[SPTOTO] YoY TTM Result on 30-Apr-2009 [#4]

Announcement Date
15-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 12.77%
YoY- 17.73%
Quarter Report
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 3,607,766 3,433,659 3,392,323 3,695,686 3,277,777 3,034,356 2,938,322 3.47%
PBT 576,625 505,909 546,155 585,328 502,627 545,793 568,092 0.24%
Tax -164,920 -150,187 -159,740 -167,068 -143,878 -162,275 -122,140 5.12%
NP 411,705 355,722 386,415 418,260 358,749 383,518 445,952 -1.32%
-
NP to SH 401,724 348,098 381,742 410,493 348,663 376,578 443,031 -1.61%
-
Tax Rate 28.60% 29.69% 29.25% 28.54% 28.63% 29.73% 21.50% -
Total Cost 3,196,061 3,077,937 3,005,908 3,277,426 2,919,028 2,650,838 2,492,370 4.22%
-
Net Worth 478,637 454,722 441,245 477,220 327,083 422,702 1,198,141 -14.16%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 360,577 280,856 730,854 316,572 326,094 423,182 450,924 -3.65%
Div Payout % 89.76% 80.68% 191.45% 77.12% 93.53% 112.38% 101.78% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 478,637 454,722 441,245 477,220 327,083 422,702 1,198,141 -14.16%
NOSH 1,329,548 1,337,419 1,337,107 1,255,843 1,258,012 1,280,916 1,274,618 0.70%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 11.41% 10.36% 11.39% 11.32% 10.94% 12.64% 15.18% -
ROE 83.93% 76.55% 86.51% 86.02% 106.60% 89.09% 36.98% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 271.35 256.74 253.71 294.28 260.55 236.89 230.53 2.75%
EPS 30.22 26.03 28.55 32.69 27.72 29.40 34.76 -2.30%
DPS 27.00 21.00 54.66 25.21 25.80 32.74 35.38 -4.40%
NAPS 0.36 0.34 0.33 0.38 0.26 0.33 0.94 -14.76%
Adjusted Per Share Value based on latest NOSH - 1,255,843
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 267.04 254.16 251.10 273.55 242.62 224.60 217.49 3.47%
EPS 29.74 25.77 28.26 30.38 25.81 27.87 32.79 -1.61%
DPS 26.69 20.79 54.10 23.43 24.14 31.32 33.38 -3.65%
NAPS 0.3543 0.3366 0.3266 0.3532 0.2421 0.3129 0.8869 -14.16%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 4.23 4.13 4.47 4.38 4.54 4.38 4.75 -
P/RPS 1.56 1.61 1.76 1.49 1.74 1.85 2.06 -4.52%
P/EPS 14.00 15.87 15.66 13.40 16.38 14.90 13.67 0.39%
EY 7.14 6.30 6.39 7.46 6.10 6.71 7.32 -0.41%
DY 6.38 5.08 12.23 5.76 5.68 7.47 7.45 -2.54%
P/NAPS 11.75 12.15 13.55 11.53 17.46 13.27 5.05 15.09%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 18/06/12 20/06/11 18/06/10 15/06/09 18/06/08 28/06/07 19/06/06 -
Price 4.14 4.42 4.33 4.41 4.38 5.18 4.60 -
P/RPS 1.53 1.72 1.71 1.50 1.68 2.19 2.00 -4.36%
P/EPS 13.70 16.98 15.17 13.49 15.80 17.62 13.23 0.58%
EY 7.30 5.89 6.59 7.41 6.33 5.68 7.56 -0.58%
DY 6.52 4.75 12.62 5.72 5.89 6.32 7.69 -2.71%
P/NAPS 11.50 13.00 13.12 11.61 16.85 15.70 4.89 15.30%

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