[SPTOTO] QoQ Cumulative Quarter Result on 31-Jan-2009 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

16-Mar-2009

Admission Sponsor

Sponsor

Financial Year

30-Apr-2009

Quarter

31-Jan-2009 [#3]

Profit Trend

QoQ- 47.11%

YoY- 5.33%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Cumulative Result
Revenue	1,683,270	826,165	3,695,686	2,825,353	1,767,690	825,902	3,277,797	-35.79%
YoY %	103.75%	-77.65%	30.80%	59.83%	114.03%	-74.80%	-	-
Horiz. %	51.35%	25.20%	112.75%	86.20%	53.93%	25.20%	100.00%	-
PBT	289,575	142,138	585,544	434,515	293,095	130,699	502,627	-30.69%
YoY %	103.73%	-75.73%	34.76%	48.25%	124.25%	-74.00%	-	-
Horiz. %	57.61%	28.28%	116.50%	86.45%	58.31%	26.00%	100.00%	-
Tax	-84,905	-40,754	-163,528	-126,073	-83,113	-36,720	-143,878	-29.57%
YoY %	-108.34%	75.08%	-29.71%	-51.69%	-126.34%	74.48%	-	-
Horiz. %	59.01%	28.33%	113.66%	87.62%	57.77%	25.52%	100.00%	-
NP	204,670	101,384	422,016	308,442	209,982	93,979	358,749	-31.14%
YoY %	101.88%	-75.98%	36.82%	46.89%	123.44%	-73.80%	-	-
Horiz. %	57.05%	28.26%	117.64%	85.98%	58.53%	26.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	202,996	100,452	413,554	303,244	206,132	92,390	348,663	-30.20%
YoY %	102.08%	-75.71%	36.38%	47.11%	123.11%	-73.50%	-	-
Horiz. %	58.22%	28.81%	118.61%	86.97%	59.12%	26.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.32%	28.67%	27.93%	29.01%	28.36%	28.10%	28.63%	-
YoY %	2.27%	2.65%	-3.72%	2.29%	0.93%	-1.85%	-	-
Horiz. %	102.41%	100.14%	97.56%	101.33%	99.06%	98.15%	100.00%	-
Total Cost	1,478,600	724,781	3,273,670	2,516,911	1,557,708	731,923	2,919,048	-36.37%
YoY %	104.01%	-77.86%	30.07%	61.58%	112.82%	-74.93%	-	-
Horiz. %	50.65%	24.83%	112.15%	86.22%	53.36%	25.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	299,673	189,056	477,317	439,666	401,963	338,930	328,450	-5.91%
YoY %	58.51%	-60.39%	8.56%	9.38%	18.60%	3.19%	-	-
Horiz. %	91.24%	57.56%	145.32%	133.86%	122.38%	103.19%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Dividend
Div	644,948	623,886	316,662	178,504	122,473	56,488	327,187	57.01%
YoY %	3.38%	97.02%	77.40%	45.75%	116.81%	-82.74%	-	-
Horiz. %	197.12%	190.68%	96.78%	54.56%	37.43%	17.26%	100.00%	-
Div Payout %	317.72%	621.08%	76.57%	58.86%	59.41%	61.14%	93.84%	-
YoY %	-48.84%	711.13%	30.09%	-0.93%	-2.83%	-34.85%	-	-
Horiz. %	338.58%	661.85%	81.60%	62.72%	63.31%	65.15%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Equity
Net Worth	299,673	189,056	477,317	439,666	401,963	338,930	328,450	-5.91%
YoY %	58.51%	-60.39%	8.56%	9.38%	18.60%	3.19%	-	-
Horiz. %	91.24%	57.56%	145.32%	133.86%	122.38%	103.19%	100.00%	-
NOSH	1,302,926	1,260,376	1,256,098	1,256,188	1,256,136	1,255,298	1,263,271	2.07%
YoY %	3.38%	0.34%	-0.01%	0.00%	0.07%	-0.63%	-	-
Horiz. %	103.14%	99.77%	99.43%	99.44%	99.44%	99.37%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Ratio Analysis
NP Margin	12.16%	12.27%	11.42%	10.92%	11.88%	11.38%	10.94%	-
YoY %	-0.90%	7.44%	4.58%	-8.08%	4.39%	4.02%	-	-
Horiz. %	111.15%	112.16%	104.39%	99.82%	108.59%	104.02%	100.00%	-
ROE	67.74%	53.13%	86.64%	68.97%	51.28%	27.26%	106.15%	-
YoY %	27.50%	-38.68%	25.62%	34.50%	88.11%	-74.32%	-	-
Horiz. %	63.82%	50.05%	81.62%	64.97%	48.31%	25.68%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Per Share
RPS	129.19	65.55	294.22	224.91	140.72	65.79	259.47	-37.10%
YoY %	97.09%	-77.72%	30.82%	59.83%	113.89%	-74.64%	-	-
Horiz. %	49.79%	25.26%	113.39%	86.68%	54.23%	25.36%	100.00%	-
