[SPTOTO] QoQ Quarter Result on 30-Apr-2007 [#4]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- -21.4%
YoY- -32.63%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 861,477 792,471 756,998 829,361 770,981 688,415 745,599 10.08%
PBT 148,054 119,206 141,438 149,133 152,039 101,876 142,745 2.45%
Tax -47,608 -28,281 -39,910 -56,601 -34,185 -27,109 -44,380 4.77%
NP 100,446 90,925 101,528 92,532 117,854 74,767 98,365 1.40%
-
NP to SH 98,158 89,470 100,273 92,226 117,338 71,378 95,636 1.74%
-
Tax Rate 32.16% 23.72% 28.22% 37.95% 22.48% 26.61% 31.09% -
Total Cost 761,031 701,546 655,470 736,829 653,127 613,648 647,234 11.36%
-
Net Worth 365,414 353,337 382,235 422,702 518,048 518,170 556,474 -24.39%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 74,595 74,705 93,010 70,194 118,244 118,272 116,471 -25.63%
Div Payout % 75.99% 83.50% 92.76% 76.11% 100.77% 165.70% 121.79% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 365,414 353,337 382,235 422,702 518,048 518,170 556,474 -24.39%
NOSH 1,260,051 1,261,918 1,274,116 1,280,916 1,295,121 1,295,426 1,294,127 -1.75%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 11.66% 11.47% 13.41% 11.16% 15.29% 10.86% 13.19% -
ROE 26.86% 25.32% 26.23% 21.82% 22.65% 13.78% 17.19% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 68.37 62.80 59.41 64.75 59.53 53.14 57.61 12.05%
EPS 7.79 7.09 7.87 7.20 9.06 5.51 7.39 3.56%
DPS 5.92 5.92 7.30 5.48 9.13 9.13 9.00 -24.30%
NAPS 0.29 0.28 0.30 0.33 0.40 0.40 0.43 -23.04%
Adjusted Per Share Value based on latest NOSH - 1,280,916
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 63.77 58.66 56.03 61.39 57.07 50.96 55.19 10.08%
EPS 7.27 6.62 7.42 6.83 8.69 5.28 7.08 1.77%
DPS 5.52 5.53 6.88 5.20 8.75 8.75 8.62 -25.64%
NAPS 0.2705 0.2615 0.2829 0.3129 0.3835 0.3835 0.4119 -24.38%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 4.62 4.99 4.87 4.38 4.52 4.48 4.28 -
P/RPS 6.76 7.95 8.20 6.76 7.59 8.43 7.43 -6.08%
P/EPS 59.31 70.38 61.88 60.83 49.89 81.31 57.92 1.58%
EY 1.69 1.42 1.62 1.64 2.00 1.23 1.73 -1.54%
DY 1.28 1.19 1.50 1.25 2.02 2.04 2.10 -28.04%
P/NAPS 15.93 17.82 16.23 13.27 11.30 11.20 9.95 36.73%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 05/03/08 07/12/07 10/09/07 28/06/07 07/03/07 08/12/06 06/09/06 -
Price 4.36 4.94 4.77 5.18 4.42 4.64 4.34 -
P/RPS 6.38 7.87 8.03 8.00 7.42 8.73 7.53 -10.43%
P/EPS 55.97 69.68 60.61 71.94 48.79 84.21 58.73 -3.14%
EY 1.79 1.44 1.65 1.39 2.05 1.19 1.70 3.48%
DY 1.36 1.20 1.53 1.06 2.07 1.97 2.07 -24.36%
P/NAPS 15.03 17.64 15.90 15.70 11.05 11.60 10.09 30.33%

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