[SPTOTO] QoQ Quarter Result on 31-Jan-2009 [#3]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
16-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -14.62%
YoY- -1.07%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 857,105 826,165 870,333 1,057,663 941,788 825,902 866,831 -0.74%
PBT 147,437 142,138 150,813 141,420 162,396 130,699 93,929 34.95%
Tax -44,151 -40,754 -40,995 -42,960 -46,393 -36,720 -28,079 35.10%
NP 103,286 101,384 109,818 98,460 116,003 93,979 65,850 34.88%
-
NP to SH 102,544 100,452 107,249 97,112 113,742 92,390 60,762 41.61%
-
Tax Rate 29.95% 28.67% 27.18% 30.38% 28.57% 28.10% 29.89% -
Total Cost 753,819 724,781 760,515 959,203 825,785 731,923 800,981 -3.95%
-
Net Worth 309,516 189,056 477,220 439,705 401,737 338,930 327,083 -3.60%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - 623,886 138,142 56,030 65,910 56,488 83,783 -
Div Payout % - 621.08% 128.81% 57.70% 57.95% 61.14% 137.89% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 309,516 189,056 477,220 439,705 401,737 338,930 327,083 -3.60%
NOSH 1,345,721 1,260,376 1,255,843 1,256,300 1,255,430 1,255,298 1,258,012 4.58%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 12.05% 12.27% 12.62% 9.31% 12.32% 11.38% 7.60% -
ROE 33.13% 53.13% 22.47% 22.09% 28.31% 27.26% 18.58% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 63.69 65.55 69.30 84.19 75.02 65.79 68.90 -5.09%
EPS 7.62 7.97 8.54 7.73 9.06 7.36 4.83 35.40%
DPS 0.00 49.50 11.00 4.46 5.25 4.50 6.66 -
NAPS 0.23 0.15 0.38 0.35 0.32 0.27 0.26 -7.82%
Adjusted Per Share Value based on latest NOSH - 1,256,300
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 63.44 61.15 64.42 78.29 69.71 61.13 64.16 -0.74%
EPS 7.59 7.44 7.94 7.19 8.42 6.84 4.50 41.55%
DPS 0.00 46.18 10.23 4.15 4.88 4.18 6.20 -
NAPS 0.2291 0.1399 0.3532 0.3255 0.2974 0.2509 0.2421 -3.60%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 4.23 4.27 4.38 4.18 3.90 4.79 4.54 -
P/RPS 6.64 6.51 6.32 4.97 5.20 7.28 6.59 0.50%
P/EPS 55.51 53.58 51.29 54.08 43.05 65.08 94.00 -29.54%
EY 1.80 1.87 1.95 1.85 2.32 1.54 1.06 42.19%
DY 0.00 11.59 2.51 1.07 1.35 0.94 1.47 -
P/NAPS 18.39 28.47 11.53 11.94 12.19 17.74 17.46 3.51%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 10/12/09 09/09/09 15/06/09 16/03/09 12/12/08 08/09/08 18/06/08 -
Price 4.11 4.23 4.41 4.16 4.04 4.07 4.38 -
P/RPS 6.45 6.45 6.36 4.94 5.39 6.19 6.36 0.93%
P/EPS 53.94 53.07 51.64 53.82 44.59 55.30 90.68 -29.20%
EY 1.85 1.88 1.94 1.86 2.24 1.81 1.10 41.28%
DY 0.00 11.70 2.49 1.07 1.30 1.11 1.52 -
P/NAPS 17.87 28.20 11.61 11.89 12.63 15.07 16.85 3.98%

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