[SPTOTO] YoY TTM 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- -2.68%
YoY- 11.59%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 3,708,199 3,460,655 3,390,238 3,611,266 3,495,998 3,149,811 3,001,435 3.58%
PBT 620,059 588,463 452,918 581,808 535,078 561,816 517,657 3.05%
Tax -179,399 -164,084 -138,708 -168,860 -158,800 -158,977 -108,197 8.78%
NP 440,660 424,379 314,210 412,948 376,278 402,839 409,460 1.23%
-
NP to SH 427,228 416,837 307,784 407,357 365,052 399,307 401,308 1.04%
-
Tax Rate 28.93% 27.88% 30.63% 29.02% 29.68% 28.30% 20.90% -
Total Cost 3,267,539 3,036,276 3,076,028 3,198,318 3,119,720 2,746,972 2,591,975 3.93%
-
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 358,126 334,314 267,463 818,060 280,777 356,154 472,067 -4.49%
Div Payout % 83.83% 80.20% 86.90% 200.82% 76.91% 89.19% 117.63% -
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 11.88% 12.26% 9.27% 11.43% 10.76% 12.79% 13.64% -
ROE 80.82% 82.01% 85.30% 131.61% 90.87% 113.01% 77.45% -
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 280.60 258.71 253.69 268.35 278.47 249.61 231.69 3.24%
EPS 32.33 31.16 23.03 30.27 29.08 31.64 30.98 0.71%
DPS 27.00 25.00 20.00 60.79 22.33 28.22 36.44 -4.87%
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 274.48 256.16 250.94 267.30 258.77 233.15 222.16 3.58%
EPS 31.62 30.85 22.78 30.15 27.02 29.56 29.70 1.04%
DPS 26.51 24.75 19.80 60.55 20.78 26.36 34.94 -4.49%
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 1.55 1.62 1.61 1.58 1.40 2.00 1.93 -3.58%
P/EPS 13.42 13.41 17.72 13.97 13.41 15.77 14.46 -1.23%
EY 7.45 7.46 5.64 7.16 7.46 6.34 6.91 1.26%
DY 6.22 5.98 4.90 14.37 5.73 5.66 8.13 -4.36%
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 1.56 1.55 1.59 1.53 1.45 1.98 2.00 -4.05%
P/EPS 13.52 12.87 17.54 13.58 13.89 15.61 14.98 -1.69%
EY 7.40 7.77 5.70 7.37 7.20 6.41 6.68 1.71%
DY 6.18 6.23 4.95 14.79 5.53 5.71 7.85 -3.90%
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