[SPTOTO] QoQ Quarter Result on 31-Oct-2008 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

12-Dec-2008

Admission Sponsor

Sponsor

Financial Year

30-Apr-2009

Quarter

31-Oct-2008 [#2]

Profit Trend

QoQ- 23.11%

YoY- 27.13%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Quarter Result
Revenue	826,165	870,333	1,057,663	941,788	825,902	866,831	861,477	-2.75%
YoY %	-5.07%	-17.71%	12.30%	14.03%	-4.72%	0.62%	-	-
Horiz. %	95.90%	101.03%	122.77%	109.32%	95.87%	100.62%	100.00%	-
PBT	142,138	150,813	141,420	162,396	130,699	93,929	148,054	-2.68%
YoY %	-5.75%	6.64%	-12.92%	24.25%	39.15%	-36.56%	-	-
Horiz. %	96.00%	101.86%	95.52%	109.69%	88.28%	63.44%	100.00%	-
Tax	-40,754	-40,995	-42,960	-46,393	-36,720	-28,079	-47,608	-9.85%
YoY %	0.59%	4.57%	7.40%	-26.34%	-30.77%	41.02%	-	-
Horiz. %	85.60%	86.11%	90.24%	97.45%	77.13%	58.98%	100.00%	-
NP	101,384	109,818	98,460	116,003	93,979	65,850	100,446	0.62%
YoY %	-7.68%	11.54%	-15.12%	23.44%	42.72%	-34.44%	-	-
Horiz. %	100.93%	109.33%	98.02%	115.49%	93.56%	65.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	100,452	107,249	97,112	113,742	92,390	60,762	98,158	1.55%
YoY %	-6.34%	10.44%	-14.62%	23.11%	52.05%	-38.10%	-	-
Horiz. %	102.34%	109.26%	98.93%	115.88%	94.12%	61.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.67%	27.18%	30.38%	28.57%	28.10%	29.89%	32.16%	-
YoY %	5.48%	-10.53%	6.34%	1.67%	-5.99%	-7.06%	-	-
Horiz. %	89.15%	84.51%	94.47%	88.84%	87.38%	92.94%	100.00%	-
Total Cost	724,781	760,515	959,203	825,785	731,923	800,981	761,031	-3.20%
YoY %	-4.70%	-20.71%	16.16%	12.82%	-8.62%	5.25%	-	-
Horiz. %	95.24%	99.93%	126.04%	108.51%	96.18%	105.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	189,056	477,220	439,705	401,737	338,930	327,083	365,414	-35.57%
YoY %	-60.38%	8.53%	9.45%	18.53%	3.62%	-10.49%	-	-
Horiz. %	51.74%	130.60%	120.33%	109.94%	92.75%	89.51%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Dividend
Div	623,886	138,142	56,030	65,910	56,488	83,783	74,595	312.56%
YoY %	351.63%	146.55%	-14.99%	16.68%	-32.58%	12.32%	-	-
Horiz. %	836.36%	185.19%	75.11%	88.36%	75.73%	112.32%	100.00%	-
Div Payout %	621.08%	128.81%	57.70%	57.95%	61.14%	137.89%	75.99%	-
YoY %	382.17%	123.24%	-0.43%	-5.22%	-55.66%	81.46%	-	-
Horiz. %	817.32%	169.51%	75.93%	76.26%	80.46%	181.46%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Equity
Net Worth	189,056	477,220	439,705	401,737	338,930	327,083	365,414	-35.57%
YoY %	-60.38%	8.53%	9.45%	18.53%	3.62%	-10.49%	-	-
Horiz. %	51.74%	130.60%	120.33%	109.94%	92.75%	89.51%	100.00%	-
NOSH	1,260,376	1,255,843	1,256,300	1,255,430	1,255,298	1,258,012	1,260,051	0.01%
