[SPTOTO] YoY Quarter Result on 31-Oct-2008 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
12-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- 23.11%
YoY- 27.13%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 862,371 845,790 857,105 941,788 792,471 688,415 655,045 4.68%
PBT 148,785 97,740 147,437 162,396 119,206 101,876 138,091 1.25%
Tax -41,426 -30,532 -44,151 -46,393 -28,281 -27,109 -42,667 -0.49%
NP 107,359 67,208 103,286 116,003 90,925 74,767 95,424 1.98%
-
NP to SH 105,673 65,082 102,544 113,742 89,470 71,378 95,130 1.76%
-
Tax Rate 27.84% 31.24% 29.95% 28.57% 23.72% 26.61% 30.90% -
Total Cost 755,012 778,582 753,819 825,785 701,546 613,648 559,621 5.11%
-
Net Worth 508,300 360,824 309,516 401,737 353,337 518,170 431,848 2.75%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div 107,010 53,455 - 65,910 74,705 118,272 111,046 -0.61%
Div Payout % 101.27% 82.14% - 57.95% 83.50% 165.70% 116.73% -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 508,300 360,824 309,516 401,737 353,337 518,170 431,848 2.75%
NOSH 1,337,632 1,336,386 1,345,721 1,255,430 1,261,918 1,295,426 1,233,852 1.35%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 12.45% 7.95% 12.05% 12.32% 11.47% 10.86% 14.57% -
ROE 20.79% 18.04% 33.13% 28.31% 25.32% 13.78% 22.03% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 64.47 63.29 63.69 75.02 62.80 53.14 53.09 3.28%
EPS 7.90 4.87 7.62 9.06 7.09 5.51 7.71 0.40%
DPS 8.00 4.00 0.00 5.25 5.92 9.13 9.00 -1.94%
NAPS 0.38 0.27 0.23 0.32 0.28 0.40 0.35 1.37%
Adjusted Per Share Value based on latest NOSH - 1,255,430
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 63.83 62.60 63.44 69.71 58.66 50.96 48.49 4.68%
EPS 7.82 4.82 7.59 8.42 6.62 5.28 7.04 1.76%
DPS 7.92 3.96 0.00 4.88 5.53 8.75 8.22 -0.61%
NAPS 0.3762 0.2671 0.2291 0.2974 0.2615 0.3835 0.3197 2.74%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 4.18 4.08 4.23 3.90 4.99 4.48 4.11 -
P/RPS 6.48 6.45 6.64 5.20 7.95 8.43 7.74 -2.91%
P/EPS 52.91 83.78 55.51 43.05 70.38 81.31 53.31 -0.12%
EY 1.89 1.19 1.80 2.32 1.42 1.23 1.88 0.08%
DY 1.91 0.98 0.00 1.35 1.19 2.04 2.19 -2.25%
P/NAPS 11.00 15.11 18.39 12.19 17.82 11.20 11.74 -1.07%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 12/12/11 10/12/10 10/12/09 12/12/08 07/12/07 08/12/06 09/12/05 -
Price 4.01 4.04 4.11 4.04 4.94 4.64 4.25 -
P/RPS 6.22 6.38 6.45 5.39 7.87 8.73 8.01 -4.12%
P/EPS 50.76 82.96 53.94 44.59 69.68 84.21 55.12 -1.36%
EY 1.97 1.21 1.85 2.24 1.44 1.19 1.81 1.42%
DY 2.00 0.99 0.00 1.30 1.20 1.97 2.12 -0.96%
P/NAPS 10.55 14.96 17.87 12.63 17.64 11.60 12.14 -2.31%

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