[SPTOTO] YoY TTM 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- 4.75%
YoY- -0.5%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 3,390,238 3,611,266 3,495,998 3,149,811 3,001,435 2,765,940 2,570,097 4.72%
PBT 452,918 581,808 535,078 561,816 517,657 542,690 463,762 -0.39%
Tax -138,708 -168,860 -158,800 -158,977 -108,197 -160,592 -315,782 -12.80%
NP 314,210 412,948 376,278 402,839 409,460 382,098 147,980 13.36%
-
NP to SH 307,784 407,357 365,052 399,307 401,308 381,211 147,980 12.97%
-
Tax Rate 30.63% 29.02% 29.68% 28.30% 20.90% 29.59% 68.09% -
Total Cost 3,076,028 3,198,318 3,119,720 2,746,972 2,591,975 2,383,842 2,422,117 4.06%
-
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 267,463 818,060 280,777 356,154 472,067 411,207 263,619 0.24%
Div Payout % 86.90% 200.82% 76.91% 89.19% 117.63% 107.87% 178.15% -
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 9.27% 11.43% 10.76% 12.79% 13.64% 13.81% 5.76% -
ROE 85.30% 131.61% 90.87% 113.01% 77.45% 88.27% 19.87% -
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 253.69 268.35 278.47 249.61 231.69 224.17 262.33 -0.55%
EPS 23.03 30.27 29.08 31.64 30.98 30.90 15.10 7.28%
DPS 20.00 60.79 22.33 28.22 36.44 33.33 26.91 -4.82%
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 250.94 267.30 258.77 233.15 222.16 204.73 190.24 4.72%
EPS 22.78 30.15 27.02 29.56 29.70 28.22 10.95 12.97%
DPS 19.80 60.55 20.78 26.36 34.94 30.44 19.51 0.24%
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 1.61 1.58 1.40 2.00 1.93 1.83 1.46 1.64%
P/EPS 17.72 13.97 13.41 15.77 14.46 13.30 25.29 -5.75%
EY 5.64 7.16 7.46 6.34 6.91 7.52 3.95 6.11%
DY 4.90 14.37 5.73 5.66 8.13 8.11 7.04 -5.85%
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 1.59 1.53 1.45 1.98 2.00 1.90 1.54 0.53%
P/EPS 17.54 13.58 13.89 15.61 14.98 13.76 26.68 -6.74%
EY 5.70 7.37 7.20 6.41 6.68 7.27 3.75 7.22%
DY 4.95 14.79 5.53 5.71 7.85 7.84 6.68 -4.87%
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