[SPTOTO] QoQ Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

15-Mar-2010

Admission Sponsor

Sponsor

Financial Year

30-Apr-2010

Quarter

31-Jan-2010 [#3]

Profit Trend

QoQ- 48.2%

YoY- -0.79%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Cumulative Result
Revenue	1,681,185	835,395	3,392,810	2,534,029	1,683,270	826,165	3,695,686	-40.76%
YoY %	101.24%	-75.38%	33.89%	50.54%	103.75%	-77.65%	-	-
Horiz. %	45.49%	22.60%	91.80%	68.57%	45.55%	22.35%	100.00%	-
PBT	196,338	98,598	548,188	428,834	289,575	142,138	585,544	-51.63%
YoY %	99.13%	-82.01%	27.83%	48.09%	103.73%	-75.73%	-	-
Horiz. %	33.53%	16.84%	93.62%	73.24%	49.45%	24.27%	100.00%	-
Tax	-63,873	-33,341	-159,710	-125,502	-84,905	-40,754	-163,528	-46.47%
YoY %	-91.57%	79.12%	-27.26%	-47.81%	-108.34%	75.08%	-	-
Horiz. %	39.06%	20.39%	97.67%	76.75%	51.92%	24.92%	100.00%	-
NP	132,465	65,257	388,478	303,332	204,670	101,384	422,016	-53.71%
YoY %	102.99%	-83.20%	28.07%	48.21%	101.88%	-75.98%	-	-
Horiz. %	31.39%	15.46%	92.05%	71.88%	48.50%	24.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	129,038	63,956	383,504	300,847	202,996	100,452	413,554	-53.89%
YoY %	101.76%	-83.32%	27.47%	48.20%	102.08%	-75.71%	-	-
Horiz. %	31.20%	15.46%	92.73%	72.75%	49.09%	24.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.53%	33.82%	29.13%	29.27%	29.32%	28.67%	27.93%	-
YoY %	-3.81%	16.10%	-0.48%	-0.17%	2.27%	2.65%	-	-
Horiz. %	116.47%	121.09%	104.30%	104.80%	104.98%	102.65%	100.00%	-
Total Cost	1,548,720	770,138	3,004,332	2,230,697	1,478,600	724,781	3,273,670	-39.20%
YoY %	101.10%	-74.37%	34.68%	50.87%	104.01%	-77.86%	-	-
Horiz. %	47.31%	23.53%	91.77%	68.14%	45.17%	22.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	361,038	401,397	449,263	368,491	299,673	189,056	477,317	-16.94%
YoY %	-10.05%	-10.65%	21.92%	22.96%	58.51%	-60.39%	-	-
Horiz. %	75.64%	84.09%	94.12%	77.20%	62.78%	39.61%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Dividend
Div	160,461	107,039	759,784	651,440	644,948	623,886	316,662	-36.36%
YoY %	49.91%	-85.91%	16.63%	1.01%	3.38%	97.02%	-	-
Horiz. %	50.67%	33.80%	239.94%	205.72%	203.67%	197.02%	100.00%	-
Div Payout %	124.35%	167.36%	198.12%	216.54%	317.72%	621.08%	76.57%	-
YoY %	-25.70%	-15.53%	-8.51%	-31.85%	-48.84%	711.13%	-	-
Horiz. %	162.40%	218.57%	258.74%	282.80%	414.94%	811.13%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Equity
Net Worth	361,038	401,397	449,263	368,491	299,673	189,056	477,317	-16.94%
YoY %	-10.05%	-10.65%	21.92%	22.96%	58.51%	-60.39%	-	-
Horiz. %	75.64%	84.09%	94.12%	77.20%	62.78%	39.61%	100.00%	-
NOSH	1,337,181	1,337,991	1,321,363	1,316,041	1,302,926	1,260,376	1,256,098	4.24%
YoY %	-0.06%	1.26%	0.40%	1.01%	3.38%	0.34%	-	-
Horiz. %	106.46%	106.52%	105.20%	104.77%	103.73%	100.34%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Ratio Analysis
