[SPTOTO] QoQ Cumulative Quarter Result on 30-Apr-2008 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Jun-2008

Admission Sponsor

Sponsor

Financial Year

30-Apr-2008

Quarter

30-Apr-2008 [#4]

Profit Trend

QoQ- 21.11%

YoY- -7.19%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Cumulative Result
Revenue	2,825,353	1,767,690	825,902	3,277,797	2,410,946	1,549,469	756,998	139.65%
YoY %	59.83%	114.03%	-74.80%	35.95%	55.60%	104.69%	-	-
Horiz. %	373.23%	233.51%	109.10%	433.00%	318.49%	204.69%	100.00%	-
PBT	434,515	293,095	130,699	502,627	408,698	260,644	141,438	110.61%
YoY %	48.25%	124.25%	-74.00%	22.98%	56.80%	84.28%	-	-
Horiz. %	307.21%	207.23%	92.41%	355.37%	288.96%	184.28%	100.00%	-
Tax	-126,073	-83,113	-36,720	-143,878	-115,799	-68,191	-39,910	114.54%
YoY %	-51.69%	-126.34%	74.48%	-24.25%	-69.82%	-70.86%	-	-
Horiz. %	315.89%	208.25%	92.01%	360.51%	290.15%	170.86%	100.00%	-
NP	308,442	209,982	93,979	358,749	292,899	192,453	101,528	109.05%
YoY %	46.89%	123.44%	-73.80%	22.48%	52.19%	89.56%	-	-
Horiz. %	303.80%	206.82%	92.56%	353.35%	288.49%	189.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	303,244	206,132	92,390	348,663	287,901	189,743	100,273	108.42%
YoY %	47.11%	123.11%	-73.50%	21.11%	51.73%	89.23%	-	-
Horiz. %	302.42%	205.57%	92.14%	347.71%	287.12%	189.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.01%	28.36%	28.10%	28.63%	28.33%	26.16%	28.22%	-
YoY %	2.29%	0.93%	-1.85%	1.06%	8.30%	-7.30%	-	-
Horiz. %	102.80%	100.50%	99.57%	101.45%	100.39%	92.70%	100.00%	-
Total Cost	2,516,911	1,557,708	731,923	2,919,048	2,118,047	1,357,016	655,470	144.21%
YoY %	61.58%	112.82%	-74.93%	37.82%	56.08%	107.03%	-	-
Horiz. %	383.99%	237.65%	111.66%	445.34%	323.13%	207.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	439,666	401,963	338,930	328,450	366,994	355,133	382,235	9.73%
YoY %	9.38%	18.60%	3.19%	-10.50%	3.34%	-7.09%	-	-
Horiz. %	115.03%	105.16%	88.67%	85.93%	96.01%	92.91%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Dividend
Div	178,504	122,473	56,488	327,187	243,481	168,942	93,010	54.13%
YoY %	45.75%	116.81%	-82.74%	34.38%	44.12%	81.64%	-	-
Horiz. %	191.92%	131.68%	60.73%	351.78%	261.78%	181.64%	100.00%	-
Div Payout %	58.86%	59.41%	61.14%	93.84%	84.57%	89.04%	92.76%	-
YoY %	-0.93%	-2.83%	-34.85%	10.96%	-5.02%	-4.01%	-	-
Horiz. %	63.45%	64.05%	65.91%	101.16%	91.17%	95.99%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Equity
Net Worth	439,666	401,963	338,930	328,450	366,994	355,133	382,235	9.73%
YoY %	9.38%	18.60%	3.19%	-10.50%	3.34%	-7.09%	-	-
Horiz. %	115.03%	105.16%	88.67%	85.93%	96.01%	92.91%	100.00%	-
NOSH	1,256,188	1,256,136	1,255,298	1,263,271	1,265,498	1,268,335	1,274,116	-0.93%
YoY %	0.00%	0.07%	-0.63%	-0.18%	-0.22%	-0.45%	-	-
Horiz. %	98.59%	98.59%	98.52%	99.15%	99.32%	99.55%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Ratio Analysis
NP Margin	10.92%	11.88%	11.38%	10.94%	12.15%	12.42%	13.41%	-
YoY %	-8.08%	4.39%	4.02%	-9.96%	-2.17%	-7.38%	-	-
Horiz. %	81.43%	88.59%	84.86%	81.58%	90.60%	92.62%	100.00%	-
ROE	68.97%	51.28%	27.26%	106.15%	78.45%	53.43%	26.23%	-
YoY %	34.50%	88.11%	-74.32%	35.31%	46.83%	103.70%	-	-
Horiz. %	262.94%	195.50%	103.93%	404.69%	299.09%	203.70%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Per Share
RPS	224.91	140.72	65.79	259.47	190.51	122.17	59.41	141.92%
YoY %	59.83%	113.89%	-74.64%	36.20%	55.94%	105.64%	-	-
