[SPTOTO] YoY Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
10-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 1.04%
YoY- -1.52%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 3,617,228 3,416,362 3,362,370 3,366,540 3,535,380 3,098,938 2,868,028 3.94%
PBT 644,652 557,784 392,676 579,150 586,190 521,288 489,242 4.70%
Tax -184,498 -155,540 -127,746 -169,810 -166,226 -136,382 -142,978 4.33%
NP 460,154 402,244 264,930 409,340 419,964 384,906 346,264 4.84%
-
NP to SH 446,562 395,554 258,076 405,992 412,264 379,486 334,028 4.95%
-
Tax Rate 28.62% 27.89% 32.53% 29.32% 28.36% 26.16% 29.22% -
Total Cost 3,157,074 3,014,118 3,097,440 2,957,200 3,115,416 2,714,032 2,521,764 3.81%
-
Net Worth 528,788 508,149 361,038 299,673 401,963 355,133 517,872 0.34%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 423,030 427,915 320,923 1,289,897 244,946 337,884 469,451 -1.71%
Div Payout % 94.73% 108.18% 124.35% 317.72% 59.41% 89.04% 140.54% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 528,788 508,149 361,038 299,673 401,963 355,133 517,872 0.34%
NOSH 1,321,971 1,337,234 1,337,181 1,302,926 1,256,136 1,268,335 1,294,682 0.34%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 12.72% 11.77% 7.88% 12.16% 11.88% 12.42% 12.07% -
ROE 84.45% 77.84% 71.48% 135.48% 102.56% 106.86% 64.50% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 273.62 255.48 251.45 258.38 281.45 244.33 221.52 3.57%
EPS 33.78 29.58 19.30 31.16 32.82 29.92 25.80 4.58%
DPS 32.00 32.00 24.00 99.00 19.50 26.64 36.26 -2.05%
NAPS 0.40 0.38 0.27 0.23 0.32 0.28 0.40 0.00%
Adjusted Per Share Value based on latest NOSH - 1,345,721
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 267.74 252.88 248.88 249.19 261.69 229.38 212.29 3.93%
EPS 33.05 29.28 19.10 30.05 30.52 28.09 24.72 4.95%
DPS 31.31 31.67 23.75 95.48 18.13 25.01 34.75 -1.72%
NAPS 0.3914 0.3761 0.2672 0.2218 0.2975 0.2629 0.3833 0.34%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 4.34 4.18 4.08 4.23 3.90 4.99 4.48 -
P/RPS 1.59 1.64 1.62 1.64 1.39 2.04 2.02 -3.90%
P/EPS 12.85 14.13 21.14 13.58 11.88 16.68 17.36 -4.88%
EY 7.78 7.08 4.73 7.37 8.42 6.00 5.76 5.13%
DY 7.37 7.66 5.88 23.40 5.00 5.34 8.09 -1.54%
P/NAPS 10.85 11.00 15.11 18.39 12.19 17.82 11.20 -0.52%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 18/12/12 12/12/11 10/12/10 10/12/09 12/12/08 07/12/07 08/12/06 -
Price 4.37 4.01 4.04 4.11 4.04 4.94 4.64 -
P/RPS 1.60 1.57 1.61 1.59 1.44 2.02 2.09 -4.35%
P/EPS 12.94 13.56 20.93 13.19 12.31 16.51 17.98 -5.32%
EY 7.73 7.38 4.78 7.58 8.12 6.06 5.56 5.64%
DY 7.32 7.98 5.94 24.09 4.83 5.39 7.81 -1.07%
P/NAPS 10.92 10.55 14.96 17.87 12.63 17.64 11.60 -1.00%

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