[SPTOTO] YoY Quarter Result on 31-Jan-2009 [#3]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
16-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -14.62%
YoY- -1.07%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 983,459 851,166 850,759 1,057,663 861,477 770,981 775,817 4.02%
PBT 164,939 161,493 139,259 141,420 148,054 152,039 142,569 2.45%
Tax -50,354 -43,781 -40,597 -42,960 -47,608 -34,185 -43,909 2.30%
NP 114,585 117,712 98,662 98,460 100,446 117,854 98,660 2.52%
-
NP to SH 112,740 114,875 97,851 97,112 98,158 117,338 97,400 2.46%
-
Tax Rate 30.53% 27.11% 29.15% 30.38% 32.16% 22.48% 30.80% -
Total Cost 868,874 733,454 752,097 959,203 761,031 653,127 677,157 4.24%
-
Net Worth 507,597 427,939 375,833 439,705 365,414 518,048 1,006,718 -10.78%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 80,146 80,238 - 56,030 74,595 118,244 99,665 -3.56%
Div Payout % 71.09% 69.85% - 57.70% 75.99% 100.77% 102.33% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 507,597 427,939 375,833 439,705 365,414 518,048 1,006,718 -10.78%
NOSH 1,335,782 1,337,310 1,342,263 1,256,300 1,260,051 1,295,121 1,258,397 0.99%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 11.65% 13.83% 11.60% 9.31% 11.66% 15.29% 12.72% -
ROE 22.21% 26.84% 26.04% 22.09% 26.86% 22.65% 9.67% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 73.62 63.65 63.38 84.19 68.37 59.53 61.65 3.00%
EPS 8.44 8.59 7.29 7.73 7.79 9.06 7.74 1.45%
DPS 6.00 6.00 0.00 4.46 5.92 9.13 7.92 -4.51%
NAPS 0.38 0.32 0.28 0.35 0.29 0.40 0.80 -11.66%
Adjusted Per Share Value based on latest NOSH - 1,256,300
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 72.79 63.00 62.97 78.29 63.77 57.07 57.43 4.02%
EPS 8.34 8.50 7.24 7.19 7.27 8.69 7.21 2.45%
DPS 5.93 5.94 0.00 4.15 5.52 8.75 7.38 -3.57%
NAPS 0.3757 0.3168 0.2782 0.3255 0.2705 0.3835 0.7452 -10.78%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 4.28 4.12 4.13 4.18 4.62 4.52 4.60 -
P/RPS 5.81 6.47 6.52 4.97 6.76 7.59 7.46 -4.07%
P/EPS 50.71 47.96 56.65 54.08 59.31 49.89 59.43 -2.60%
EY 1.97 2.08 1.77 1.85 1.69 2.00 1.68 2.68%
DY 1.40 1.46 0.00 1.07 1.28 2.02 1.72 -3.37%
P/NAPS 11.26 12.88 14.75 11.94 15.93 11.30 5.75 11.84%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 21/03/12 15/03/11 15/03/10 16/03/09 05/03/08 07/03/07 10/03/06 -
Price 4.30 4.00 4.28 4.16 4.36 4.42 4.52 -
P/RPS 5.84 6.28 6.75 4.94 6.38 7.42 7.33 -3.71%
P/EPS 50.95 46.57 58.71 53.82 55.97 48.79 58.40 -2.24%
EY 1.96 2.15 1.70 1.86 1.79 2.05 1.71 2.29%
DY 1.40 1.50 0.00 1.07 1.36 2.07 1.75 -3.64%
P/NAPS 11.32 12.50 15.29 11.89 15.03 11.05 5.65 12.27%

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