[SPTOTO] YoY Annualized Quarter Result on 31-Oct-2005 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
09-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- -8.13%
YoY- 28.39%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 3,535,380 3,098,938 2,868,028 2,741,802 2,550,352 2,363,276 2,098,964 9.06%
PBT 586,190 521,288 489,242 590,110 481,516 427,774 401,370 6.51%
Tax -166,226 -136,382 -142,978 -170,864 -156,354 -130,488 -127,308 4.54%
NP 419,964 384,906 346,264 419,246 325,162 297,286 274,062 7.36%
-
NP to SH 412,264 379,486 334,028 417,472 325,162 297,286 274,062 7.03%
-
Tax Rate 28.36% 26.16% 29.22% 28.95% 32.47% 30.50% 31.72% -
Total Cost 3,115,416 2,714,032 2,521,764 2,322,556 2,225,190 2,065,990 1,824,902 9.31%
-
Net Worth 401,963 355,133 517,872 415,335 751,590 745,594 469,485 -2.55%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 244,946 337,884 469,451 427,202 256,332 91,374 42,253 33.99%
Div Payout % 59.41% 89.04% 140.54% 102.33% 78.83% 30.74% 15.42% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 401,963 355,133 517,872 415,335 751,590 745,594 469,485 -2.55%
NOSH 1,256,136 1,268,335 1,294,682 1,186,674 988,935 793,185 586,856 13.50%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 11.88% 12.42% 12.07% 15.29% 12.75% 12.58% 13.06% -
ROE 102.56% 106.86% 64.50% 100.51% 43.26% 39.87% 58.38% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 281.45 244.33 221.52 231.05 257.89 297.95 357.66 -3.91%
EPS 32.82 29.92 25.80 35.18 32.88 37.48 46.70 -5.70%
DPS 19.50 26.64 36.26 36.00 25.92 11.52 7.20 18.04%
NAPS 0.32 0.28 0.40 0.35 0.76 0.94 0.80 -14.15%
Adjusted Per Share Value based on latest NOSH - 1,233,852
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 261.69 229.38 212.29 202.95 188.78 174.93 155.36 9.07%
EPS 30.52 28.09 24.72 30.90 24.07 22.00 20.29 7.03%
DPS 18.13 25.01 34.75 31.62 18.97 6.76 3.13 33.97%
NAPS 0.2975 0.2629 0.3833 0.3074 0.5563 0.5519 0.3475 -2.55%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 3.90 4.99 4.48 4.11 3.82 4.27 1.42 -
P/RPS 1.39 2.04 2.02 1.78 1.48 1.43 0.40 23.04%
P/EPS 11.88 16.68 17.36 11.68 11.62 11.39 3.04 25.47%
EY 8.42 6.00 5.76 8.56 8.61 8.78 32.89 -20.29%
DY 5.00 5.34 8.09 8.76 6.79 2.70 5.07 -0.23%
P/NAPS 12.19 17.82 11.20 11.74 5.03 4.54 1.78 37.76%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 12/12/08 07/12/07 08/12/06 09/12/05 08/12/04 17/12/03 18/12/02 -
Price 4.04 4.94 4.64 4.25 4.03 3.74 3.23 -
P/RPS 1.44 2.02 2.09 1.84 1.56 1.26 0.90 8.14%
P/EPS 12.31 16.51 17.98 12.08 12.26 9.98 6.92 10.06%
EY 8.12 6.06 5.56 8.28 8.16 10.02 14.46 -9.16%
DY 4.83 5.39 7.81 8.47 6.43 3.08 2.23 13.73%
P/NAPS 12.63 17.64 11.60 12.14 5.30 3.98 4.04 20.90%

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