[SPTOTO] QoQ Annualized Quarter Result on 31-Jan-2008 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

05-Mar-2008

Admission Sponsor

Sponsor

Financial Year

30-Apr-2008

Quarter

31-Jan-2008 [#3]

Profit Trend

QoQ- 1.15%

YoY- 1.25%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Annualized Quarter Result
Revenue	3,535,380	3,303,608	3,277,797	3,214,594	3,098,938	3,027,992	3,035,288	10.65%
YoY %	7.02%	0.79%	1.97%	3.73%	2.34%	-0.24%	-	-
Horiz. %	116.48%	108.84%	107.99%	105.91%	102.10%	99.76%	100.00%	-
PBT	586,190	522,796	502,627	544,930	521,288	565,752	545,332	4.91%
YoY %	12.13%	4.01%	-7.76%	4.54%	-7.86%	3.74%	-	-
Horiz. %	107.49%	95.87%	92.17%	99.93%	95.59%	103.74%	100.00%	-
Tax	-166,226	-146,880	-143,878	-154,398	-136,382	-159,640	-162,806	1.38%
YoY %	-13.17%	-2.09%	6.81%	-13.21%	14.57%	1.94%	-	-
Horiz. %	102.10%	90.22%	88.37%	94.84%	83.77%	98.06%	100.00%	-
NP	419,964	375,916	358,749	390,532	384,906	406,112	382,526	6.39%
YoY %	11.72%	4.79%	-8.14%	1.46%	-5.22%	6.17%	-	-
Horiz. %	109.79%	98.27%	93.78%	102.09%	100.62%	106.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	412,264	369,560	348,663	383,868	379,486	401,092	375,687	6.35%
YoY %	11.56%	5.99%	-9.17%	1.15%	-5.39%	6.76%	-	-
Horiz. %	109.74%	98.37%	92.81%	102.18%	101.01%	106.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.36%	28.10%	28.63%	28.33%	26.16%	28.22%	29.85%	-
YoY %	0.93%	-1.85%	1.06%	8.30%	-7.30%	-5.46%	-	-
Horiz. %	95.01%	94.14%	95.91%	94.91%	87.64%	94.54%	100.00%	-
Total Cost	3,115,416	2,927,692	2,919,048	2,824,062	2,714,032	2,621,880	2,652,762	11.25%
YoY %	6.41%	0.30%	3.36%	4.05%	3.51%	-1.16%	-	-
Horiz. %	117.44%	110.36%	110.04%	106.46%	102.31%	98.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	401,963	338,930	328,450	366,994	355,133	382,235	422,545	-3.25%
YoY %	18.60%	3.19%	-10.50%	3.34%	-7.09%	-9.54%	-	-
Horiz. %	95.13%	80.21%	77.73%	86.85%	84.05%	90.46%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Dividend
Div	244,946	225,953	327,187	324,642	337,884	372,042	419,216	-29.99%
YoY %	8.41%	-30.94%	0.78%	-3.92%	-9.18%	-11.25%	-	-
Horiz. %	58.43%	53.90%	78.05%	77.44%	80.60%	88.75%	100.00%	-
Div Payout %	59.41%	61.14%	93.84%	84.57%	89.04%	92.76%	111.59%	-
YoY %	-2.83%	-34.85%	10.96%	-5.02%	-4.01%	-16.87%	-	-
Horiz. %	53.24%	54.79%	84.09%	75.79%	79.79%	83.13%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Equity
Net Worth	401,963	338,930	328,450	366,994	355,133	382,235	422,545	-3.25%
YoY %	18.60%	3.19%	-10.50%	3.34%	-7.09%	-9.54%	-	-
Horiz. %	95.13%	80.21%	77.73%	86.85%	84.05%	90.46%	100.00%	-
NOSH	1,256,136	1,255,298	1,263,271	1,265,498	1,268,335	1,274,116	1,280,442	-1.26%
YoY %	0.07%	-0.63%	-0.18%	-0.22%	-0.45%	-0.49%	-	-
Horiz. %	98.10%	98.04%	98.66%	98.83%	99.05%	99.51%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Ratio Analysis
NP Margin	11.88%	11.38%	10.94%	12.15%	12.42%	13.41%	12.60%	-
YoY %	4.39%	4.02%	-9.96%	-2.17%	-7.38%	6.43%	-	-
Horiz. %	94.29%	90.32%	86.83%	96.43%	98.57%	106.43%	100.00%	-
ROE	102.56%	109.04%	106.15%	104.60%	106.86%	104.93%	88.91%	-
YoY %	-5.94%	2.72%	1.48%	-2.11%	1.84%	18.02%	-	-
Horiz. %	115.35%	122.64%	119.39%	117.65%	120.19%	118.02%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Per Share
RPS	281.45	263.17	259.47	254.02	244.33	237.65	237.05	12.06%
