[SPTOTO] QoQ Quarter Result on 31-Jul-2008 [#1]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
08-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- 52.05%
YoY- -7.86%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 870,333 1,057,663 941,788 825,902 866,831 861,477 792,471 6.45%
PBT 150,813 141,420 162,396 130,699 93,929 148,054 119,206 16.99%
Tax -40,995 -42,960 -46,393 -36,720 -28,079 -47,608 -28,281 28.11%
NP 109,818 98,460 116,003 93,979 65,850 100,446 90,925 13.42%
-
NP to SH 107,249 97,112 113,742 92,390 60,762 98,158 89,470 12.85%
-
Tax Rate 27.18% 30.38% 28.57% 28.10% 29.89% 32.16% 23.72% -
Total Cost 760,515 959,203 825,785 731,923 800,981 761,031 701,546 5.53%
-
Net Worth 477,220 439,705 401,737 338,930 327,083 365,414 353,337 22.20%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 138,142 56,030 65,910 56,488 83,783 74,595 74,705 50.71%
Div Payout % 128.81% 57.70% 57.95% 61.14% 137.89% 75.99% 83.50% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 477,220 439,705 401,737 338,930 327,083 365,414 353,337 22.20%
NOSH 1,255,843 1,256,300 1,255,430 1,255,298 1,258,012 1,260,051 1,261,918 -0.32%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 12.62% 9.31% 12.32% 11.38% 7.60% 11.66% 11.47% -
ROE 22.47% 22.09% 28.31% 27.26% 18.58% 26.86% 25.32% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 69.30 84.19 75.02 65.79 68.90 68.37 62.80 6.79%
EPS 8.54 7.73 9.06 7.36 4.83 7.79 7.09 13.22%
DPS 11.00 4.46 5.25 4.50 6.66 5.92 5.92 51.19%
NAPS 0.38 0.35 0.32 0.27 0.26 0.29 0.28 22.60%
Adjusted Per Share Value based on latest NOSH - 1,255,298
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 64.42 78.29 69.71 61.13 64.16 63.77 58.66 6.44%
EPS 7.94 7.19 8.42 6.84 4.50 7.27 6.62 12.89%
DPS 10.23 4.15 4.88 4.18 6.20 5.52 5.53 50.75%
NAPS 0.3532 0.3255 0.2974 0.2509 0.2421 0.2705 0.2615 22.21%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 4.38 4.18 3.90 4.79 4.54 4.62 4.99 -
P/RPS 6.32 4.97 5.20 7.28 6.59 6.76 7.95 -14.19%
P/EPS 51.29 54.08 43.05 65.08 94.00 59.31 70.38 -19.03%
EY 1.95 1.85 2.32 1.54 1.06 1.69 1.42 23.57%
DY 2.51 1.07 1.35 0.94 1.47 1.28 1.19 64.54%
P/NAPS 11.53 11.94 12.19 17.74 17.46 15.93 17.82 -25.21%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 15/06/09 16/03/09 12/12/08 08/09/08 18/06/08 05/03/08 07/12/07 -
Price 4.41 4.16 4.04 4.07 4.38 4.36 4.94 -
P/RPS 6.36 4.94 5.39 6.19 6.36 6.38 7.87 -13.25%
P/EPS 51.64 53.82 44.59 55.30 90.68 55.97 69.68 -18.12%
EY 1.94 1.86 2.24 1.81 1.10 1.79 1.44 22.00%
DY 2.49 1.07 1.30 1.11 1.52 1.36 1.20 62.75%
P/NAPS 11.61 11.89 12.63 15.07 16.85 15.03 17.64 -24.35%

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