[SPTOTO] YoY Annualized Quarter Result on 31-Jan-2009 [#3]

Announcement Date
16-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -1.93%
YoY- 5.33%
Quarter Report
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 3,588,853 3,376,468 3,378,705 3,767,137 3,214,594 2,939,993 2,862,290 3.84%
PBT 591,774 477,108 571,778 579,353 544,930 528,880 583,498 0.23%
Tax -170,832 -143,538 -167,336 -168,097 -154,398 -140,898 -172,454 -0.15%
NP 420,942 333,569 404,442 411,256 390,532 387,981 411,044 0.39%
-
NP to SH 414,022 325,217 401,129 404,325 383,868 379,136 408,181 0.23%
-
Tax Rate 28.87% 30.09% 29.27% 29.01% 28.33% 26.64% 29.56% -
Total Cost 3,167,910 3,042,898 2,974,262 3,355,881 2,824,062 2,552,012 2,451,246 4.36%
-
Net Worth 507,948 427,917 368,491 439,666 366,994 517,945 968,401 -10.19%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 392,100 320,938 868,587 238,005 324,642 470,639 418,349 -1.07%
Div Payout % 94.71% 98.68% 216.54% 58.86% 84.57% 124.13% 102.49% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 507,948 427,917 368,491 439,666 366,994 517,945 968,401 -10.19%
NOSH 1,336,706 1,337,242 1,316,041 1,256,188 1,265,498 1,294,863 1,210,502 1.66%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 11.73% 9.88% 11.97% 10.92% 12.15% 13.20% 14.36% -
ROE 81.51% 76.00% 108.86% 91.96% 104.60% 73.20% 42.15% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 268.48 252.49 256.73 299.89 254.02 227.05 236.45 2.13%
EPS 30.97 24.32 30.48 32.19 30.33 29.28 33.72 -1.40%
DPS 29.33 24.00 66.00 18.95 25.65 36.35 34.56 -2.69%
NAPS 0.38 0.32 0.28 0.35 0.29 0.40 0.80 -11.66%
Adjusted Per Share Value based on latest NOSH - 1,256,300
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 265.64 249.92 250.09 278.84 237.94 217.62 211.86 3.84%
EPS 30.65 24.07 29.69 29.93 28.41 28.06 30.21 0.24%
DPS 29.02 23.76 64.29 17.62 24.03 34.84 30.97 -1.07%
NAPS 0.376 0.3167 0.2728 0.3254 0.2716 0.3834 0.7168 -10.19%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 4.28 4.12 4.13 4.18 4.62 4.52 4.60 -
P/RPS 1.59 1.63 1.61 1.39 1.82 1.99 1.95 -3.34%
P/EPS 13.82 16.94 13.55 12.99 15.23 15.44 13.64 0.21%
EY 7.24 5.90 7.38 7.70 6.57 6.48 7.33 -0.20%
DY 6.85 5.83 15.98 4.53 5.55 8.04 7.51 -1.52%
P/NAPS 11.26 12.88 14.75 11.94 15.93 11.30 5.75 11.84%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 21/03/12 15/03/11 15/03/10 16/03/09 05/03/08 07/03/07 10/03/06 -
Price 4.30 4.00 4.28 4.16 4.36 4.42 4.52 -
P/RPS 1.60 1.58 1.67 1.39 1.72 1.95 1.91 -2.90%
P/EPS 13.88 16.45 14.04 12.92 14.37 15.10 13.40 0.58%
EY 7.20 6.08 7.12 7.74 6.96 6.62 7.46 -0.58%
DY 6.82 6.00 15.42 4.55 5.88 8.22 7.65 -1.89%
P/NAPS 11.32 12.50 15.29 11.89 15.03 11.05 5.65 12.27%

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