[SPTOTO] YoY 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- 2.08%
YoY- -9.85%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
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 908,705 862,371 845,790 857,105 941,788 792,471 688,415 4.73%
PBT 161,451 148,785 97,740 147,437 162,396 119,206 101,876 7.96%
Tax -46,103 -41,426 -30,532 -44,151 -46,393 -28,281 -27,109 9.24%
NP 115,348 107,359 67,208 103,286 116,003 90,925 74,767 7.48%
-
NP to SH 112,594 105,673 65,082 102,544 113,742 89,470 71,378 7.88%
-
Tax Rate 28.56% 27.84% 31.24% 29.95% 28.57% 23.72% 26.61% -
Total Cost 793,357 755,012 778,582 753,819 825,785 701,546 613,648 4.36%
-
Net Worth 528,610 508,300 360,824 309,516 401,737 353,337 518,170 0.33%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 125,544 107,010 53,455 - 65,910 74,705 118,272 0.99%
Div Payout % 111.50% 101.27% 82.14% - 57.95% 83.50% 165.70% -
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 528,610 508,300 360,824 309,516 401,737 353,337 518,170 0.33%
NOSH 1,321,525 1,337,632 1,336,386 1,345,721 1,255,430 1,261,918 1,295,426 0.33%
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 12.69% 12.45% 7.95% 12.05% 12.32% 11.47% 10.86% -
ROE 21.30% 20.79% 18.04% 33.13% 28.31% 25.32% 13.78% -
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 68.76 64.47 63.29 63.69 75.02 62.80 53.14 4.38%
EPS 8.52 7.90 4.87 7.62 9.06 7.09 5.51 7.52%
DPS 9.50 8.00 4.00 0.00 5.25 5.92 9.13 0.66%
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 67.26 63.83 62.60 63.44 69.71 58.66 50.96 4.72%
EPS 8.33 7.82 4.82 7.59 8.42 6.62 5.28 7.88%
DPS 9.29 7.92 3.96 0.00 4.88 5.53 8.75 1.00%
NAPS 0.3913 0.3762 0.2671 0.2291 0.2974 0.2615 0.3835 0.33%
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 6.31 6.48 6.45 6.64 5.20 7.95 8.43 -4.70%
P/EPS 50.94 52.91 83.78 55.51 43.05 70.38 81.31 -7.49%
EY 1.96 1.89 1.19 1.80 2.32 1.42 1.23 8.06%
DY 2.19 1.91 0.98 0.00 1.35 1.19 2.04 1.18%
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 6.36 6.22 6.38 6.45 5.39 7.87 8.73 -5.13%
P/EPS 51.29 50.76 82.96 53.94 44.59 69.68 84.21 -7.92%
EY 1.95 1.97 1.21 1.85 2.24 1.44 1.19 8.57%
DY 2.17 2.00 0.99 0.00 1.30 1.20 1.97 1.62%
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