[SPTOTO] QoQ Quarter Result on 31-Jan-2008 [#3]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
05-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- 9.71%
YoY- -16.35%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 941,788 825,902 866,831 861,477 792,471 756,998 829,361 8.80%
PBT 162,396 130,699 93,929 148,054 119,206 141,438 149,133 5.81%
Tax -46,393 -36,720 -28,079 -47,608 -28,281 -39,910 -56,601 -12.36%
NP 116,003 93,979 65,850 100,446 90,925 101,528 92,532 16.18%
-
NP to SH 113,742 92,390 60,762 98,158 89,470 100,273 92,226 14.93%
-
Tax Rate 28.57% 28.10% 29.89% 32.16% 23.72% 28.22% 37.95% -
Total Cost 825,785 731,923 800,981 761,031 701,546 655,470 736,829 7.85%
-
Net Worth 401,737 338,930 327,083 365,414 353,337 382,235 422,702 -3.31%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 65,910 56,488 83,783 74,595 74,705 93,010 70,194 -4.09%
Div Payout % 57.95% 61.14% 137.89% 75.99% 83.50% 92.76% 76.11% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 401,737 338,930 327,083 365,414 353,337 382,235 422,702 -3.31%
NOSH 1,255,430 1,255,298 1,258,012 1,260,051 1,261,918 1,274,116 1,280,916 -1.32%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 12.32% 11.38% 7.60% 11.66% 11.47% 13.41% 11.16% -
ROE 28.31% 27.26% 18.58% 26.86% 25.32% 26.23% 21.82% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 75.02 65.79 68.90 68.37 62.80 59.41 64.75 10.26%
EPS 9.06 7.36 4.83 7.79 7.09 7.87 7.20 16.47%
DPS 5.25 4.50 6.66 5.92 5.92 7.30 5.48 -2.80%
NAPS 0.32 0.27 0.26 0.29 0.28 0.30 0.33 -2.02%
Adjusted Per Share Value based on latest NOSH - 1,260,051
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 69.71 61.13 64.16 63.77 58.66 56.03 61.39 8.80%
EPS 8.42 6.84 4.50 7.27 6.62 7.42 6.83 14.89%
DPS 4.88 4.18 6.20 5.52 5.53 6.88 5.20 -4.12%
NAPS 0.2974 0.2509 0.2421 0.2705 0.2615 0.2829 0.3129 -3.31%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 3.90 4.79 4.54 4.62 4.99 4.87 4.38 -
P/RPS 5.20 7.28 6.59 6.76 7.95 8.20 6.76 -15.97%
P/EPS 43.05 65.08 94.00 59.31 70.38 61.88 60.83 -20.50%
EY 2.32 1.54 1.06 1.69 1.42 1.62 1.64 25.88%
DY 1.35 0.94 1.47 1.28 1.19 1.50 1.25 5.24%
P/NAPS 12.19 17.74 17.46 15.93 17.82 16.23 13.27 -5.47%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 12/12/08 08/09/08 18/06/08 05/03/08 07/12/07 10/09/07 28/06/07 -
Price 4.04 4.07 4.38 4.36 4.94 4.77 5.18 -
P/RPS 5.39 6.19 6.36 6.38 7.87 8.03 8.00 -23.05%
P/EPS 44.59 55.30 90.68 55.97 69.68 60.61 71.94 -27.19%
EY 2.24 1.81 1.10 1.79 1.44 1.65 1.39 37.25%
DY 1.30 1.11 1.52 1.36 1.20 1.53 1.06 14.50%
P/NAPS 12.63 15.07 16.85 15.03 17.64 15.90 15.70 -13.44%

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