EPS	15.58	7.97	32.93	24.14	16.41	7.36	27.60	-31.62%
YoY %	95.48%	-75.80%	36.41%	47.11%	122.96%	-73.33%	-	-
Horiz. %	56.45%	28.88%	119.31%	87.46%	59.46%	26.67%	100.00%	-
DPS	49.50	49.50	25.21	14.21	9.75	4.50	25.90	53.82%
YoY %	0.00%	96.35%	77.41%	45.74%	116.67%	-82.63%	-	-
Horiz. %	191.12%	191.12%	97.34%	54.86%	37.64%	17.37%	100.00%	-
NAPS	0.23	0.15	0.38	0.35	0.32	0.27	0.26	-7.82%
YoY %	53.33%	-60.53%	8.57%	9.38%	18.52%	3.85%	-	-
Horiz. %	88.46%	57.69%	146.15%	134.62%	123.08%	103.85%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,256,300
RPS	124.59	61.15	273.55	209.13	130.84	61.13	242.62	-35.79%
YoY %	103.74%	-77.65%	30.80%	59.84%	114.04%	-74.80%	-	-
Horiz. %	51.35%	25.20%	112.75%	86.20%	53.93%	25.20%	100.00%	-
EPS	15.03	7.44	30.61	22.45	15.26	6.84	25.81	-30.19%
YoY %	102.02%	-75.69%	36.35%	47.12%	123.10%	-73.50%	-	-
Horiz. %	58.23%	28.83%	118.60%	86.98%	59.12%	26.50%	100.00%	-
DPS	47.74	46.18	23.44	13.21	9.07	4.18	24.22	57.01%
YoY %	3.38%	97.01%	77.44%	45.64%	116.99%	-82.74%	-	-
Horiz. %	197.11%	190.67%	96.78%	54.54%	37.45%	17.26%	100.00%	-
NAPS	0.2218	0.1399	0.3533	0.3254	0.2975	0.2509	0.2431	-5.91%
YoY %	58.54%	-60.40%	8.57%	9.38%	18.57%	3.21%	-	-
Horiz. %	91.24%	57.55%	145.33%	133.85%	122.38%	103.21%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	-
Price	4.23	4.27	4.38	4.18	3.90	4.79	4.54	-
P/RPS	3.27	6.51	1.49	1.86	2.77	7.28	1.75	51.53%
YoY %	-49.77%	336.91%	-19.89%	-32.85%	-61.95%	316.00%	-	-
Horiz. %	186.86%	372.00%	85.14%	106.29%	158.29%	416.00%	100.00%	-
P/EPS	27.15	53.58	13.30	17.32	23.77	65.08	16.45	39.53%
YoY %	-49.33%	302.86%	-23.21%	-27.14%	-63.48%	295.62%	-	-
Horiz. %	165.05%	325.71%	80.85%	105.29%	144.50%	395.62%	100.00%	-
EY	3.68	1.87	7.52	5.78	4.21	1.54	6.08	-28.38%
YoY %	96.79%	-75.13%	30.10%	37.29%	173.38%	-74.67%	-	-
Horiz. %	60.53%	30.76%	123.68%	95.07%	69.24%	25.33%	100.00%	-
DY	11.70	11.59	5.76	3.40	2.50	0.94	5.70	61.30%
YoY %	0.95%	101.22%	69.41%	36.00%	165.96%	-83.51%	-	-
Horiz. %	205.26%	203.33%	101.05%	59.65%	43.86%	16.49%	100.00%	-
P/NAPS	18.39	28.47	11.53	11.94	12.19	17.74	17.46	3.51%
YoY %	-35.41%	146.92%	-3.43%	-2.05%	-31.29%	1.60%	-	-
Horiz. %	105.33%	163.06%	66.04%	68.38%	69.82%	101.60%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Price Multiplier on Announcement Date
Date	10/12/09	09/09/09	15/06/09	16/03/09	12/12/08	08/09/08	18/06/08	-
Price	4.11	4.23	4.41	4.16	4.04	4.07	4.38	-
P/RPS	3.18	6.45	1.50	1.85	2.87	6.19	1.69	52.23%
YoY %	-50.70%	330.00%	-18.92%	-35.54%	-53.63%	266.27%	-	-
Horiz. %	188.17%	381.66%	88.76%	109.47%	169.82%	366.27%	100.00%	-
P/EPS	26.38	53.07	13.39	17.23	24.62	55.30	15.87	40.19%
YoY %	-50.29%	296.34%	-22.29%	-30.02%	-55.48%	248.46%	-	-
Horiz. %	166.23%	334.40%	84.37%	108.57%	155.14%	348.46%	100.00%	-
EY	3.79	1.88	7.47	5.80	4.06	1.81	6.30	-28.67%
YoY %	101.60%	-74.83%	28.79%	42.86%	124.31%	-71.27%	-	-
Horiz. %	60.16%	29.84%	118.57%	92.06%	64.44%	28.73%	100.00%	-
DY	12.04	11.70	5.72	3.42	2.41	1.11	5.91	60.49%
YoY %	2.91%	104.55%	67.25%	41.91%	117.12%	-81.22%	-	-
Horiz. %	203.72%	197.97%	96.79%	57.87%	40.78%	18.78%	100.00%	-
P/NAPS	17.87	28.20	11.61	11.89	12.63	15.07	16.85	3.98%
YoY %	-36.63%	142.89%	-2.35%	-5.86%	-16.19%	-10.56%	-	-
Horiz. %	106.05%	167.36%	68.90%	70.56%	74.96%	89.44%	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 - 4 July 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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

