[SPTOTO] YoY Cumulative 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- -79.41%
YoY- -15.82%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 826,165 825,902 756,998 745,599 715,856 632,028 583,902 5.94%
PBT 142,138 130,699 141,438 142,745 156,965 131,874 108,672 4.57%
Tax -40,754 -36,720 -39,910 -44,380 -42,765 -42,968 -33,465 3.33%
NP 101,384 93,979 101,528 98,365 114,200 88,906 75,207 5.09%
-
NP to SH 100,452 92,390 100,273 95,636 113,607 88,906 75,207 4.93%
-
Tax Rate 28.67% 28.10% 28.22% 31.09% 27.24% 32.58% 30.79% -
Total Cost 724,781 731,923 655,470 647,234 601,656 543,122 508,695 6.07%
-
Net Worth 189,056 338,930 382,235 556,474 991,354 757,495 797,767 -21.31%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 623,886 56,488 93,010 116,471 102,553 71,762 - -
Div Payout % 621.08% 61.14% 92.76% 121.79% 90.27% 80.72% - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 189,056 338,930 382,235 556,474 991,354 757,495 797,767 -21.31%
NOSH 1,260,376 1,255,298 1,274,116 1,294,127 1,139,488 996,704 774,531 8.44%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 12.27% 11.38% 13.41% 13.19% 15.95% 14.07% 12.88% -
ROE 53.13% 27.26% 26.23% 17.19% 11.46% 11.74% 9.43% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 65.55 65.79 59.41 57.61 62.82 63.41 75.39 -2.30%
EPS 7.97 7.36 7.87 7.39 9.97 8.92 9.71 -3.23%
DPS 49.50 4.50 7.30 9.00 9.00 7.20 0.00 -
NAPS 0.15 0.27 0.30 0.43 0.87 0.76 1.03 -27.44%
Adjusted Per Share Value based on latest NOSH - 1,294,127
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 61.15 61.13 56.03 55.19 52.99 46.78 43.22 5.94%
EPS 7.44 6.84 7.42 7.08 8.41 6.58 5.57 4.93%
DPS 46.18 4.18 6.88 8.62 7.59 5.31 0.00 -
NAPS 0.1399 0.2509 0.2829 0.4119 0.7338 0.5607 0.5905 -21.32%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 4.27 4.79 4.87 4.28 4.44 3.62 3.91 -
P/RPS 6.51 7.28 8.20 7.43 7.07 5.71 5.19 3.84%
P/EPS 53.58 65.08 61.88 57.92 44.53 40.58 40.27 4.87%
EY 1.87 1.54 1.62 1.73 2.25 2.46 2.48 -4.59%
DY 11.59 0.94 1.50 2.10 2.03 1.99 0.00 -
P/NAPS 28.47 17.74 16.23 9.95 5.10 4.76 3.80 39.84%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 09/09/09 08/09/08 10/09/07 06/09/06 13/09/05 13/09/04 22/09/03 -
Price 4.23 4.07 4.77 4.34 4.40 3.64 4.05 -
P/RPS 6.45 6.19 8.03 7.53 7.00 5.74 5.37 3.09%
P/EPS 53.07 55.30 60.61 58.73 44.13 40.81 41.71 4.09%
EY 1.88 1.81 1.65 1.70 2.27 2.45 2.40 -3.98%
DY 11.70 1.11 1.53 2.07 2.05 1.98 0.00 -
P/NAPS 28.20 15.07 15.90 10.09 5.06 4.79 3.93 38.83%

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