	0.64%	-	-
Horiz. %	115.73%	121.31%	116.12%	111.96%	112.50%	100.64%	100.00%	-
PBT	231,112	267,564	263,524	273,213	294,289	296,895	318,574	-19.21%
YoY %	-13.62%	1.53%	-3.55%	-7.16%	-0.88%	-6.81%	-	-
Horiz. %	72.55%	83.99%	82.72%	85.76%	92.38%	93.19%	100.00%	-
Tax	-59,880	-77,113	-74,895	-77,109	-80,834	-59,612	-68,491	-8.54%
YoY %	22.35%	-2.96%	2.87%	4.61%	-35.60%	12.96%	-	-
Horiz. %	87.43%	112.59%	109.35%	112.58%	118.02%	87.04%	100.00%	-
NP	171,232	190,451	188,629	196,104	213,455	237,283	250,083	-22.26%
YoY %	-10.09%	0.97%	-3.81%	-8.13%	-10.04%	-5.12%	-	-
Horiz. %	68.47%	76.16%	75.43%	78.42%	85.35%	94.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	171,233	190,452	188,630	196,105	213,456	237,175	250,084	-22.26%
YoY %	-10.09%	0.97%	-3.81%	-8.13%	-10.00%	-5.16%	-	-
Horiz. %	68.47%	76.16%	75.43%	78.42%	85.35%	94.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.91%	28.82%	28.42%	28.22%	27.47%	20.08%	21.50%	-
YoY %	-10.10%	1.41%	0.71%	2.73%	36.80%	-6.60%	-	-
Horiz. %	120.51%	134.05%	132.19%	131.26%	127.77%	93.40%	100.00%	-
Total Cost	1,237,183	1,285,859	1,224,509	1,166,392	1,155,624	987,444	966,878	17.80%
YoY %	-3.79%	5.01%	4.98%	0.93%	17.03%	2.13%	-	-
Horiz. %	127.96%	132.99%	126.65%	120.63%	119.52%	102.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,034,311	2,012,104	1,974,998	2,000,480	1,973,146	1,951,474	1,911,585	4.22%
YoY %	1.10%	1.88%	-1.27%	1.39%	1.11%	2.09%	-	-
Horiz. %	106.42%	105.26%	103.32%	104.65%	103.22%	102.09%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Dividend
Div	142,446	152,610	152,610	172,884	172,884	145,822	145,822	-1.54%
YoY %	-6.66%	0.00%	-11.73%	0.00%	18.56%	0.00%	-	-
Horiz. %	97.68%	104.65%	104.65%	118.56%	118.56%	100.00%	100.00%	-
Div Payout %	83.19%	80.13%	80.90%	88.16%	80.99%	61.48%	58.31%	-
YoY %	3.82%	-0.95%	-8.24%	8.85%	31.73%	5.44%	-	-
Horiz. %	142.67%	137.42%	138.74%	151.19%	138.90%	105.44%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Equity
Net Worth	2,034,311	2,012,104	1,974,998	2,000,480	1,973,146	1,951,474	1,911,585	4.22%
YoY %	1.10%	1.88%	-1.27%	1.39%	1.11%	2.09%	-	-
Horiz. %	106.42%	105.26%	103.32%	104.65%	103.22%	102.09%	100.00%	-
NOSH	1,017,155	1,016,214	1,018,040	1,015,472	1,017,085	1,016,393	1,016,800	0.02%
YoY %	0.09%	-0.18%	0.25%	-0.16%	0.07%	-0.04%	-	-
Horiz. %	100.03%	99.94%	100.12%	99.87%	100.03%	99.96%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Ratio Analysis
NP Margin	12.16%	12.90%	13.35%	14.39%	15.59%	19.37%	20.55%	-
YoY %	-5.74%	-3.37%	-7.23%	-7.70%	-19.51%	-5.74%	-	-
Horiz. %	59.17%	62.77%	64.96%	70.02%	75.86%	94.26%	100.00%	-
ROE	8.42%	9.47%	9.55%	9.80%	10.82%	12.15%	13.08%	-
YoY %	-11.09%	-0.84%	-2.55%	-9.43%	-10.95%	-7.11%	-	-
Horiz. %	64.37%	72.40%	73.01%	74.92%	82.72%	92.89%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Per Share
RPS	138.47	145.28	138.81	134.17	134.61	120.50	119.69	10.17%
YoY %	-4.69%	4.66%	3.46%	-0.33%	11.71%	0.68%	-	-
Horiz. %	115.69%	121.38%	115.97%	112.10%	112.47%	100.68%	100.00%	-
EPS	16.83	18.74	18.53	19.31	20.99	23.33	24.60	-22.30%
YoY %	-10.19%	1.13%	-4.04%	-8.00%	-10.03%	-5.16%	-	-