YoY %	6.95%	1.43%	2.15%	3.97%	2.81%	0.25%	-	-
Horiz. %	118.73%	111.02%	109.46%	107.16%	103.07%	100.25%	100.00%	-
EPS	32.82	29.44	27.60	30.33	29.92	31.48	29.05	8.43%
YoY %	11.48%	6.67%	-9.00%	1.37%	-4.96%	8.36%	-	-
Horiz. %	112.98%	101.34%	95.01%	104.41%	102.99%	108.36%	100.00%	-
DPS	19.50	18.00	25.90	25.65	26.64	29.20	32.74	-29.09%
YoY %	8.33%	-30.50%	0.97%	-3.72%	-8.77%	-10.81%	-	-
Horiz. %	59.56%	54.98%	79.11%	78.34%	81.37%	89.19%	100.00%	-
NAPS	0.32	0.27	0.26	0.29	0.28	0.30	0.33	-2.02%
YoY %	18.52%	3.85%	-10.34%	3.57%	-6.67%	-9.09%	-	-
Horiz. %	96.97%	81.82%	78.79%	87.88%	84.85%	90.91%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,260,051
RPS	261.69	244.53	242.62	237.94	229.38	224.13	224.67	10.65%
YoY %	7.02%	0.79%	1.97%	3.73%	2.34%	-0.24%	-	-
Horiz. %	116.48%	108.84%	107.99%	105.91%	102.10%	99.76%	100.00%	-
EPS	30.52	27.35	25.81	28.41	28.09	29.69	27.81	6.36%
YoY %	11.59%	5.97%	-9.15%	1.14%	-5.39%	6.76%	-	-
Horiz. %	109.74%	98.35%	92.81%	102.16%	101.01%	106.76%	100.00%	-
DPS	18.13	16.72	24.22	24.03	25.01	27.54	31.03	-29.99%
YoY %	8.43%	-30.97%	0.79%	-3.92%	-9.19%	-11.25%	-	-
Horiz. %	58.43%	53.88%	78.05%	77.44%	80.60%	88.75%	100.00%	-
NAPS	0.2975	0.2509	0.2431	0.2716	0.2629	0.2829	0.3128	-3.27%
YoY %	18.57%	3.21%	-10.49%	3.31%	-7.07%	-9.56%	-	-
Horiz. %	95.11%	80.21%	77.72%	86.83%	84.05%	90.44%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	-
Price	3.90	4.79	4.54	4.62	4.99	4.87	4.38	-
P/RPS	1.39	1.82	1.75	1.82	2.04	2.05	1.85	-17.28%
YoY %	-23.63%	4.00%	-3.85%	-10.78%	-0.49%	10.81%	-	-
Horiz. %	75.14%	98.38%	94.59%	98.38%	110.27%	110.81%	100.00%	-
P/EPS	11.88	16.27	16.45	15.23	16.68	15.47	14.93	-14.07%
YoY %	-26.98%	-1.09%	8.01%	-8.69%	7.82%	3.62%	-	-
Horiz. %	79.57%	108.98%	110.18%	102.01%	111.72%	103.62%	100.00%	-
EY	8.42	6.15	6.08	6.57	6.00	6.46	6.70	16.37%
YoY %	36.91%	1.15%	-7.46%	9.50%	-7.12%	-3.58%	-	-
Horiz. %	125.67%	91.79%	90.75%	98.06%	89.55%	96.42%	100.00%	-
DY	5.00	3.76	5.70	5.55	5.34	6.00	7.47	-23.38%
YoY %	32.98%	-34.04%	2.70%	3.93%	-11.00%	-19.68%	-	-
Horiz. %	66.93%	50.33%	76.31%	74.30%	71.49%	80.32%	100.00%	-
P/NAPS	12.19	17.74	17.46	15.93	17.82	16.23	13.27	-5.47%
YoY %	-31.29%	1.60%	9.60%	-10.61%	9.80%	22.31%	-	-
Horiz. %	91.86%	133.69%	131.57%	120.05%	134.29%	122.31%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Announcement Date
Date	12/12/08	08/09/08	18/06/08	05/03/08	07/12/07	10/09/07	28/06/07	-
Price	4.04	4.07	4.38	4.36	4.94	4.77	5.18	-
P/RPS	1.44	1.55	1.69	1.72	2.02	2.01	2.19	-24.28%
YoY %	-7.10%	-8.28%	-1.74%	-14.85%	0.50%	-8.22%	-	-
Horiz. %	65.75%	70.78%	77.17%	78.54%	92.24%	91.78%	100.00%	-
P/EPS	12.31	13.82	15.87	14.37	16.51	15.15	17.65	-21.26%
YoY %	-10.93%	-12.92%	10.44%	-12.96%	8.98%	-14.16%	-	-
Horiz. %	69.75%	78.30%	89.92%	81.42%	93.54%	85.84%	100.00%	-
EY	8.12	7.23	6.30	6.96	6.06	6.60	5.66	27.06%
YoY %	12.31%	14.76%	-9.48%	14.85%	-8.18%	16.61%	-	-
Horiz. %	143.46%	127.74%	111.31%	122.97%	107.07%	116.61%	100.00%	-
DY	4.83	4.42	5.91	5.88	5.39	6.12	6.32	-16.34%
YoY %	9.28%	-25.21%	0.51%	9.09%	-11.93%	-3.16%	-	-
Horiz. %	76.42%	69.94%	93.51%	93.04%	85.28%	96.84%	100.00%	-
P/NAPS	12.63	15.07	16.85	15.03	17.64	15.90	15.70	-13.44%
YoY %	-16.19%	-10.56%	12.11%	-14.80%	10.94%	1.27%	-	-
Horiz. %	80.45%	95.99%	107.32%	95.73%	112.36%	101.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos