[SPTOTO] YoY Cumulative 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- -75.71%
YoY- 8.73%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 899,909 845,810 835,395 826,165 825,902 756,998 745,599 3.18%
PBT 160,875 130,107 98,598 142,138 130,699 141,438 142,745 2.01%
Tax -46,146 -36,344 -33,341 -40,754 -36,720 -39,910 -44,380 0.65%
NP 114,729 93,763 65,257 101,384 93,979 101,528 98,365 2.59%
-
NP to SH 110,687 92,104 63,956 100,452 92,390 100,273 95,636 2.46%
-
Tax Rate 28.68% 27.93% 33.82% 28.67% 28.10% 28.22% 31.09% -
Total Cost 785,180 752,047 770,138 724,781 731,923 655,470 647,234 3.26%
-
Net Worth 515,745 507,975 401,397 189,056 338,930 382,235 556,474 -1.25%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 85,957 106,942 107,039 623,886 56,488 93,010 116,471 -4.93%
Div Payout % 77.66% 116.11% 167.36% 621.08% 61.14% 92.76% 121.79% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 515,745 507,975 401,397 189,056 338,930 382,235 556,474 -1.25%
NOSH 1,322,425 1,336,777 1,337,991 1,260,376 1,255,298 1,274,116 1,294,127 0.36%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 12.75% 11.09% 7.81% 12.27% 11.38% 13.41% 13.19% -
ROE 21.46% 18.13% 15.93% 53.13% 27.26% 26.23% 17.19% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 68.05 63.27 62.44 65.55 65.79 59.41 57.61 2.81%
EPS 8.37 6.89 4.78 7.97 7.36 7.87 7.39 2.09%
DPS 6.50 8.00 8.00 49.50 4.50 7.30 9.00 -5.27%
NAPS 0.39 0.38 0.30 0.15 0.27 0.30 0.43 -1.61%
Adjusted Per Share Value based on latest NOSH - 1,260,376
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 66.61 62.61 61.84 61.15 61.13 56.03 55.19 3.18%
EPS 8.19 6.82 4.73 7.44 6.84 7.42 7.08 2.45%
DPS 6.36 7.92 7.92 46.18 4.18 6.88 8.62 -4.93%
NAPS 0.3818 0.376 0.2971 0.1399 0.2509 0.2829 0.4119 -1.25%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 4.19 4.31 4.11 4.27 4.79 4.87 4.28 -
P/RPS 6.16 6.81 6.58 6.51 7.28 8.20 7.43 -3.07%
P/EPS 50.06 62.55 85.98 53.58 65.08 61.88 57.92 -2.39%
EY 2.00 1.60 1.16 1.87 1.54 1.62 1.73 2.44%
DY 1.55 1.86 1.95 11.59 0.94 1.50 2.10 -4.93%
P/NAPS 10.74 11.34 13.70 28.47 17.74 16.23 9.95 1.28%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 18/09/12 21/09/11 20/09/10 09/09/09 08/09/08 10/09/07 06/09/06 -
Price 4.29 4.26 4.02 4.23 4.07 4.77 4.34 -
P/RPS 6.30 6.73 6.44 6.45 6.19 8.03 7.53 -2.92%
P/EPS 51.25 61.83 84.10 53.07 55.30 60.61 58.73 -2.24%
EY 1.95 1.62 1.19 1.88 1.81 1.65 1.70 2.31%
DY 1.52 1.88 1.99 11.70 1.11 1.53 2.07 -5.01%
P/NAPS 11.00 11.21 13.40 28.20 15.07 15.90 10.09 1.44%

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