[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

990

HLIND

HONG LEONG INDUSTRIES BHD

975

JCY

JCY INTERNATIONAL BERHAD

650

GENTING

GENTING BHD

581

DNEX

DAGANG NEXCHANGE BERHAD

380

NOTION

NOTION VTEC BHD

314

GENM

GENTING MALAYSIA BERHAD

230

HEXCAP

HEXTAR CAPITAL BERHAD

222

TSH

TSH RESOURCES BHD

217

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

0.295

+0.05

79,789,700

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More