[SPTOTO] YoY TTM Result on 31-Jan-2013 [#3]

Announcement Date
18-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -6.24%
YoY- -3.41%
Quarter Report
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 5,536,581 5,184,999 3,912,980 3,613,467 3,592,948 3,390,645 3,404,362 8.43%
PBT 424,470 514,827 516,729 585,613 591,909 475,152 579,647 -5.05%
Tax -133,293 -152,229 -174,362 -171,680 -170,657 -141,892 -166,497 -3.63%
NP 291,177 362,598 342,367 413,933 421,252 333,260 413,150 -5.66%
-
NP to SH 278,980 351,999 330,208 400,557 414,702 324,808 408,096 -6.13%
-
Tax Rate 31.40% 29.57% 33.74% 29.32% 28.83% 29.86% 28.72% -
Total Cost 5,245,404 4,822,401 3,570,613 3,199,534 3,171,696 3,057,385 2,991,212 9.80%
-
Net Worth 741,204 685,779 573,012 623,304 507,597 427,939 375,833 11.97%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 255,325 314,805 314,304 277,979 334,222 347,702 762,029 -16.65%
Div Payout % 91.52% 89.43% 95.18% 69.40% 80.59% 107.05% 186.73% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 741,204 685,779 573,012 623,304 507,597 427,939 375,833 11.97%
NOSH 1,347,644 1,344,665 1,332,586 1,326,178 1,335,782 1,337,310 1,342,263 0.06%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 5.26% 6.99% 8.75% 11.46% 11.72% 9.83% 12.14% -
ROE 37.64% 51.33% 57.63% 64.26% 81.70% 75.90% 108.58% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 410.83 385.60 293.64 272.47 268.98 253.54 253.63 8.36%
EPS 20.70 26.18 24.78 30.20 31.05 24.29 30.40 -6.20%
DPS 19.00 23.50 23.50 21.00 25.00 26.00 56.77 -16.66%
NAPS 0.55 0.51 0.43 0.47 0.38 0.32 0.28 11.90%
Adjusted Per Share Value based on latest NOSH - 1,326,178
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 409.81 383.79 289.64 267.47 265.95 250.97 251.99 8.43%
EPS 20.65 26.05 24.44 29.65 30.70 24.04 30.21 -6.14%
DPS 18.90 23.30 23.26 20.58 24.74 25.74 56.40 -16.65%
NAPS 0.5486 0.5076 0.4241 0.4614 0.3757 0.3168 0.2782 11.97%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 3.13 3.39 4.05 4.35 4.28 4.12 4.13 -
P/RPS 0.76 0.88 1.38 1.60 1.59 1.62 1.63 -11.93%
P/EPS 15.12 12.95 16.34 14.40 13.79 16.96 13.58 1.80%
EY 6.61 7.72 6.12 6.94 7.25 5.90 7.36 -1.77%
DY 6.07 6.93 5.80 4.83 5.84 6.31 13.75 -12.73%
P/NAPS 5.69 6.65 9.42 9.26 11.26 12.88 14.75 -14.67%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 18/03/16 18/03/15 17/03/14 18/03/13 21/03/12 15/03/11 15/03/10 -
Price 3.43 3.36 3.93 4.21 4.30 4.00 4.28 -
P/RPS 0.83 0.87 1.34 1.55 1.60 1.58 1.69 -11.17%
P/EPS 16.57 12.84 15.86 13.94 13.85 16.47 14.08 2.74%
EY 6.04 7.79 6.31 7.17 7.22 6.07 7.10 -2.65%
DY 5.54 6.99 5.98 4.99 5.81 6.50 13.26 -13.53%
P/NAPS 6.24 6.59 9.14 8.96 11.32 12.50 15.29 -13.86%

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