[SPTOTO] YoY Annualized Quarter Result on 31-Jul-2005 [#1]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
13-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- 38.48%
YoY- 27.78%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 3,303,608 3,027,992 2,982,396 2,863,424 2,528,112 2,335,608 2,069,584 8.09%
PBT 522,796 565,752 570,980 627,860 527,496 434,688 387,196 5.12%
Tax -146,880 -159,640 -177,520 -171,060 -171,872 -133,860 -119,392 3.51%
NP 375,916 406,112 393,460 456,800 355,624 300,828 267,804 5.80%
-
NP to SH 369,560 401,092 382,544 454,428 355,624 300,828 267,804 5.50%
-
Tax Rate 28.10% 28.22% 31.09% 27.24% 32.58% 30.79% 30.84% -
Total Cost 2,927,692 2,621,880 2,588,936 2,406,624 2,172,488 2,034,780 1,801,780 8.41%
-
Net Worth 338,930 382,235 556,474 991,354 757,495 797,767 339,485 -0.02%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 225,953 372,042 465,885 410,215 287,050 - 3,005,281 -35.00%
Div Payout % 61.14% 92.76% 121.79% 90.27% 80.72% - 1,122.19% -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 338,930 382,235 556,474 991,354 757,495 797,767 339,485 -0.02%
NOSH 1,255,298 1,274,116 1,294,127 1,139,488 996,704 774,531 556,533 14.50%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 11.38% 13.41% 13.19% 15.95% 14.07% 12.88% 12.94% -
ROE 109.04% 104.93% 68.74% 45.84% 46.95% 37.71% 78.89% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 263.17 237.65 230.46 251.29 253.65 301.55 371.87 -5.59%
EPS 29.44 31.48 29.56 39.88 35.68 38.84 48.12 -7.85%
DPS 18.00 29.20 36.00 36.00 28.80 0.00 540.00 -43.24%
NAPS 0.27 0.30 0.43 0.87 0.76 1.03 0.61 -12.69%
Adjusted Per Share Value based on latest NOSH - 1,139,488
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 244.53 224.13 220.75 211.95 187.13 172.88 153.19 8.09%
EPS 27.35 29.69 28.32 33.64 26.32 22.27 19.82 5.50%
DPS 16.72 27.54 34.48 30.36 21.25 0.00 222.45 -35.01%
NAPS 0.2509 0.2829 0.4119 0.7338 0.5607 0.5905 0.2513 -0.02%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 4.79 4.87 4.28 4.44 3.62 3.91 1.65 -
P/RPS 1.82 2.05 1.86 1.77 1.43 1.30 0.44 26.67%
P/EPS 16.27 15.47 14.48 11.13 10.15 10.07 3.43 29.59%
EY 6.15 6.46 6.91 8.98 9.86 9.93 29.16 -22.82%
DY 3.76 6.00 8.41 8.11 7.96 0.00 327.27 -52.46%
P/NAPS 17.74 16.23 9.95 5.10 4.76 3.80 2.70 36.81%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 08/09/08 10/09/07 06/09/06 13/09/05 13/09/04 22/09/03 18/09/02 -
Price 4.07 4.77 4.34 4.40 3.64 4.05 1.47 -
P/RPS 1.55 2.01 1.88 1.75 1.44 1.34 0.40 25.30%
P/EPS 13.82 15.15 14.68 11.03 10.20 10.43 3.05 28.60%
EY 7.23 6.60 6.81 9.06 9.80 9.59 32.73 -22.23%
DY 4.42 6.12 8.29 8.18 7.91 0.00 367.35 -52.09%
P/NAPS 15.07 15.90 10.09 5.06 4.79 3.93 2.41 35.69%

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