[SPTOTO] YoY Cumulative Quarter Result on 31-Oct-2013 [#2]

Announcement Date
13-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 83.64%
YoY- -18.75%
Quarter Report
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 2,890,415 2,756,054 2,498,024 1,753,988 1,808,614 1,708,181 1,681,185 9.44%
PBT 191,783 227,914 263,923 276,196 322,326 278,892 196,338 -0.39%
Tax -66,337 -77,306 -81,812 -87,186 -92,249 -77,770 -63,873 0.63%
NP 125,446 150,608 182,111 189,010 230,077 201,122 132,465 -0.90%
-
NP to SH 120,889 143,116 178,027 181,422 223,281 197,777 129,038 -1.08%
-
Tax Rate 34.59% 33.92% 31.00% 31.57% 28.62% 27.89% 32.53% -
Total Cost 2,764,969 2,605,446 2,315,913 1,564,978 1,578,537 1,507,059 1,548,720 10.13%
-
Net Worth 768,190 792,105 633,404 629,286 528,788 508,149 361,038 13.39%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 107,816 134,255 154,981 133,890 211,515 213,957 160,461 -6.40%
Div Payout % 89.19% 93.81% 87.06% 73.80% 94.73% 108.18% 124.35% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 768,190 792,105 633,404 629,286 528,788 508,149 361,038 13.39%
NOSH 1,347,703 1,342,551 1,347,668 1,338,907 1,321,971 1,337,234 1,337,181 0.13%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 4.34% 5.46% 7.29% 10.78% 12.72% 11.77% 7.88% -
ROE 15.74% 18.07% 28.11% 28.83% 42.23% 38.92% 35.74% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 214.47 205.28 185.36 131.00 136.81 127.74 125.73 9.29%
EPS 8.97 10.66 13.21 13.55 16.89 14.79 9.65 -1.20%
DPS 8.00 10.00 11.50 10.00 16.00 16.00 12.00 -6.52%
NAPS 0.57 0.59 0.47 0.47 0.40 0.38 0.27 13.24%
Adjusted Per Share Value based on latest NOSH - 1,334,927
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 213.95 204.00 184.90 129.83 133.87 126.44 124.44 9.44%
EPS 8.95 10.59 13.18 13.43 16.53 14.64 9.55 -1.07%
DPS 7.98 9.94 11.47 9.91 15.66 15.84 11.88 -6.41%
NAPS 0.5686 0.5863 0.4688 0.4658 0.3914 0.3761 0.2672 13.39%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 3.19 3.20 3.61 4.07 4.34 4.18 4.08 -
P/RPS 1.49 1.56 1.95 3.11 3.17 3.27 3.25 -12.17%
P/EPS 35.56 30.02 27.33 30.04 25.70 28.26 42.28 -2.84%
EY 2.81 3.33 3.66 3.33 3.89 3.54 2.37 2.87%
DY 2.51 3.13 3.19 2.46 3.69 3.83 2.94 -2.59%
P/NAPS 5.60 5.42 7.68 8.66 10.85 11.00 15.11 -15.23%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 16/12/16 18/12/15 18/12/14 13/12/13 18/12/12 12/12/11 10/12/10 -
Price 3.06 3.00 3.48 3.91 4.37 4.01 4.04 -
P/RPS 1.43 1.46 1.88 2.98 3.19 3.14 3.21 -12.59%
P/EPS 34.11 28.14 26.34 28.86 25.87 27.11 41.87 -3.35%
EY 2.93 3.55 3.80 3.47 3.86 3.69 2.39 3.45%
DY 2.61 3.33 3.30 2.56 3.66 3.99 2.97 -2.12%
P/NAPS 5.37 5.08 7.40 8.32 10.92 10.55 14.96 -15.68%

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