[SPTOTO] YoY TTM Result on 30-Apr-2011 [#4]

Announcement Date
20-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 7.17%
YoY- -8.81%
Quarter Report
View:
Show?
TTM Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 4,340,862 3,628,307 3,607,766 3,433,659 3,392,323 3,695,686 3,277,777 4.79%
PBT 500,245 568,873 576,625 505,909 546,155 585,328 502,627 -0.07%
Tax -161,842 -173,141 -164,920 -150,187 -159,740 -167,068 -143,878 1.97%
NP 338,403 395,732 411,705 355,722 386,415 418,260 358,749 -0.96%
-
NP to SH 323,938 384,977 401,724 348,098 381,742 410,493 348,663 -1.21%
-
Tax Rate 32.35% 30.44% 28.60% 29.69% 29.25% 28.54% 28.63% -
Total Cost 4,002,459 3,232,575 3,196,061 3,077,937 3,005,908 3,277,426 2,919,028 5.39%
-
Net Worth 607,699 566,191 478,637 454,722 441,245 477,220 327,083 10.87%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div 352,857 265,425 360,577 280,856 730,854 316,572 326,094 1.32%
Div Payout % 108.93% 68.95% 89.76% 80.68% 191.45% 77.12% 93.53% -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 607,699 566,191 478,637 454,722 441,245 477,220 327,083 10.87%
NOSH 1,321,085 1,348,074 1,329,548 1,337,419 1,337,107 1,255,843 1,258,012 0.81%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 7.80% 10.91% 11.41% 10.36% 11.39% 11.32% 10.94% -
ROE 53.31% 67.99% 83.93% 76.55% 86.51% 86.02% 106.60% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 328.58 269.15 271.35 256.74 253.71 294.28 260.55 3.94%
EPS 24.52 28.56 30.22 26.03 28.55 32.69 27.72 -2.02%
DPS 26.50 20.00 27.00 21.00 54.66 25.21 25.80 0.44%
NAPS 0.46 0.42 0.36 0.34 0.33 0.38 0.26 9.97%
Adjusted Per Share Value based on latest NOSH - 1,337,419
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 321.31 268.56 267.04 254.16 251.10 273.55 242.62 4.79%
EPS 23.98 28.50 29.74 25.77 28.26 30.38 25.81 -1.21%
DPS 26.12 19.65 26.69 20.79 54.10 23.43 24.14 1.32%
NAPS 0.4498 0.4191 0.3543 0.3366 0.3266 0.3532 0.2421 10.87%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 3.89 4.20 4.23 4.13 4.47 4.38 4.54 -
P/RPS 1.18 1.56 1.56 1.61 1.76 1.49 1.74 -6.26%
P/EPS 15.86 14.71 14.00 15.87 15.66 13.40 16.38 -0.53%
EY 6.30 6.80 7.14 6.30 6.39 7.46 6.10 0.53%
DY 6.81 4.76 6.38 5.08 12.23 5.76 5.68 3.06%
P/NAPS 8.46 10.00 11.75 12.15 13.55 11.53 17.46 -11.37%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 17/06/14 18/06/13 18/06/12 20/06/11 18/06/10 15/06/09 18/06/08 -
Price 3.80 4.29 4.14 4.42 4.33 4.41 4.38 -
P/RPS 1.16 1.59 1.53 1.72 1.71 1.50 1.68 -5.98%
P/EPS 15.50 15.02 13.70 16.98 15.17 13.49 15.80 -0.31%
EY 6.45 6.66 7.30 5.89 6.59 7.41 6.33 0.31%
DY 6.97 4.66 6.52 4.75 12.62 5.72 5.89 2.84%
P/NAPS 8.26 10.21 11.50 13.00 13.12 11.61 16.85 -11.19%

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