[SPTOTO] YoY TTM Result on 31-Oct-2005 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
09-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 5.96%
YoY- 157.61%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 3,495,998 3,149,811 3,001,435 2,765,940 2,570,097 2,338,626 2,173,137 8.23%
PBT 535,078 561,816 517,657 542,690 463,762 407,922 410,217 4.52%
Tax -158,800 -158,977 -108,197 -160,592 -315,782 -137,663 -122,701 4.38%
NP 376,278 402,839 409,460 382,098 147,980 270,259 287,516 4.58%
-
NP to SH 365,052 399,307 401,308 381,211 147,980 270,259 287,516 4.05%
-
Tax Rate 29.68% 28.30% 20.90% 29.59% 68.09% 33.75% 29.91% -
Total Cost 3,119,720 2,746,972 2,591,975 2,383,842 2,422,117 2,068,367 1,885,621 8.74%
-
Net Worth 401,737 353,337 518,170 431,848 744,587 762,760 493,521 -3.36%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 280,777 356,154 472,067 411,207 263,619 217,825 182,714 7.41%
Div Payout % 76.91% 89.19% 117.63% 107.87% 178.15% 80.60% 63.55% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 401,737 353,337 518,170 431,848 744,587 762,760 493,521 -3.36%
NOSH 1,255,430 1,261,918 1,295,426 1,233,852 979,720 811,447 616,901 12.55%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 10.76% 12.79% 13.64% 13.81% 5.76% 11.56% 13.23% -
ROE 90.87% 113.01% 77.45% 88.27% 19.87% 35.43% 58.26% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 278.47 249.61 231.69 224.17 262.33 288.20 352.27 -3.83%
EPS 29.08 31.64 30.98 30.90 15.10 33.31 46.61 -7.55%
DPS 22.33 28.22 36.44 33.33 26.91 26.84 29.62 -4.59%
NAPS 0.32 0.28 0.40 0.35 0.76 0.94 0.80 -14.15%
Adjusted Per Share Value based on latest NOSH - 1,233,852
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 258.77 233.15 222.16 204.73 190.24 173.10 160.85 8.23%
EPS 27.02 29.56 29.70 28.22 10.95 20.00 21.28 4.05%
DPS 20.78 26.36 34.94 30.44 19.51 16.12 13.52 7.41%
NAPS 0.2974 0.2615 0.3835 0.3197 0.5511 0.5646 0.3653 -3.36%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 3.90 4.99 4.48 4.11 3.82 4.27 1.42 -
P/RPS 1.40 2.00 1.93 1.83 1.46 1.48 0.40 23.19%
P/EPS 13.41 15.77 14.46 13.30 25.29 12.82 3.05 27.96%
EY 7.46 6.34 6.91 7.52 3.95 7.80 32.82 -21.86%
DY 5.73 5.66 8.13 8.11 7.04 6.29 20.86 -19.35%
P/NAPS 12.19 17.82 11.20 11.74 5.03 4.54 1.78 37.76%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 12/12/08 07/12/07 08/12/06 09/12/05 08/12/04 17/12/03 18/12/02 -
Price 4.04 4.94 4.64 4.25 4.03 3.74 3.23 -
P/RPS 1.45 1.98 2.00 1.90 1.54 1.30 0.92 7.86%
P/EPS 13.89 15.61 14.98 13.76 26.68 11.23 6.93 12.27%
EY 7.20 6.41 6.68 7.27 3.75 8.91 14.43 -10.93%
DY 5.53 5.71 7.85 7.84 6.68 7.18 9.17 -8.07%
P/NAPS 12.63 17.64 11.60 12.14 5.30 3.98 4.04 20.90%

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