[SPTOTO] YoY Quarter Result on 30-Apr-2006 [#4]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
19-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- 40.55%
YoY- 72.53%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 870,333 866,831 829,361 791,604 723,400 634,865 619,145 5.83%
PBT 150,813 93,929 149,133 130,467 114,234 100,306 85,980 9.80%
Tax -40,995 -28,079 -56,601 7,201 -34,890 -195,762 -35,406 2.47%
NP 109,818 65,850 92,532 137,668 79,344 -95,456 50,574 13.78%
-
NP to SH 107,249 60,762 92,226 136,894 79,344 -95,456 50,574 13.33%
-
Tax Rate 27.18% 29.89% 37.95% -5.52% 30.54% 195.16% 41.18% -
Total Cost 760,515 800,981 736,829 653,936 644,056 730,321 568,571 4.96%
-
Net Worth 477,220 327,083 422,702 1,198,141 880,392 724,148 682,059 -5.77%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 138,142 83,783 70,194 137,658 86,082 135,425 146,280 -0.94%
Div Payout % 128.81% 137.89% 76.11% 100.56% 108.49% 0.00% 289.24% -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 477,220 327,083 422,702 1,198,141 880,392 724,148 682,059 -5.77%
NOSH 1,255,843 1,258,012 1,280,916 1,274,618 1,086,904 940,453 725,595 9.56%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 12.62% 7.60% 11.16% 17.39% 10.97% -15.04% 8.17% -
ROE 22.47% 18.58% 21.82% 11.43% 9.01% -13.18% 7.41% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 69.30 68.90 64.75 62.11 66.56 67.51 85.33 -3.40%
EPS 8.54 4.83 7.20 10.74 7.30 -10.15 6.97 3.44%
DPS 11.00 6.66 5.48 10.80 7.92 14.40 20.16 -9.59%
NAPS 0.38 0.26 0.33 0.94 0.81 0.77 0.94 -13.99%
Adjusted Per Share Value based on latest NOSH - 1,274,618
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 64.42 64.16 61.39 58.59 53.55 46.99 45.83 5.83%
EPS 7.94 4.50 6.83 10.13 5.87 -7.07 3.74 13.35%
DPS 10.23 6.20 5.20 10.19 6.37 10.02 10.83 -0.94%
NAPS 0.3532 0.2421 0.3129 0.8869 0.6517 0.536 0.5049 -5.77%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 4.38 4.54 4.38 4.75 3.93 4.28 3.07 -
P/RPS 6.32 6.59 6.76 7.65 5.90 6.34 3.60 9.82%
P/EPS 51.29 94.00 60.83 44.23 53.84 -42.17 44.05 2.56%
EY 1.95 1.06 1.64 2.26 1.86 -2.37 2.27 -2.49%
DY 2.51 1.47 1.25 2.27 2.02 3.36 6.57 -14.80%
P/NAPS 11.53 17.46 13.27 5.05 4.85 5.56 3.27 23.34%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 15/06/09 18/06/08 28/06/07 19/06/06 13/06/05 18/06/04 20/06/03 -
Price 4.41 4.38 5.18 4.60 3.99 4.17 3.50 -
P/RPS 6.36 6.36 8.00 7.41 5.99 6.18 4.10 7.58%
P/EPS 51.64 90.68 71.94 42.83 54.66 -41.08 50.22 0.46%
EY 1.94 1.10 1.39 2.33 1.83 -2.43 1.99 -0.42%
DY 2.49 1.52 1.06 2.35 1.98 3.45 5.76 -13.03%
P/NAPS 11.61 16.85 15.70 4.89 4.93 5.42 3.72 20.86%

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