[SPTOTO] QoQ Quarter Result on 31-Jan-2006 [#3]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
10-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 2.39%
YoY- 4.58%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 688,415 745,599 791,604 775,817 655,045 715,856 723,400 -3.24%
PBT 101,876 142,745 130,467 142,569 138,091 156,965 114,234 -7.32%
Tax -27,109 -44,380 7,201 -43,909 -42,667 -42,765 -34,890 -15.44%
NP 74,767 98,365 137,668 98,660 95,424 114,200 79,344 -3.87%
-
NP to SH 71,378 95,636 136,894 97,400 95,130 113,607 79,344 -6.79%
-
Tax Rate 26.61% 31.09% -5.52% 30.80% 30.90% 27.24% 30.54% -
Total Cost 613,648 647,234 653,936 677,157 559,621 601,656 644,056 -3.16%
-
Net Worth 518,170 556,474 1,198,141 1,006,718 431,848 991,354 880,392 -29.70%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 118,272 116,471 137,658 99,665 111,046 102,553 86,082 23.51%
Div Payout % 165.70% 121.79% 100.56% 102.33% 116.73% 90.27% 108.49% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 518,170 556,474 1,198,141 1,006,718 431,848 991,354 880,392 -29.70%
NOSH 1,295,426 1,294,127 1,274,618 1,258,397 1,233,852 1,139,488 1,086,904 12.37%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 10.86% 13.19% 17.39% 12.72% 14.57% 15.95% 10.97% -
ROE 13.78% 17.19% 11.43% 9.67% 22.03% 11.46% 9.01% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 53.14 57.61 62.11 61.65 53.09 62.82 66.56 -13.90%
EPS 5.51 7.39 10.74 7.74 7.71 9.97 7.30 -17.05%
DPS 9.13 9.00 10.80 7.92 9.00 9.00 7.92 9.91%
NAPS 0.40 0.43 0.94 0.80 0.35 0.87 0.81 -37.44%
Adjusted Per Share Value based on latest NOSH - 1,258,397
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 50.96 55.19 58.59 57.43 48.49 52.99 53.55 -3.24%
EPS 5.28 7.08 10.13 7.21 7.04 8.41 5.87 -6.80%
DPS 8.75 8.62 10.19 7.38 8.22 7.59 6.37 23.49%
NAPS 0.3835 0.4119 0.8869 0.7452 0.3197 0.7338 0.6517 -29.70%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 4.48 4.28 4.75 4.60 4.11 4.44 3.93 -
P/RPS 8.43 7.43 7.65 7.46 7.74 7.07 5.90 26.77%
P/EPS 81.31 57.92 44.23 59.43 53.31 44.53 53.84 31.53%
EY 1.23 1.73 2.26 1.68 1.88 2.25 1.86 -24.03%
DY 2.04 2.10 2.27 1.72 2.19 2.03 2.02 0.65%
P/NAPS 11.20 9.95 5.05 5.75 11.74 5.10 4.85 74.44%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 08/12/06 06/09/06 19/06/06 10/03/06 09/12/05 13/09/05 13/06/05 -
Price 4.64 4.34 4.60 4.52 4.25 4.40 3.99 -
P/RPS 8.73 7.53 7.41 7.33 8.01 7.00 5.99 28.45%
P/EPS 84.21 58.73 42.83 58.40 55.12 44.13 54.66 33.28%
EY 1.19 1.70 2.33 1.71 1.81 2.27 1.83 -24.88%
DY 1.97 2.07 2.35 1.75 2.12 2.05 1.98 -0.33%
P/NAPS 11.60 10.09 4.89 5.65 12.14 5.06 4.93 76.62%

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