Horiz. %	68.41%	76.18%	75.33%	78.50%	85.33%	94.84%	100.00%	-
DPS	14.00	15.00	15.00	17.00	17.00	14.35	14.34	-1.58%
YoY %	-6.67%	0.00%	-11.76%	0.00%	18.47%	0.07%	-	-
Horiz. %	97.63%	104.60%	104.60%	118.55%	118.55%	100.07%	100.00%	-
NAPS	2.00	1.98	1.94	1.97	1.94	1.92	1.88	4.19%
YoY %	1.01%	2.06%	-1.52%	1.55%	1.04%	2.13%	-	-
Horiz. %	106.38%	105.32%	103.19%	104.79%	103.19%	102.13%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,015,472
RPS	28.15	29.51	28.25	27.24	27.37	24.48	24.33	10.18%
YoY %	-4.61%	4.46%	3.71%	-0.47%	11.81%	0.62%	-	-
Horiz. %	115.70%	121.29%	116.11%	111.96%	112.49%	100.62%	100.00%	-
EPS	3.42	3.81	3.77	3.92	4.27	4.74	5.00	-22.31%
YoY %	-10.24%	1.06%	-3.83%	-8.20%	-9.92%	-5.20%	-	-
Horiz. %	68.40%	76.20%	75.40%	78.40%	85.40%	94.80%	100.00%	-
DPS	2.85	3.05	3.05	3.46	3.46	2.91	2.91	-1.37%
YoY %	-6.56%	0.00%	-11.85%	0.00%	18.90%	0.00%	-	-
Horiz. %	97.94%	104.81%	104.81%	118.90%	118.90%	100.00%	100.00%	-
NAPS	0.4067	0.4022	0.3948	0.3999	0.3944	0.3901	0.3821	4.23%
YoY %	1.12%	1.87%	-1.28%	1.39%	1.10%	2.09%	-	-
Horiz. %	106.44%	105.26%	103.32%	104.66%	103.22%	102.09%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	-
Price	2.58	2.96	2.36	2.20	1.85	2.04	2.83	-
P/RPS	1.86	2.04	1.70	1.64	1.37	1.69	2.36	-14.63%
YoY %	-8.82%	20.00%	3.66%	19.71%	-18.93%	-28.39%	-	-
Horiz. %	78.81%	86.44%	72.03%	69.49%	58.05%	71.61%	100.00%	-
P/EPS	15.33	15.79	12.74	11.39	8.81	8.74	11.51	20.99%
YoY %	-2.91%	23.94%	11.85%	29.28%	0.80%	-24.07%	-	-
Horiz. %	133.19%	137.19%	110.69%	98.96%	76.54%	75.93%	100.00%	-
EY	6.52	6.33	7.85	8.78	11.34	11.44	8.69	-17.38%
YoY %	3.00%	-19.36%	-10.59%	-22.57%	-0.87%	31.65%	-	-
Horiz. %	75.03%	72.84%	90.33%	101.04%	130.49%	131.65%	100.00%	-
DY	5.43	5.07	6.36	7.73	9.19	7.03	5.07	4.66%
YoY %	7.10%	-20.28%	-17.72%	-15.89%	30.73%	38.66%	-	-
Horiz. %	107.10%	100.00%	125.44%	152.47%	181.26%	138.66%	100.00%	-
P/NAPS	1.29	1.49	1.22	1.12	0.95	1.06	1.51	-9.93%
YoY %	-13.42%	22.13%	8.93%	17.89%	-10.38%	-29.80%	-	-
Horiz. %	85.43%	98.68%	80.79%	74.17%	62.91%	70.20%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Price Multiplier on Announcement Date
Date	11/12/09	17/09/09	18/06/09	19/03/09	10/12/08	25/09/08	24/06/08	-
Price	2.40	3.07	2.92	2.01	1.94	2.21	2.33	-
P/RPS	1.73	2.11	2.10	1.50	1.44	1.83	1.95	-7.65%
YoY %	-18.01%	0.48%	40.00%	4.17%	-21.31%	-6.15%	-	-
Horiz. %	88.72%	108.21%	107.69%	76.92%	73.85%	93.85%	100.00%	-
P/EPS	14.26	16.38	15.76	10.41	9.24	9.47	9.47	31.27%
YoY %	-12.94%	3.93%	51.39%	12.66%	-2.43%	0.00%	-	-
Horiz. %	150.58%	172.97%	166.42%	109.93%	97.57%	100.00%	100.00%	-
EY	7.01	6.10	6.35	9.61	10.82	10.56	10.56	-23.84%
YoY %	14.92%	-3.94%	-33.92%	-11.18%	2.46%	0.00%	-	-
Horiz. %	66.38%	57.77%	60.13%	91.00%	102.46%	100.00%	100.00%	-
DY	5.83	4.89	5.14	8.46	8.76	6.49	6.16	-3.59%
YoY %	19.22%	-4.86%	-39.24%	-3.42%	34.98%	5.36%	-	-
Horiz. %	94.64%	79.38%	83.44%	137.34%	142.21%	105.36%	100.00%	-
P/NAPS	1.20	1.55	1.51	1.02	1.00	1.15	1.24	-2.15%
YoY %	-22.58%	2.65%	48.04%	2.00%	-13.04%	-7.26%	-	-
Horiz. %	96.77%	125.00%	121.77%	82.26%	80.65%	92.74%	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