[SPTOTO] YoY 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
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 845,810 835,395 826,165 825,902 756,998 745,599 715,856 2.81%
PBT 130,107 98,598 142,138 130,699 141,438 142,745 156,965 -3.07%
Tax -36,344 -33,341 -40,754 -36,720 -39,910 -44,380 -42,765 -2.67%
NP 93,763 65,257 101,384 93,979 101,528 98,365 114,200 -3.23%
-
NP to SH 92,104 63,956 100,452 92,390 100,273 95,636 113,607 -3.43%
-
Tax Rate 27.93% 33.82% 28.67% 28.10% 28.22% 31.09% 27.24% -
Total Cost 752,047 770,138 724,781 731,923 655,470 647,234 601,656 3.78%
-
Net Worth 507,975 401,397 189,056 338,930 382,235 556,474 991,354 -10.54%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div 106,942 107,039 623,886 56,488 93,010 116,471 102,553 0.70%
Div Payout % 116.11% 167.36% 621.08% 61.14% 92.76% 121.79% 90.27% -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 507,975 401,397 189,056 338,930 382,235 556,474 991,354 -10.54%
NOSH 1,336,777 1,337,991 1,260,376 1,255,298 1,274,116 1,294,127 1,139,488 2.69%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 11.09% 7.81% 12.27% 11.38% 13.41% 13.19% 15.95% -
ROE 18.13% 15.93% 53.13% 27.26% 26.23% 17.19% 11.46% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 63.27 62.44 65.55 65.79 59.41 57.61 62.82 0.11%
EPS 6.89 4.78 7.97 7.36 7.87 7.39 9.97 -5.97%
DPS 8.00 8.00 49.50 4.50 7.30 9.00 9.00 -1.94%
NAPS 0.38 0.30 0.15 0.27 0.30 0.43 0.87 -12.88%
Adjusted Per Share Value based on latest NOSH - 1,255,298
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 62.61 61.84 61.15 61.13 56.03 55.19 52.99 2.81%
EPS 6.82 4.73 7.44 6.84 7.42 7.08 8.41 -3.43%
DPS 7.92 7.92 46.18 4.18 6.88 8.62 7.59 0.71%
NAPS 0.376 0.2971 0.1399 0.2509 0.2829 0.4119 0.7338 -10.54%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 4.31 4.11 4.27 4.79 4.87 4.28 4.44 -
P/RPS 6.81 6.58 6.51 7.28 8.20 7.43 7.07 -0.62%
P/EPS 62.55 85.98 53.58 65.08 61.88 57.92 44.53 5.82%
EY 1.60 1.16 1.87 1.54 1.62 1.73 2.25 -5.52%
DY 1.86 1.95 11.59 0.94 1.50 2.10 2.03 -1.44%
P/NAPS 11.34 13.70 28.47 17.74 16.23 9.95 5.10 14.23%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 21/09/11 20/09/10 09/09/09 08/09/08 10/09/07 06/09/06 13/09/05 -
Price 4.26 4.02 4.23 4.07 4.77 4.34 4.40 -
P/RPS 6.73 6.44 6.45 6.19 8.03 7.53 7.00 -0.65%
P/EPS 61.83 84.10 53.07 55.30 60.61 58.73 44.13 5.77%
EY 1.62 1.19 1.88 1.81 1.65 1.70 2.27 -5.46%
DY 1.88 1.99 11.70 1.11 1.53 2.07 2.05 -1.43%
P/NAPS 11.21 13.40 28.20 15.07 15.90 10.09 5.06 14.16%

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