[SPB] YoY Cumulative Quarter Result on 31-Oct-2000 [#4]

Announcement Date
02-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2000
Quarter
31-Oct-2000 [#4]
Profit Trend
QoQ- -0.25%
YoY- -47.92%
Quarter Report
View:
Show?
Cumulative Result
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 162,698 138,328 207,628 109,910 108,461 -0.42%
PBT 100,289 104,876 56,945 84,915 139,360 0.34%
Tax -11,230 -16,448 -15,254 -16,222 -7,458 -0.42%
NP 89,059 88,428 41,691 68,693 131,902 0.40%
-
NP to SH 89,059 88,428 41,691 68,693 131,902 0.40%
-
Tax Rate 11.20% 15.68% 26.79% 19.10% 5.35% -
Total Cost 73,639 49,900 165,937 41,217 -23,441 -
-
Net Worth 1,157,904 1,086,018 1,000,171 982,801 938,149 -0.21%
Dividend
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div 30,923 - - - - -100.00%
Div Payout % 34.72% - - - - -
Equity
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 1,157,904 1,086,018 1,000,171 982,801 938,149 -0.21%
NOSH 343,591 343,676 343,701 343,636 343,644 0.00%
Ratio Analysis
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 54.74% 63.93% 20.08% 62.50% 121.61% -
ROE 7.69% 8.14% 4.17% 6.99% 14.06% -
Per Share
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 47.35 40.25 60.41 31.98 31.56 -0.42%
EPS 25.92 25.73 12.13 19.99 38.39 0.40%
DPS 9.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.37 3.16 2.91 2.86 2.73 -0.21%
Adjusted Per Share Value based on latest NOSH - 339,999
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 47.35 40.26 60.42 31.99 31.56 -0.42%
EPS 25.92 25.73 12.13 19.99 38.39 0.40%
DPS 9.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.3698 3.1605 2.9107 2.8602 2.7302 -0.21%
Price Multiplier on Financial Quarter End Date
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 2.42 1.76 1.39 1.87 0.00 -
P/RPS 5.11 4.37 2.30 5.85 0.00 -100.00%
P/EPS 9.34 6.84 11.46 9.35 0.00 -100.00%
EY 10.71 14.62 8.73 10.69 0.00 -100.00%
DY 3.72 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.72 0.56 0.48 0.65 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 29/12/03 30/12/02 31/12/01 02/01/01 30/12/99 -
Price 2.09 1.69 1.65 1.65 0.00 -
P/RPS 4.41 4.20 2.73 5.16 0.00 -100.00%
P/EPS 8.06 6.57 13.60 8.25 0.00 -100.00%
EY 12.40 15.22 7.35 12.12 0.00 -100.00%
DY 4.31 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.62 0.53 0.57 0.58 0.00 -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

Post a Comment