[SPSETIA] QoQ TTM Result on 31-Jul-2008 [#3]

Announcement Date
25-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Jul-2008 [#3]
Profit Trend
QoQ- -5.16%
YoY- 2.8%
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 1,413,138 1,362,496 1,369,079 1,224,727 1,216,961 1,202,254 1,153,803 14.48%
PBT 263,524 273,213 294,289 296,895 318,574 333,746 328,491 -13.67%
Tax -74,895 -77,109 -80,834 -59,612 -68,491 -71,897 -68,423 6.21%
NP 188,629 196,104 213,455 237,283 250,083 261,849 260,068 -19.28%
-
NP to SH 188,630 196,105 213,456 237,175 250,084 261,850 260,070 -19.28%
-
Tax Rate 28.42% 28.22% 27.47% 20.08% 21.50% 21.54% 20.83% -
Total Cost 1,224,509 1,166,392 1,155,624 987,444 966,878 940,405 893,735 23.38%
-
Net Worth 1,974,998 2,000,480 1,973,146 1,951,474 1,911,585 1,926,915 1,842,613 4.73%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 152,610 172,884 172,884 145,822 145,822 123,772 123,772 14.99%
Div Payout % 80.90% 88.16% 80.99% 61.48% 58.31% 47.27% 47.59% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 1,974,998 2,000,480 1,973,146 1,951,474 1,911,585 1,926,915 1,842,613 4.73%
NOSH 1,018,040 1,015,472 1,017,085 1,016,393 1,016,800 1,008,856 672,486 31.87%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 13.35% 14.39% 15.59% 19.37% 20.55% 21.78% 22.54% -
ROE 9.55% 9.80% 10.82% 12.15% 13.08% 13.59% 14.11% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 138.81 134.17 134.61 120.50 119.69 119.17 171.57 -13.18%
EPS 18.53 19.31 20.99 23.33 24.60 25.96 38.67 -38.79%
DPS 15.00 17.00 17.00 14.35 14.34 12.27 18.40 -12.74%
NAPS 1.94 1.97 1.94 1.92 1.88 1.91 2.74 -20.57%
Adjusted Per Share Value based on latest NOSH - 1,016,393
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 29.08 28.04 28.18 25.21 25.05 24.74 23.75 14.46%
EPS 3.88 4.04 4.39 4.88 5.15 5.39 5.35 -19.29%
DPS 3.14 3.56 3.56 3.00 3.00 2.55 2.55 14.89%
NAPS 0.4065 0.4117 0.4061 0.4016 0.3934 0.3966 0.3792 4.74%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 2.36 2.20 1.85 2.04 2.83 3.33 5.20 -
P/RPS 1.70 1.64 1.37 1.69 2.36 2.79 3.03 -31.99%
P/EPS 12.74 11.39 8.81 8.74 11.51 12.83 13.45 -3.55%
EY 7.85 8.78 11.34 11.44 8.69 7.79 7.44 3.64%
DY 6.36 7.73 9.19 7.03 5.07 3.68 3.54 47.83%
P/NAPS 1.22 1.12 0.95 1.06 1.51 1.74 1.90 -25.59%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 18/06/09 19/03/09 10/12/08 25/09/08 24/06/08 27/03/08 12/12/07 -
Price 2.92 2.01 1.94 2.21 2.33 2.45 5.13 -
P/RPS 2.10 1.50 1.44 1.83 1.95 2.06 2.99 -21.00%
P/EPS 15.76 10.41 9.24 9.47 9.47 9.44 13.27 12.15%
EY 6.35 9.61 10.82 10.56 10.56 10.59 7.54 -10.82%
DY 5.14 8.46 8.76 6.49 6.16 5.01 3.59 27.05%
P/NAPS 1.51 1.02 1.00 1.15 1.24 1.28 1.87 -13.29%

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