[SPTOTO] QoQ Quarter Result on 31-Jul-2007 [#1]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
10-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 8.73%
YoY- 4.85%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 866,831 861,477 792,471 756,998 829,361 770,981 688,415 16.62%
PBT 93,929 148,054 119,206 141,438 149,133 152,039 101,876 -5.27%
Tax -28,079 -47,608 -28,281 -39,910 -56,601 -34,185 -27,109 2.37%
NP 65,850 100,446 90,925 101,528 92,532 117,854 74,767 -8.12%
-
NP to SH 60,762 98,158 89,470 100,273 92,226 117,338 71,378 -10.18%
-
Tax Rate 29.89% 32.16% 23.72% 28.22% 37.95% 22.48% 26.61% -
Total Cost 800,981 761,031 701,546 655,470 736,829 653,127 613,648 19.45%
-
Net Worth 327,083 365,414 353,337 382,235 422,702 518,048 518,170 -26.43%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 83,783 74,595 74,705 93,010 70,194 118,244 118,272 -20.55%
Div Payout % 137.89% 75.99% 83.50% 92.76% 76.11% 100.77% 165.70% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 327,083 365,414 353,337 382,235 422,702 518,048 518,170 -26.43%
NOSH 1,258,012 1,260,051 1,261,918 1,274,116 1,280,916 1,295,121 1,295,426 -1.93%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 7.60% 11.66% 11.47% 13.41% 11.16% 15.29% 10.86% -
ROE 18.58% 26.86% 25.32% 26.23% 21.82% 22.65% 13.78% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 68.90 68.37 62.80 59.41 64.75 59.53 53.14 18.92%
EPS 4.83 7.79 7.09 7.87 7.20 9.06 5.51 -8.41%
DPS 6.66 5.92 5.92 7.30 5.48 9.13 9.13 -18.98%
NAPS 0.26 0.29 0.28 0.30 0.33 0.40 0.40 -24.98%
Adjusted Per Share Value based on latest NOSH - 1,274,116
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 64.16 63.77 58.66 56.03 61.39 57.07 50.96 16.61%
EPS 4.50 7.27 6.62 7.42 6.83 8.69 5.28 -10.11%
DPS 6.20 5.52 5.53 6.88 5.20 8.75 8.75 -20.53%
NAPS 0.2421 0.2705 0.2615 0.2829 0.3129 0.3835 0.3835 -26.43%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 4.54 4.62 4.99 4.87 4.38 4.52 4.48 -
P/RPS 6.59 6.76 7.95 8.20 6.76 7.59 8.43 -15.15%
P/EPS 94.00 59.31 70.38 61.88 60.83 49.89 81.31 10.16%
EY 1.06 1.69 1.42 1.62 1.64 2.00 1.23 -9.44%
DY 1.47 1.28 1.19 1.50 1.25 2.02 2.04 -19.64%
P/NAPS 17.46 15.93 17.82 16.23 13.27 11.30 11.20 34.48%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 18/06/08 05/03/08 07/12/07 10/09/07 28/06/07 07/03/07 08/12/06 -
Price 4.38 4.36 4.94 4.77 5.18 4.42 4.64 -
P/RPS 6.36 6.38 7.87 8.03 8.00 7.42 8.73 -19.05%
P/EPS 90.68 55.97 69.68 60.61 71.94 48.79 84.21 5.06%
EY 1.10 1.79 1.44 1.65 1.39 2.05 1.19 -5.11%
DY 1.52 1.36 1.20 1.53 1.06 2.07 1.97 -15.88%
P/NAPS 16.85 15.03 17.64 15.90 15.70 11.05 11.60 28.29%

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