[SPTOTO] QoQ Cumulative 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- 51.73%

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
Cumulative Result
Revenue	1,767,690	825,902	3,277,797	2,410,946	1,549,469	756,998	3,035,288	-30.14%
YoY %	114.03%	-74.80%	35.95%	55.60%	104.69%	-75.06%	-	-
Horiz. %	58.24%	27.21%	107.99%	79.43%	51.05%	24.94%	100.00%	-
PBT	293,095	130,699	502,627	408,698	260,644	141,438	545,332	-33.77%
YoY %	124.25%	-74.00%	22.98%	56.80%	84.28%	-74.06%	-	-
Horiz. %	53.75%	23.97%	92.17%	74.94%	47.80%	25.94%	100.00%	-
Tax	-83,113	-36,720	-143,878	-115,799	-68,191	-39,910	-162,806	-35.99%
YoY %	-126.34%	74.48%	-24.25%	-69.82%	-70.86%	75.49%	-	-
Horiz. %	51.05%	22.55%	88.37%	71.13%	41.88%	24.51%	100.00%	-
NP	209,982	93,979	358,749	292,899	192,453	101,528	382,526	-32.83%
YoY %	123.44%	-73.80%	22.48%	52.19%	89.56%	-73.46%	-	-
Horiz. %	54.89%	24.57%	93.78%	76.57%	50.31%	26.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	206,132	92,390	348,663	287,901	189,743	100,273	375,687	-32.85%
YoY %	123.11%	-73.50%	21.11%	51.73%	89.23%	-73.31%	-	-
Horiz. %	54.87%	24.59%	92.81%	76.63%	50.51%	26.69%	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	1,557,708	731,923	2,919,048	2,118,047	1,357,016	655,470	2,652,762	-29.76%
YoY %	112.82%	-74.93%	37.82%	56.08%	107.03%	-75.29%	-	-
Horiz. %	58.72%	27.59%	110.04%	79.84%	51.15%	24.71%	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	122,473	56,488	327,187	243,481	168,942	93,010	419,216	-55.80%
YoY %	116.81%	-82.74%	34.38%	44.12%	81.64%	-77.81%	-	-
Horiz. %	29.21%	13.47%	78.05%	58.08%	40.30%	22.19%	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	51.28%	27.26%	106.15%	78.45%	53.43%	26.23%	88.91%	-
YoY %	88.11%	-74.32%	35.31%	46.83%	103.70%	-70.50%	-	-
Horiz. %	57.68%	30.66%	119.39%	88.24%	60.09%	29.50%	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	140.72	65.79	259.47	190.51	122.17	59.41	237.05	-29.25%
YoY %	113.89%	-74.64%	36.20%	55.94%	105.64%	-74.94%	-	-
Horiz. %	59.36%	27.75%	109.46%	80.37%	51.54%	25.06%	100.00%	-
EPS	16.41	7.36	27.60	22.75	14.96	7.87	29.05	-31.54%
YoY %	122.96%	-73.33%	21.32%	52.07%	90.09%	-72.91%	-	-
Horiz. %	56.49%	25.34%	95.01%	78.31%	51.50%	27.09%	100.00%	-
DPS	9.75	4.50	25.90	19.24	13.32	7.30	32.74	-55.24%
YoY %	116.67%	-82.63%	34.62%	44.44%	82.47%	-77.70%	-	-
Horiz. %	29.78%	13.74%	79.11%	58.77%	40.68%	22.30%	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	130.84	61.13	242.62	178.46	114.69	56.03	224.67	-30.14%
YoY %	114.04%	-74.80%	35.95%	55.60%	104.69%	-75.06%	-	-
Horiz. %	58.24%	27.21%	107.99%	79.43%	51.05%	24.94%	100.00%	-
EPS	15.26	6.84	25.81	21.31	14.04	7.42	27.81	-32.85%
YoY %	123.10%	-73.50%	21.12%	51.78%	89.22%	-73.32%	-	-
Horiz. %	54.87%	24.60%	92.81%	76.63%	50.49%	26.68%	100.00%	-
DPS	9.07	4.18	24.22	18.02	12.50	6.88	31.03	-55.79%
YoY %	116.99%	-82.74%	34.41%	44.16%	81.69%	-77.83%	-	-
Horiz. %	29.23%	13.47%	78.05%	58.07%	40.28%	22.17%	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	2.77	7.28	1.75	2.43	4.08	8.20	1.85	30.71%
YoY %	-61.95%	316.00%	-27.98%	-40.44%	-50.24%	343.24%	-	-
Horiz. %	149.73%	393.51%	94.59%	131.35%	220.54%	443.24%	100.00%	-
P/EPS	23.77	65.08	16.45	20.31	33.36	61.88	14.93	36.15%
YoY %	-63.48%	295.62%	-19.01%	-39.12%	-46.09%	314.47%	-	-
Horiz. %	159.21%	435.90%	110.18%	136.03%	223.44%	414.47%	100.00%	-
EY	4.21	1.54	6.08	4.92	3.00	1.62	6.70	-26.53%
YoY %	173.38%	-74.67%	23.58%	64.00%	85.19%	-75.82%	-	-
Horiz. %	62.84%	22.99%	90.75%	73.43%	44.78%	24.18%	100.00%	-
DY	2.50	0.94	5.70	4.16	2.67	1.50	7.47	-51.63%
YoY %	165.96%	-83.51%	37.02%	55.81%	78.00%	-79.92%	-	-
Horiz. %	33.47%	12.58%	76.31%	55.69%	35.74%	20.08%	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	2.87	6.19	1.69	2.29	4.04	8.03	2.19	19.65%
YoY %	-53.63%	266.27%	-26.20%	-43.32%	-49.69%	266.67%	-	-
Horiz. %	131.05%	282.65%	77.17%	104.57%	184.47%	366.67%	100.00%	-
P/EPS	24.62	55.30	15.87	19.16	33.02	60.61	17.65	24.71%
YoY %	-55.48%	248.46%	-17.17%	-41.97%	-45.52%	243.40%	-	-
Horiz. %	139.49%	313.31%	89.92%	108.56%	187.08%	343.40%	100.00%	-
EY	4.06	1.81	6.30	5.22	3.03	1.65	5.66	-19.78%
YoY %	124.31%	-71.27%	20.69%	72.28%	83.64%	-70.85%	-	-
Horiz. %	71.73%	31.98%	111.31%	92.23%	53.53%	29.15%	100.00%	-
DY	2.41	1.11	5.91	4.41	2.70	1.53	6.32	-47.26%
YoY %	117.12%	-81.22%	34.01%	63.33%	76.47%	-75.79%	-	-
Horiz. %	38.13%	17.56%	93.51%	69.78%	42.72%	24.21%	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