[SPSETIA] YoY Annualized Quarter Result on 30-Apr-2007 [#2]

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Annualized Quarter Result
Revenue	1,545,940	1,298,450	1,210,332	1,084,016	1,154,826	925,552	1,025,554	7.07%
YoY %	19.06%	7.28%	11.65%	-6.13%	24.77%	-9.75%	-	-
Horiz. %	150.74%	126.61%	118.02%	105.70%	112.61%	90.25%	100.00%	-
PBT	246,712	204,996	266,526	286,360	285,148	218,190	205,240	3.11%
YoY %	20.35%	-23.09%	-6.93%	0.43%	30.69%	6.31%	-	-
Horiz. %	120.21%	99.88%	129.86%	139.52%	138.93%	106.31%	100.00%	-
Tax	-67,914	-61,610	-73,488	-73,352	-75,494	-59,894	-62,726	1.33%
YoY %	-10.23%	16.16%	-0.19%	2.84%	-26.05%	4.51%	-	-
Horiz. %	108.27%	98.22%	117.16%	116.94%	120.36%	95.49%	100.00%	-
NP	178,798	143,386	193,038	213,008	209,654	158,296	142,514	3.85%
YoY %	24.70%	-25.72%	-9.38%	1.60%	32.44%	11.07%	-	-
Horiz. %	125.46%	100.61%	135.45%	149.46%	147.11%	111.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	178,814	143,386	193,038	213,010	209,656	158,296	142,514	3.85%
YoY %	24.71%	-25.72%	-9.38%	1.60%	32.45%	11.07%	-	-
Horiz. %	125.47%	100.61%	135.45%	149.47%	147.11%	111.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.53%	30.05%	27.57%	25.62%	26.48%	27.45%	30.56%	-
YoY %	-8.39%	9.00%	7.61%	-3.25%	-3.53%	-10.18%	-	-
Horiz. %	90.09%	98.33%	90.22%	83.84%	86.65%	89.82%	100.00%	-
Total Cost	1,367,142	1,155,064	1,017,294	871,008	945,172	767,256	883,040	7.55%
YoY %	18.36%	13.54%	16.80%	-7.85%	23.19%	-13.11%	-	-
Horiz. %	154.82%	130.81%	115.20%	98.64%	107.04%	86.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,064,803	1,972,828	1,904,047	1,731,461	1,601,385	1,513,034	1,316,032	7.79%
YoY %	4.66%	3.61%	9.97%	8.12%	5.84%	14.97%	-	-
Horiz. %	156.90%	149.91%	144.68%	131.57%	121.68%	114.97%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Dividend
Div	122,057	101,692	141,790	97,981	94,896	52,082	48,591	16.58%
YoY %	20.03%	-28.28%	44.71%	3.25%	82.20%	7.18%	-	-
Horiz. %	251.19%	209.28%	291.80%	201.64%	195.30%	107.18%	100.00%	-
Div Payout %	68.26%	70.92%	73.45%	46.00%	45.26%	32.90%	34.10%	-
YoY %	-3.75%	-3.44%	59.67%	1.63%	37.57%	-3.52%	-	-
Horiz. %	200.18%	207.98%	215.40%	134.90%	132.73%	96.48%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Equity
Net Worth	2,064,803	1,972,828	1,904,047	1,731,461	1,601,385	1,513,034	1,316,032	7.79%
YoY %	4.66%	3.61%	9.97%	8.12%	5.84%	14.97%	-	-
Horiz. %	156.90%	149.91%	144.68%	131.57%	121.68%	114.97%	100.00%	-
NOSH	1,017,144	1,016,921	1,012,791	671,109	659,006	602,802	562,407	10.37%
YoY %	0.02%	0.41%	50.91%	1.84%	9.32%	7.18%	-	-
Horiz. %	180.86%	180.82%	180.08%	119.33%	117.18%	107.18%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Ratio Analysis
NP Margin	11.57%	11.04%	15.95%	19.65%	18.15%	17.10%	13.90%	-
YoY %	4.80%	-30.78%	-18.83%	8.26%	6.14%	23.02%	-	-
Horiz. %	83.24%	79.42%	114.75%	141.37%	130.58%	123.02%	100.00%	-
ROE	8.66%	7.27%	10.14%	12.30%	13.09%	10.46%	10.83%	-
YoY %	19.12%	-28.30%	-17.56%	-6.04%	25.14%	-3.42%	-	-
Horiz. %	79.96%	67.13%	93.63%	113.57%	120.87%	96.58%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Per Share
RPS	151.99	127.68	119.50	161.53	175.24	153.54	182.35	-2.98%
YoY %	19.04%	6.85%	-26.02%	-7.82%	14.13%	-15.80%	-	-
Horiz. %	83.35%	70.02%	65.53%	88.58%	96.10%	84.20%	100.00%	-
