[SPTOTO] YoY Quarter Result on 30-Apr-2011 [#4]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
20-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- -9.31%
YoY- 28.79%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 1,358,848 930,966 916,126 901,308 858,294 870,333 866,831 7.77%
PBT 99,570 116,054 132,794 148,078 117,321 150,813 93,929 0.97%
Tax -25,737 -38,257 -36,796 -42,533 -34,238 -40,995 -28,079 -1.44%
NP 73,833 77,797 95,998 105,545 83,083 109,818 65,850 1.92%
-
NP to SH 69,357 75,627 91,207 104,185 80,895 107,249 60,762 2.22%
-
Tax Rate 25.85% 32.96% 27.71% 28.72% 29.18% 27.18% 29.89% -
Total Cost 1,285,015 853,169 820,128 795,763 775,211 760,515 800,981 8.19%
-
Net Worth 607,699 566,191 478,637 454,722 441,245 477,220 327,083 10.87%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div 92,475 53,922 66,477 40,122 106,968 138,142 83,783 1.65%
Div Payout % 133.33% 71.30% 72.89% 38.51% 132.23% 128.81% 137.89% -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 607,699 566,191 478,637 454,722 441,245 477,220 327,083 10.87%
NOSH 1,321,085 1,348,074 1,329,548 1,337,419 1,337,107 1,255,843 1,258,012 0.81%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 5.43% 8.36% 10.48% 11.71% 9.68% 12.62% 7.60% -
ROE 11.41% 13.36% 19.06% 22.91% 18.33% 22.47% 18.58% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 102.86 69.06 68.91 67.39 64.19 69.30 68.90 6.90%
EPS 5.25 5.61 6.86 7.79 6.05 8.54 4.83 1.39%
DPS 7.00 4.00 5.00 3.00 8.00 11.00 6.66 0.83%
NAPS 0.46 0.42 0.36 0.34 0.33 0.38 0.26 9.97%
Adjusted Per Share Value based on latest NOSH - 1,337,419
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 100.58 68.91 67.81 66.71 63.53 64.42 64.16 7.77%
EPS 5.13 5.60 6.75 7.71 5.99 7.94 4.50 2.20%
DPS 6.85 3.99 4.92 2.97 7.92 10.23 6.20 1.67%
NAPS 0.4498 0.4191 0.3543 0.3366 0.3266 0.3532 0.2421 10.87%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 3.89 4.20 4.23 4.13 4.47 4.38 4.54 -
P/RPS 3.78 6.08 6.14 6.13 6.96 6.32 6.59 -8.84%
P/EPS 74.10 74.87 61.66 53.02 73.88 51.29 94.00 -3.88%
EY 1.35 1.34 1.62 1.89 1.35 1.95 1.06 4.11%
DY 1.80 0.95 1.18 0.73 1.79 2.51 1.47 3.43%
P/NAPS 8.46 10.00 11.75 12.15 13.55 11.53 17.46 -11.37%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 17/06/14 18/06/13 18/06/12 20/06/11 18/06/10 15/06/09 18/06/08 -
Price 3.80 4.29 4.14 4.42 4.33 4.41 4.38 -
P/RPS 3.69 6.21 6.01 6.56 6.75 6.36 6.36 -8.67%
P/EPS 72.38 76.47 60.35 56.74 71.57 51.64 90.68 -3.68%
EY 1.38 1.31 1.66 1.76 1.40 1.94 1.10 3.85%
DY 1.84 0.93 1.21 0.68 1.85 2.49 1.52 3.23%
P/NAPS 8.26 10.21 11.50 13.00 13.12 11.61 16.85 -11.19%

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