[SPTOTO] QoQ Quarter Result on 31-Jan-2010 [#3]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
15-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- -4.58%
YoY- 0.76%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 845,790 835,395 858,294 850,759 857,105 826,165 870,333 -1.88%
PBT 97,740 98,598 117,321 139,259 147,437 142,138 150,813 -25.05%
Tax -30,532 -33,341 -34,238 -40,597 -44,151 -40,754 -40,995 -17.79%
NP 67,208 65,257 83,083 98,662 103,286 101,384 109,818 -27.85%
-
NP to SH 65,082 63,956 80,895 97,851 102,544 100,452 107,249 -28.25%
-
Tax Rate 31.24% 33.82% 29.18% 29.15% 29.95% 28.67% 27.18% -
Total Cost 778,582 770,138 775,211 752,097 753,819 724,781 760,515 1.57%
-
Net Worth 360,824 401,397 441,245 375,833 309,516 189,056 477,220 -16.96%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 53,455 107,039 106,968 - - 623,886 138,142 -46.80%
Div Payout % 82.14% 167.36% 132.23% - - 621.08% 128.81% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 360,824 401,397 441,245 375,833 309,516 189,056 477,220 -16.96%
NOSH 1,336,386 1,337,991 1,337,107 1,342,263 1,345,721 1,260,376 1,255,843 4.21%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 7.95% 7.81% 9.68% 11.60% 12.05% 12.27% 12.62% -
ROE 18.04% 15.93% 18.33% 26.04% 33.13% 53.13% 22.47% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 63.29 62.44 64.19 63.38 63.69 65.55 69.30 -5.85%
EPS 4.87 4.78 6.05 7.29 7.62 7.97 8.54 -31.16%
DPS 4.00 8.00 8.00 0.00 0.00 49.50 11.00 -48.95%
NAPS 0.27 0.30 0.33 0.28 0.23 0.15 0.38 -20.32%
Adjusted Per Share Value based on latest NOSH - 1,342,263
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 62.60 61.84 63.53 62.97 63.44 61.15 64.42 -1.88%
EPS 4.82 4.73 5.99 7.24 7.59 7.44 7.94 -28.24%
DPS 3.96 7.92 7.92 0.00 0.00 46.18 10.23 -46.79%
NAPS 0.2671 0.2971 0.3266 0.2782 0.2291 0.1399 0.3532 -16.95%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 4.08 4.11 4.47 4.13 4.23 4.27 4.38 -
P/RPS 6.45 6.58 6.96 6.52 6.64 6.51 6.32 1.36%
P/EPS 83.78 85.98 73.88 56.65 55.51 53.58 51.29 38.57%
EY 1.19 1.16 1.35 1.77 1.80 1.87 1.95 -27.98%
DY 0.98 1.95 1.79 0.00 0.00 11.59 2.51 -46.48%
P/NAPS 15.11 13.70 13.55 14.75 18.39 28.47 11.53 19.69%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 10/12/10 20/09/10 18/06/10 15/03/10 10/12/09 09/09/09 15/06/09 -
Price 4.04 4.02 4.33 4.28 4.11 4.23 4.41 -
P/RPS 6.38 6.44 6.75 6.75 6.45 6.45 6.36 0.20%
P/EPS 82.96 84.10 71.57 58.71 53.94 53.07 51.64 37.05%
EY 1.21 1.19 1.40 1.70 1.85 1.88 1.94 -26.93%
DY 0.99 1.99 1.85 0.00 0.00 11.70 2.49 -45.83%
P/NAPS 14.96 13.40 13.12 15.29 17.87 28.20 11.61 18.35%

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