[SPTOTO] YoY Quarter Result on 31-Oct-2006 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
08-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- -25.36%
YoY- -24.97%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 857,105 941,788 792,471 688,415 655,045 643,148 597,736 6.18%
PBT 147,437 162,396 119,206 101,876 138,091 108,884 105,215 5.77%
Tax -44,151 -46,393 -28,281 -27,109 -42,667 -35,209 -31,779 5.62%
NP 103,286 116,003 90,925 74,767 95,424 73,675 73,436 5.84%
-
NP to SH 102,544 113,742 89,470 71,378 95,130 73,675 73,436 5.71%
-
Tax Rate 29.95% 28.57% 23.72% 26.61% 30.90% 32.34% 30.20% -
Total Cost 753,819 825,785 701,546 613,648 559,621 569,473 524,300 6.23%
-
Net Worth 309,516 401,737 353,337 518,170 431,848 744,587 762,760 -13.94%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - 65,910 74,705 118,272 111,046 56,431 46,739 -
Div Payout % - 57.95% 83.50% 165.70% 116.73% 76.60% 63.65% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 309,516 401,737 353,337 518,170 431,848 744,587 762,760 -13.94%
NOSH 1,345,721 1,255,430 1,261,918 1,295,426 1,233,852 979,720 811,447 8.78%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 12.05% 12.32% 11.47% 10.86% 14.57% 11.46% 12.29% -
ROE 33.13% 28.31% 25.32% 13.78% 22.03% 9.89% 9.63% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 63.69 75.02 62.80 53.14 53.09 65.65 73.66 -2.39%
EPS 7.62 9.06 7.09 5.51 7.71 7.52 9.05 -2.82%
DPS 0.00 5.25 5.92 9.13 9.00 5.76 5.76 -
NAPS 0.23 0.32 0.28 0.40 0.35 0.76 0.94 -20.89%
Adjusted Per Share Value based on latest NOSH - 1,295,426
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 63.44 69.71 58.66 50.96 48.49 47.61 44.24 6.18%
EPS 7.59 8.42 6.62 5.28 7.04 5.45 5.44 5.70%
DPS 0.00 4.88 5.53 8.75 8.22 4.18 3.46 -
NAPS 0.2291 0.2974 0.2615 0.3835 0.3197 0.5511 0.5646 -13.94%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 4.23 3.90 4.99 4.48 4.11 3.82 4.27 -
P/RPS 6.64 5.20 7.95 8.43 7.74 5.82 5.80 2.27%
P/EPS 55.51 43.05 70.38 81.31 53.31 50.80 47.18 2.74%
EY 1.80 2.32 1.42 1.23 1.88 1.97 2.12 -2.68%
DY 0.00 1.35 1.19 2.04 2.19 1.51 1.35 -
P/NAPS 18.39 12.19 17.82 11.20 11.74 5.03 4.54 26.22%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 10/12/09 12/12/08 07/12/07 08/12/06 09/12/05 08/12/04 17/12/03 -
Price 4.11 4.04 4.94 4.64 4.25 4.03 3.74 -
P/RPS 6.45 5.39 7.87 8.73 8.01 6.14 5.08 4.05%
P/EPS 53.94 44.59 69.68 84.21 55.12 53.59 41.33 4.53%
EY 1.85 2.24 1.44 1.19 1.81 1.87 2.42 -4.37%
DY 0.00 1.30 1.20 1.97 2.12 1.43 1.54 -
P/NAPS 17.87 12.63 17.64 11.60 12.14 5.30 3.98 28.41%

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