[SPTOTO] YoY Quarter Result on 31-Oct-2007 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
07-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- -10.77%
YoY- 25.35%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 845,790 857,105 941,788 792,471 688,415 655,045 643,148 4.66%
PBT 97,740 147,437 162,396 119,206 101,876 138,091 108,884 -1.78%
Tax -30,532 -44,151 -46,393 -28,281 -27,109 -42,667 -35,209 -2.34%
NP 67,208 103,286 116,003 90,925 74,767 95,424 73,675 -1.51%
-
NP to SH 65,082 102,544 113,742 89,470 71,378 95,130 73,675 -2.04%
-
Tax Rate 31.24% 29.95% 28.57% 23.72% 26.61% 30.90% 32.34% -
Total Cost 778,582 753,819 825,785 701,546 613,648 559,621 569,473 5.34%
-
Net Worth 360,824 309,516 401,737 353,337 518,170 431,848 744,587 -11.36%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 53,455 - 65,910 74,705 118,272 111,046 56,431 -0.89%
Div Payout % 82.14% - 57.95% 83.50% 165.70% 116.73% 76.60% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 360,824 309,516 401,737 353,337 518,170 431,848 744,587 -11.36%
NOSH 1,336,386 1,345,721 1,255,430 1,261,918 1,295,426 1,233,852 979,720 5.30%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 7.95% 12.05% 12.32% 11.47% 10.86% 14.57% 11.46% -
ROE 18.04% 33.13% 28.31% 25.32% 13.78% 22.03% 9.89% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 63.29 63.69 75.02 62.80 53.14 53.09 65.65 -0.60%
EPS 4.87 7.62 9.06 7.09 5.51 7.71 7.52 -6.98%
DPS 4.00 0.00 5.25 5.92 9.13 9.00 5.76 -5.89%
NAPS 0.27 0.23 0.32 0.28 0.40 0.35 0.76 -15.83%
Adjusted Per Share Value based on latest NOSH - 1,261,918
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 62.60 63.44 69.71 58.66 50.96 48.49 47.61 4.66%
EPS 4.82 7.59 8.42 6.62 5.28 7.04 5.45 -2.02%
DPS 3.96 0.00 4.88 5.53 8.75 8.22 4.18 -0.89%
NAPS 0.2671 0.2291 0.2974 0.2615 0.3835 0.3197 0.5511 -11.36%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 4.08 4.23 3.90 4.99 4.48 4.11 3.82 -
P/RPS 6.45 6.64 5.20 7.95 8.43 7.74 5.82 1.72%
P/EPS 83.78 55.51 43.05 70.38 81.31 53.31 50.80 8.69%
EY 1.19 1.80 2.32 1.42 1.23 1.88 1.97 -8.05%
DY 0.98 0.00 1.35 1.19 2.04 2.19 1.51 -6.94%
P/NAPS 15.11 18.39 12.19 17.82 11.20 11.74 5.03 20.11%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 10/12/10 10/12/09 12/12/08 07/12/07 08/12/06 09/12/05 08/12/04 -
Price 4.04 4.11 4.04 4.94 4.64 4.25 4.03 -
P/RPS 6.38 6.45 5.39 7.87 8.73 8.01 6.14 0.64%
P/EPS 82.96 53.94 44.59 69.68 84.21 55.12 53.59 7.55%
EY 1.21 1.85 2.24 1.44 1.19 1.81 1.87 -6.99%
DY 0.99 0.00 1.30 1.20 1.97 2.12 1.43 -5.94%
P/NAPS 14.96 17.87 12.63 17.64 11.60 12.14 5.30 18.87%

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