NP Margin	7.88%	7.81%	11.45%	11.97%	12.16%	12.27%	11.42%	-
YoY %	0.90%	-31.79%	-4.34%	-1.56%	-0.90%	7.44%	-	-
Horiz. %	69.00%	68.39%	100.26%	104.82%	106.48%	107.44%	100.00%	-
ROE	35.74%	15.93%	85.36%	81.64%	67.74%	53.13%	86.64%	-
YoY %	124.36%	-81.34%	4.56%	20.52%	27.50%	-38.68%	-	-
Horiz. %	41.25%	18.39%	98.52%	94.23%	78.19%	61.32%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Per Share
RPS	125.73	62.44	256.77	192.55	129.19	65.55	294.22	-43.17%
YoY %	101.36%	-75.68%	33.35%	49.04%	97.09%	-77.72%	-	-
Horiz. %	42.73%	21.22%	87.27%	65.44%	43.91%	22.28%	100.00%	-
EPS	9.65	4.78	29.02	22.86	15.58	7.97	32.93	-55.78%
YoY %	101.88%	-83.53%	26.95%	46.73%	95.48%	-75.80%	-	-
Horiz. %	29.30%	14.52%	88.13%	69.42%	47.31%	24.20%	100.00%	-
DPS	12.00	8.00	57.50	49.50	49.50	49.50	25.21	-38.95%
YoY %	50.00%	-86.09%	16.16%	0.00%	0.00%	96.35%	-	-
Horiz. %	47.60%	31.73%	228.08%	196.35%	196.35%	196.35%	100.00%	-
NAPS	0.27	0.30	0.34	0.28	0.23	0.15	0.38	-20.32%
YoY %	-10.00%	-11.76%	21.43%	21.74%	53.33%	-60.53%	-	-
Horiz. %	71.05%	78.95%	89.47%	73.68%	60.53%	39.47%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,342,263
RPS	124.44	61.84	251.13	187.57	124.59	61.15	273.55	-40.76%
YoY %	101.23%	-75.38%	33.89%	50.55%	103.74%	-77.65%	-	-
Horiz. %	45.49%	22.61%	91.80%	68.57%	45.55%	22.35%	100.00%	-
EPS	9.55	4.73	28.39	22.27	15.03	7.44	30.61	-53.90%
YoY %	101.90%	-83.34%	27.48%	48.17%	102.02%	-75.69%	-	-
Horiz. %	31.20%	15.45%	92.75%	72.75%	49.10%	24.31%	100.00%	-
DPS	11.88	7.92	56.24	48.22	47.74	46.18	23.44	-36.35%
YoY %	50.00%	-85.92%	16.63%	1.01%	3.38%	97.01%	-	-
Horiz. %	50.68%	33.79%	239.93%	205.72%	203.67%	197.01%	100.00%	-
NAPS	0.2672	0.2971	0.3325	0.2728	0.2218	0.1399	0.3533	-16.94%
YoY %	-10.06%	-10.65%	21.88%	22.99%	58.54%	-60.40%	-	-
Horiz. %	75.63%	84.09%	94.11%	77.21%	62.78%	39.60%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/10/10	30/07/10	30/04/10	29/01/10	30/10/09	31/07/09	30/04/09	-
Price	4.08	4.11	4.47	4.13	4.23	4.27	4.38	-
P/RPS	3.25	6.58	1.74	2.14	3.27	6.51	1.49	67.95%
YoY %	-50.61%	278.16%	-18.69%	-34.56%	-49.77%	336.91%	-	-
Horiz. %	218.12%	441.61%	116.78%	143.62%	219.46%	436.91%	100.00%	-
P/EPS	42.28	85.98	15.40	18.07	27.15	53.58	13.30	115.74%
YoY %	-50.83%	458.31%	-14.78%	-33.44%	-49.33%	302.86%	-	-
Horiz. %	317.89%	646.47%	115.79%	135.86%	204.14%	402.86%	100.00%	-
EY	2.37	1.16	6.49	5.54	3.68	1.87	7.52	-53.59%
YoY %	104.31%	-82.13%	17.15%	50.54%	96.79%	-75.13%	-	-
Horiz. %	31.52%	15.43%	86.30%	73.67%	48.94%	24.87%	100.00%	-
DY	2.94	1.95	12.86	11.99	11.70	11.59	5.76	-36.05%
YoY %	50.77%	-84.84%	7.26%	2.48%	0.95%	101.22%	-	-
Horiz. %	51.04%	33.85%	223.26%	208.16%	203.12%	201.22%	100.00%	-
P/NAPS	15.11	13.70	13.15	14.75	18.39	28.47	11.53	19.69%
YoY %	10.29%	4.18%	-10.85%	-19.79%	-35.41%	146.92%	-	-
Horiz. %	131.05%	118.82%	114.05%	127.93%	159.50%	246.92%	100.00%	-

