[SPSETIA] YoY Cumulative Quarter Result on 31-Jul-2006 [#3]

Announcement Date
21-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jul-2006 [#3]
Profit Trend
QoQ- 60.05%
YoY- 35.42%
View:
Show?
Cumulative Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 1,014,800 907,569 836,645 877,331 721,110 723,306 596,168 9.26%
PBT 161,439 188,164 219,760 226,652 173,347 157,196 133,620 3.19%
Tax -47,065 -50,786 -59,597 -58,872 -49,454 -46,141 -38,041 3.60%
NP 114,374 137,378 160,163 167,780 123,893 111,055 95,579 3.03%
-
NP to SH 114,374 137,378 160,273 167,781 123,893 111,055 95,579 3.03%
-
Tax Rate 29.15% 26.99% 27.12% 25.97% 28.53% 29.35% 28.47% -
Total Cost 900,426 770,191 676,482 709,551 597,217 612,251 500,589 10.26%
-
Net Worth 2,012,982 1,946,610 1,786,781 1,662,824 1,564,118 1,330,404 1,222,393 8.66%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 50,832 70,970 49,035 47,509 26,707 24,353 23,009 14.10%
Div Payout % 44.44% 51.66% 30.60% 28.32% 21.56% 21.93% 24.07% -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 2,012,982 1,946,610 1,786,781 1,662,824 1,564,118 1,330,404 1,222,393 8.66%
NOSH 1,016,657 1,013,859 671,722 659,851 618,228 563,730 553,119 10.66%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 11.27% 15.14% 19.14% 19.12% 17.18% 15.35% 16.03% -
ROE 5.68% 7.06% 8.97% 10.09% 7.92% 8.35% 7.82% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 99.82 89.52 124.55 132.96 116.64 128.31 107.78 -1.26%
EPS 11.25 13.55 23.86 25.42 20.04 19.70 17.28 -6.89%
DPS 5.00 7.00 7.30 7.20 4.32 4.32 4.16 3.10%
NAPS 1.98 1.92 2.66 2.52 2.53 2.36 2.21 -1.81%
Adjusted Per Share Value based on latest NOSH - 661,966
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 20.29 18.14 16.72 17.54 14.42 14.46 11.92 9.26%
EPS 2.29 2.75 3.20 3.35 2.48 2.22 1.91 3.06%
DPS 1.02 1.42 0.98 0.95 0.53 0.49 0.46 14.17%
NAPS 0.4024 0.3891 0.3572 0.3324 0.3127 0.2659 0.2444 8.65%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 2.96 2.04 5.73 2.47 2.87 2.52 2.23 -
P/RPS 2.97 2.28 4.60 1.86 2.46 1.96 2.07 6.19%
P/EPS 26.31 15.06 24.02 9.71 14.32 12.79 12.91 12.58%
EY 3.80 6.64 4.16 10.29 6.98 7.82 7.75 -11.19%
DY 1.69 3.43 1.27 2.91 1.51 1.71 1.87 -1.67%
P/NAPS 1.49 1.06 2.15 0.98 1.13 1.07 1.01 6.68%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 17/09/09 25/09/08 20/09/07 21/09/06 21/09/05 21/09/04 23/09/03 -
Price 3.07 2.21 5.63 2.52 2.55 2.63 2.24 -
P/RPS 3.08 2.47 4.52 1.90 2.19 2.05 2.08 6.75%
P/EPS 27.29 16.31 23.60 9.91 12.72 13.35 12.96 13.20%
EY 3.66 6.13 4.24 10.09 7.86 7.49 7.71 -11.66%
DY 1.63 3.17 1.30 2.86 1.69 1.64 1.86 -2.17%
P/NAPS 1.55 1.15 2.12 1.00 1.01 1.11 1.01 7.39%

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