965

HLIND

HONG LEONG INDUSTRIES BHD

959

JCY

JCY INTERNATIONAL BERHAD

687

SALCON

SALCON BHD

686

DNEX

DAGANG NEXCHANGE BERHAD

674

MAYBANK

MALAYAN BANKING BHD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

581

TOPGLOV

TOP GLOVE CORPORATION BHD

539

WCT

WCT HOLDINGS BERHAD

537

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.115

-0.005

78,197,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

HSI-CXN

0.205

-0.005

51,414,500

NOVAMSC

0.265

+0.035

49,433,100

HSI-HWE

0.115

0.00

38,019,400

SNS

0.915

+0.03

32,418,200

ORGABIO

0.475

+0.045

25,467,100

AHB-WC

0.075

0.00

19,482,000

More active Stocks

KOBAY

2.40

+0.22

4,385,500

KLK

20.26

+0.18

28,200

MERCURY

1.05

+0.155

32,800

SIMEPROP-C18

0.765

+0.135

10,000

SBAGAN

6.39

+0.13

3,000

NESTLE

122.10

+0.10

1,100

KEYFIELD

2.69

+0.09

500,900

PETDAG

17.32

+0.08

5,700

WATTA

0.59

+0.08

100

EWEIN

1.08

+0.07

993,800

More gainer Stocks

TOYOVEN

0.89

-0.17

4,170,800

KUAISHO-C17

0.08

-0.12

58,800

MPI

39.58

-0.12

6,500

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

PANAMY

20.10

-0.08

2,500

SUPERMX-C4F

0.08

-0.07

30,000

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