[SPTOTO] QoQ Quarter Result on 31-Jul-2009 [#1]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
09-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -6.34%
YoY- 8.73%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 858,294 850,759 857,105 826,165 870,333 1,057,663 941,788 -6.01%
PBT 117,321 139,259 147,437 142,138 150,813 141,420 162,396 -19.53%
Tax -34,238 -40,597 -44,151 -40,754 -40,995 -42,960 -46,393 -18.38%
NP 83,083 98,662 103,286 101,384 109,818 98,460 116,003 -19.99%
-
NP to SH 80,895 97,851 102,544 100,452 107,249 97,112 113,742 -20.37%
-
Tax Rate 29.18% 29.15% 29.95% 28.67% 27.18% 30.38% 28.57% -
Total Cost 775,211 752,097 753,819 724,781 760,515 959,203 825,785 -4.13%
-
Net Worth 441,245 375,833 309,516 189,056 477,220 439,705 401,737 6.47%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 106,968 - - 623,886 138,142 56,030 65,910 38.22%
Div Payout % 132.23% - - 621.08% 128.81% 57.70% 57.95% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 441,245 375,833 309,516 189,056 477,220 439,705 401,737 6.47%
NOSH 1,337,107 1,342,263 1,345,721 1,260,376 1,255,843 1,256,300 1,255,430 4.30%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 9.68% 11.60% 12.05% 12.27% 12.62% 9.31% 12.32% -
ROE 18.33% 26.04% 33.13% 53.13% 22.47% 22.09% 28.31% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 64.19 63.38 63.69 65.55 69.30 84.19 75.02 -9.89%
EPS 6.05 7.29 7.62 7.97 8.54 7.73 9.06 -23.65%
DPS 8.00 0.00 0.00 49.50 11.00 4.46 5.25 32.52%
NAPS 0.33 0.28 0.23 0.15 0.38 0.35 0.32 2.07%
Adjusted Per Share Value based on latest NOSH - 1,260,376
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 63.53 62.97 63.44 61.15 64.42 78.29 69.71 -6.01%
EPS 5.99 7.24 7.59 7.44 7.94 7.19 8.42 -20.35%
DPS 7.92 0.00 0.00 46.18 10.23 4.15 4.88 38.22%
NAPS 0.3266 0.2782 0.2291 0.1399 0.3532 0.3255 0.2974 6.46%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 4.47 4.13 4.23 4.27 4.38 4.18 3.90 -
P/RPS 6.96 6.52 6.64 6.51 6.32 4.97 5.20 21.51%
P/EPS 73.88 56.65 55.51 53.58 51.29 54.08 43.05 43.48%
EY 1.35 1.77 1.80 1.87 1.95 1.85 2.32 -30.36%
DY 1.79 0.00 0.00 11.59 2.51 1.07 1.35 20.75%
P/NAPS 13.55 14.75 18.39 28.47 11.53 11.94 12.19 7.32%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 18/06/10 15/03/10 10/12/09 09/09/09 15/06/09 16/03/09 12/12/08 -
Price 4.33 4.28 4.11 4.23 4.41 4.16 4.04 -
P/RPS 6.75 6.75 6.45 6.45 6.36 4.94 5.39 16.23%
P/EPS 71.57 58.71 53.94 53.07 51.64 53.82 44.59 37.20%
EY 1.40 1.70 1.85 1.88 1.94 1.86 2.24 -26.96%
DY 1.85 0.00 0.00 11.70 2.49 1.07 1.30 26.59%
P/NAPS 13.12 15.29 17.87 28.20 11.61 11.89 12.63 2.57%

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