Horiz. %	378.57%	236.86%	110.74%	436.74%	320.67%	205.64%	100.00%	-
EPS	24.14	16.41	7.36	27.60	22.75	14.96	7.87	110.39%
YoY %	47.11%	122.96%	-73.33%	21.32%	52.07%	90.09%	-	-
Horiz. %	306.73%	208.51%	93.52%	350.70%	289.07%	190.09%	100.00%	-
DPS	14.21	9.75	4.50	25.90	19.24	13.32	7.30	55.58%
YoY %	45.74%	116.67%	-82.63%	34.62%	44.44%	82.47%	-	-
Horiz. %	194.66%	133.56%	61.64%	354.79%	263.56%	182.47%	100.00%	-
NAPS	0.35	0.32	0.27	0.26	0.29	0.28	0.30	10.77%
YoY %	9.38%	18.52%	3.85%	-10.34%	3.57%	-6.67%	-	-
Horiz. %	116.67%	106.67%	90.00%	86.67%	96.67%	93.33%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,258,012
RPS	209.13	130.84	61.13	242.62	178.46	114.69	56.03	139.66%
YoY %	59.84%	114.04%	-74.80%	35.95%	55.60%	104.69%	-	-
Horiz. %	373.25%	233.52%	109.10%	433.02%	318.51%	204.69%	100.00%	-
EPS	22.45	15.26	6.84	25.81	21.31	14.04	7.42	108.48%
YoY %	47.12%	123.10%	-73.50%	21.12%	51.78%	89.22%	-	-
Horiz. %	302.56%	205.66%	92.18%	347.84%	287.20%	189.22%	100.00%	-
DPS	13.21	9.07	4.18	24.22	18.02	12.50	6.88	54.17%
YoY %	45.64%	116.99%	-82.74%	34.41%	44.16%	81.69%	-	-
Horiz. %	192.01%	131.83%	60.76%	352.03%	261.92%	181.69%	100.00%	-
NAPS	0.3254	0.2975	0.2509	0.2431	0.2716	0.2629	0.2829	9.73%
YoY %	9.38%	18.57%	3.21%	-10.49%	3.31%	-7.07%	-	-
Horiz. %	115.02%	105.16%	88.69%	85.93%	96.01%	92.93%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	-
Price	4.18	3.90	4.79	4.54	4.62	4.99	4.87	-
P/RPS	1.86	2.77	7.28	1.75	2.43	4.08	8.20	-62.63%
YoY %	-32.85%	-61.95%	316.00%	-27.98%	-40.44%	-50.24%	-	-
Horiz. %	22.68%	33.78%	88.78%	21.34%	29.63%	49.76%	100.00%	-
P/EPS	17.32	23.77	65.08	16.45	20.31	33.36	61.88	-57.04%
YoY %	-27.14%	-63.48%	295.62%	-19.01%	-39.12%	-46.09%	-	-
Horiz. %	27.99%	38.41%	105.17%	26.58%	32.82%	53.91%	100.00%	-
EY	5.78	4.21	1.54	6.08	4.92	3.00	1.62	132.59%
YoY %	37.29%	173.38%	-74.67%	23.58%	64.00%	85.19%	-	-
Horiz. %	356.79%	259.88%	95.06%	375.31%	303.70%	185.19%	100.00%	-
DY	3.40	2.50	0.94	5.70	4.16	2.67	1.50	72.12%
YoY %	36.00%	165.96%	-83.51%	37.02%	55.81%	78.00%	-	-
Horiz. %	226.67%	166.67%	62.67%	380.00%	277.33%	178.00%	100.00%	-
P/NAPS	11.94	12.19	17.74	17.46	15.93	17.82	16.23	-18.43%
YoY %	-2.05%	-31.29%	1.60%	9.60%	-10.61%	9.80%	-	-
Horiz. %	73.57%	75.11%	109.30%	107.58%	98.15%	109.80%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	16/03/09	12/12/08	08/09/08	18/06/08	05/03/08	07/12/07	10/09/07	-
Price	4.16	4.04	4.07	4.38	4.36	4.94	4.77	-
P/RPS	1.85	2.87	6.19	1.69	2.29	4.04	8.03	-62.25%
YoY %	-35.54%	-53.63%	266.27%	-26.20%	-43.32%	-49.69%	-	-
Horiz. %	23.04%	35.74%	77.09%	21.05%	28.52%	50.31%	100.00%	-
P/EPS	17.23	24.62	55.30	15.87	19.16	33.02	60.61	-56.60%
YoY %	-30.02%	-55.48%	248.46%	-17.17%	-41.97%	-45.52%	-	-
Horiz. %	28.43%	40.62%	91.24%	26.18%	31.61%	54.48%	100.00%	-
EY	5.80	4.06	1.81	6.30	5.22	3.03	1.65	130.30%
YoY %	42.86%	124.31%	-71.27%	20.69%	72.28%	83.64%	-	-
Horiz. %	351.52%	246.06%	109.70%	381.82%	316.36%	183.64%	100.00%	-
DY	3.42	2.41	1.11	5.91	4.41	2.70	1.53	70.54%
YoY %	41.91%	117.12%	-81.22%	34.01%	63.33%	76.47%	-	-
Horiz. %	223.53%	157.52%	72.55%	386.27%	288.24%	176.47%	100.00%	-
P/NAPS	11.89	12.63	15.07	16.85	15.03	17.64	15.90	-17.54%
YoY %	-5.86%	-16.19%	-10.56%	12.11%	-14.80%	10.94%	-	-
Horiz. %	74.78%	79.43%	94.78%	105.97%	94.53%	110.94%	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