EPS	17.58	14.10	19.06	31.74	31.82	26.26	25.34	-5.90%
YoY %	24.68%	-26.02%	-39.95%	-0.25%	21.17%	3.63%	-	-
Horiz. %	69.38%	55.64%	75.22%	125.26%	125.57%	103.63%	100.00%	-
DPS	12.00	10.00	14.00	14.60	14.40	8.64	8.64	5.62%
YoY %	20.00%	-28.57%	-4.11%	1.39%	66.67%	0.00%	-	-
Horiz. %	138.89%	115.74%	162.04%	168.98%	166.67%	100.00%	100.00%	-
NAPS	2.03	1.94	1.88	2.58	2.43	2.51	2.34	-2.33%
YoY %	4.64%	3.19%	-27.13%	6.17%	-3.19%	7.26%	-	-
Horiz. %	86.75%	82.91%	80.34%	110.26%	103.85%	107.26%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 672,961
RPS	30.90	25.96	24.19	21.67	23.09	18.50	20.50	7.07%
YoY %	19.03%	7.32%	11.63%	-6.15%	24.81%	-9.76%	-	-
Horiz. %	150.73%	126.63%	118.00%	105.71%	112.63%	90.24%	100.00%	-
EPS	3.57	2.87	3.86	4.26	4.19	3.16	2.85	3.82%
YoY %	24.39%	-25.65%	-9.39%	1.67%	32.59%	10.88%	-	-
Horiz. %	125.26%	100.70%	135.44%	149.47%	147.02%	110.88%	100.00%	-
DPS	2.44	2.03	2.83	1.96	1.90	1.04	0.97	16.61%
YoY %	20.20%	-28.27%	44.39%	3.16%	82.69%	7.22%	-	-
Horiz. %	251.55%	209.28%	291.75%	202.06%	195.88%	107.22%	100.00%	-
NAPS	0.4128	0.3944	0.3806	0.3461	0.3201	0.3025	0.2631	7.79%
YoY %	4.67%	3.63%	9.97%	8.12%	5.82%	14.98%	-	-
Horiz. %	156.90%	149.90%	144.66%	131.55%	121.66%	114.98%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	-
Price	2.80	2.36	2.83	5.50	2.49	2.67	2.84	-
P/RPS	1.84	1.85	2.37	3.41	1.42	1.74	1.56	2.78%
YoY %	-0.54%	-21.94%	-30.50%	140.14%	-18.39%	11.54%	-	-
Horiz. %	117.95%	118.59%	151.92%	218.59%	91.03%	111.54%	100.00%	-
P/EPS	15.93	16.74	14.85	17.33	7.83	10.17	11.21	6.02%
YoY %	-4.84%	12.73%	-14.31%	121.33%	-23.01%	-9.28%	-	-
Horiz. %	142.11%	149.33%	132.47%	154.59%	69.85%	90.72%	100.00%	-
EY	6.28	5.97	6.73	5.77	12.78	9.84	8.92	-5.67%
YoY %	5.19%	-11.29%	16.64%	-54.85%	29.88%	10.31%	-	-
Horiz. %	70.40%	66.93%	75.45%	64.69%	143.27%	110.31%	100.00%	-
DY	4.29	4.24	4.95	2.65	5.78	3.24	3.04	5.90%
YoY %	1.18%	-14.34%	86.79%	-54.15%	78.40%	6.58%	-	-
Horiz. %	141.12%	139.47%	162.83%	87.17%	190.13%	106.58%	100.00%	-
P/NAPS	1.38	1.22	1.51	2.13	1.02	1.06	1.21	2.21%
YoY %	13.11%	-19.21%	-29.11%	108.82%	-3.77%	-12.40%	-	-
Horiz. %	114.05%	100.83%	124.79%	176.03%	84.30%	87.60%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	17/06/10	18/06/09	24/06/08	27/06/07	14/06/06	15/06/05	16/06/04	-
Price	2.69	2.92	2.33	5.77	2.37	2.69	2.64	-
P/RPS	1.77	2.29	1.95	3.57	1.35	1.75	1.45	3.37%
YoY %	-22.71%	17.44%	-45.38%	164.44%	-22.86%	20.69%	-	-
Horiz. %	122.07%	157.93%	134.48%	246.21%	93.10%	120.69%	100.00%	-
P/EPS	15.30	20.71	12.22	18.18	7.45	10.24	10.42	6.60%
YoY %	-26.12%	69.48%	-32.78%	144.03%	-27.25%	-1.73%	-	-
Horiz. %	146.83%	198.75%	117.27%	174.47%	71.50%	98.27%	100.00%	-
EY	6.54	4.83	8.18	5.50	13.42	9.76	9.60	-6.19%
YoY %	35.40%	-40.95%	48.73%	-59.02%	37.50%	1.67%	-	-
Horiz. %	68.12%	50.31%	85.21%	57.29%	139.79%	101.67%	100.00%	-
DY	4.46	3.42	6.01	2.53	6.08	3.21	3.27	5.30%
YoY %	30.41%	-43.09%	137.55%	-58.39%	89.41%	-1.83%	-	-
Horiz. %	136.39%	104.59%	183.79%	77.37%	185.93%	98.17%	100.00%	-
P/NAPS	1.33	1.51	1.24	2.24	0.98	1.07	1.13	2.75%
YoY %	-11.92%	21.77%	-44.64%	128.57%	-8.41%	-5.31%	-	-
Horiz. %	117.70%	133.63%	109.73%	198.23%	86.73%	94.69%	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