	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	CAGR
Price Multiplier on Announcement Date
Date	10/12/10	20/09/10	18/06/10	15/03/10	10/12/09	09/09/09	15/06/09	-
Price	4.04	4.02	4.33	4.28	4.11	4.23	4.41	-
P/RPS	3.21	6.44	1.69	2.22	3.18	6.45	1.50	65.83%
YoY %	-50.16%	281.07%	-23.87%	-30.19%	-50.70%	330.00%	-	-
Horiz. %	214.00%	429.33%	112.67%	148.00%	212.00%	430.00%	100.00%	-
P/EPS	41.87	84.10	14.92	18.72	26.38	53.07	13.39	113.39%
YoY %	-50.21%	463.67%	-20.30%	-29.04%	-50.29%	296.34%	-	-
Horiz. %	312.70%	628.08%	111.43%	139.81%	197.01%	396.34%	100.00%	-
EY	2.39	1.19	6.70	5.34	3.79	1.88	7.47	-53.12%
YoY %	100.84%	-82.24%	25.47%	40.90%	101.60%	-74.83%	-	-
Horiz. %	31.99%	15.93%	89.69%	71.49%	50.74%	25.17%	100.00%	-
DY	2.97	1.99	13.28	11.57	12.04	11.70	5.72	-35.32%
YoY %	49.25%	-85.02%	14.78%	-3.90%	2.91%	104.55%	-	-
Horiz. %	51.92%	34.79%	232.17%	202.27%	210.49%	204.55%	100.00%	-
P/NAPS	14.96	13.40	12.74	15.29	17.87	28.20	11.61	18.35%
YoY %	11.64%	5.18%	-16.68%	-14.44%	-36.63%	142.89%	-	-
Horiz. %	128.85%	115.42%	109.73%	131.70%	153.92%	242.89%	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

2024-06-21 16:45:00

ADX

5 Mins

BUY

2024-06-21 16:35:00

EMA 5

5 Mins

BUY

2024-06-21 16:30:00

VOLUME BREAKOUT

30 Mins

BUY

2024-06-21 16:20:00

EMA 5

5 Mins

SELL

2024-06-21 16:15:00

ADX

5 Mins

SELL

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 >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

887

GENTING

GENTING BHD

634

MPI

MALAYSIAN PACIFIC INDUSTRIES

594

NOTION

NOTION VTEC BHD

577

PTRANS

PERAK TRANSIT BERHAD

526

HLIND

HONG LEONG INDUSTRIES BHD

493

DNEX

DAGANG NEXCHANGE BERHAD

442

PBBANK

PUBLIC BANK BHD

419

TOPGLOV

TOP GLOVE CORPORATION BHD

331

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

INIX-OR

0.02

0.00

141,839,900

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

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