[SPTOTO] QoQ Quarter Result on 31-Jul-2006 [#1]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
06-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -30.14%
YoY- -15.82%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 829,361 770,981 688,415 745,599 791,604 775,817 655,045 17.08%
PBT 149,133 152,039 101,876 142,745 130,467 142,569 138,091 5.27%
Tax -56,601 -34,185 -27,109 -44,380 7,201 -43,909 -42,667 20.79%
NP 92,532 117,854 74,767 98,365 137,668 98,660 95,424 -2.03%
-
NP to SH 92,226 117,338 71,378 95,636 136,894 97,400 95,130 -2.05%
-
Tax Rate 37.95% 22.48% 26.61% 31.09% -5.52% 30.80% 30.90% -
Total Cost 736,829 653,127 613,648 647,234 653,936 677,157 559,621 20.18%
-
Net Worth 422,702 518,048 518,170 556,474 1,198,141 1,006,718 431,848 -1.42%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 70,194 118,244 118,272 116,471 137,658 99,665 111,046 -26.40%
Div Payout % 76.11% 100.77% 165.70% 121.79% 100.56% 102.33% 116.73% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 422,702 518,048 518,170 556,474 1,198,141 1,006,718 431,848 -1.42%
NOSH 1,280,916 1,295,121 1,295,426 1,294,127 1,274,618 1,258,397 1,233,852 2.53%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 11.16% 15.29% 10.86% 13.19% 17.39% 12.72% 14.57% -
ROE 21.82% 22.65% 13.78% 17.19% 11.43% 9.67% 22.03% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 64.75 59.53 53.14 57.61 62.11 61.65 53.09 14.19%
EPS 7.20 9.06 5.51 7.39 10.74 7.74 7.71 -4.47%
DPS 5.48 9.13 9.13 9.00 10.80 7.92 9.00 -28.22%
NAPS 0.33 0.40 0.40 0.43 0.94 0.80 0.35 -3.85%
Adjusted Per Share Value based on latest NOSH - 1,294,127
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 61.39 57.07 50.96 55.19 58.59 57.43 48.49 17.08%
EPS 6.83 8.69 5.28 7.08 10.13 7.21 7.04 -2.00%
DPS 5.20 8.75 8.75 8.62 10.19 7.38 8.22 -26.36%
NAPS 0.3129 0.3835 0.3835 0.4119 0.8869 0.7452 0.3197 -1.42%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 4.38 4.52 4.48 4.28 4.75 4.60 4.11 -
P/RPS 6.76 7.59 8.43 7.43 7.65 7.46 7.74 -8.65%
P/EPS 60.83 49.89 81.31 57.92 44.23 59.43 53.31 9.22%
EY 1.64 2.00 1.23 1.73 2.26 1.68 1.88 -8.72%
DY 1.25 2.02 2.04 2.10 2.27 1.72 2.19 -31.26%
P/NAPS 13.27 11.30 11.20 9.95 5.05 5.75 11.74 8.53%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 28/06/07 07/03/07 08/12/06 06/09/06 19/06/06 10/03/06 09/12/05 -
Price 5.18 4.42 4.64 4.34 4.60 4.52 4.25 -
P/RPS 8.00 7.42 8.73 7.53 7.41 7.33 8.01 -0.08%
P/EPS 71.94 48.79 84.21 58.73 42.83 58.40 55.12 19.48%
EY 1.39 2.05 1.19 1.70 2.33 1.71 1.81 -16.18%
DY 1.06 2.07 1.97 2.07 2.35 1.75 2.12 -37.08%
P/NAPS 15.70 11.05 11.60 10.09 4.89 5.65 12.14 18.75%

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