YoY %	0.36%	-0.04%	0.07%	0.01%	-0.22%	-0.16%	-	-
Horiz. %	100.03%	99.67%	99.70%	99.63%	99.62%	99.84%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Ratio Analysis
NP Margin	12.27%	12.62%	9.31%	12.32%	11.38%	7.60%	11.66%	-
YoY %	-2.77%	35.55%	-24.43%	8.26%	49.74%	-34.82%	-	-
Horiz. %	105.23%	108.23%	79.85%	105.66%	97.60%	65.18%	100.00%	-
ROE	53.13%	22.47%	22.09%	28.31%	27.26%	18.58%	26.86%	-
YoY %	136.45%	1.72%	-21.97%	3.85%	46.72%	-30.83%	-	-
Horiz. %	197.80%	83.66%	82.24%	105.40%	101.49%	69.17%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Per Share
RPS	65.55	69.30	84.19	75.02	65.79	68.90	68.37	-2.77%
YoY %	-5.41%	-17.69%	12.22%	14.03%	-4.51%	0.78%	-	-
Horiz. %	95.88%	101.36%	123.14%	109.73%	96.23%	100.78%	100.00%	-
EPS	7.97	8.54	7.73	9.06	7.36	4.83	7.79	1.53%
YoY %	-6.67%	10.48%	-14.68%	23.10%	52.38%	-38.00%	-	-
Horiz. %	102.31%	109.63%	99.23%	116.30%	94.48%	62.00%	100.00%	-
DPS	49.50	11.00	4.46	5.25	4.50	6.66	5.92	312.49%
YoY %	350.00%	146.64%	-15.05%	16.67%	-32.43%	12.50%	-	-
Horiz. %	836.15%	185.81%	75.34%	88.68%	76.01%	112.50%	100.00%	-
NAPS	0.15	0.38	0.35	0.32	0.27	0.26	0.29	-35.58%
YoY %	-60.53%	8.57%	9.38%	18.52%	3.85%	-10.34%	-	-
Horiz. %	51.72%	131.03%	120.69%	110.34%	93.10%	89.66%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,255,430
RPS	61.15	64.42	78.29	69.71	61.13	64.16	63.77	-2.76%
YoY %	-5.08%	-17.72%	12.31%	14.04%	-4.72%	0.61%	-	-
Horiz. %	95.89%	101.02%	122.77%	109.31%	95.86%	100.61%	100.00%	-
EPS	7.44	7.94	7.19	8.42	6.84	4.50	7.27	1.55%
YoY %	-6.30%	10.43%	-14.61%	23.10%	52.00%	-38.10%	-	-
Horiz. %	102.34%	109.22%	98.90%	115.82%	94.09%	61.90%	100.00%	-
DPS	46.18	10.23	4.15	4.88	4.18	6.20	5.52	312.64%
YoY %	351.42%	146.51%	-14.96%	16.75%	-32.58%	12.32%	-	-
Horiz. %	836.59%	185.33%	75.18%	88.41%	75.72%	112.32%	100.00%	-
NAPS	0.1399	0.3532	0.3255	0.2974	0.2509	0.2421	0.2705	-35.59%
YoY %	-60.39%	8.51%	9.45%	18.53%	3.63%	-10.50%	-	-
Horiz. %	51.72%	130.57%	120.33%	109.94%	92.75%	89.50%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	-
Price	4.27	4.38	4.18	3.90	4.79	4.54	4.62	-
P/RPS	6.51	6.32	4.97	5.20	7.28	6.59	6.76	-2.48%
YoY %	3.01%	27.16%	-4.42%	-28.57%	10.47%	-2.51%	-	-
Horiz. %	96.30%	93.49%	73.52%	76.92%	107.69%	97.49%	100.00%	-
P/EPS	53.58	51.29	54.08	43.05	65.08	94.00	59.31	-6.55%
YoY %	4.46%	-5.16%	25.62%	-33.85%	-30.77%	58.49%	-	-
Horiz. %	90.34%	86.48%	91.18%	72.58%	109.73%	158.49%	100.00%	-
EY	1.87	1.95	1.85	2.32	1.54	1.06	1.69	6.98%
YoY %	-4.10%	5.41%	-20.26%	50.65%	45.28%	-37.28%	-	-
Horiz. %	110.65%	115.38%	109.47%	137.28%	91.12%	62.72%	100.00%	-
DY	11.59	2.51	1.07	1.35	0.94	1.47	1.28	335.00%
YoY %	361.75%	134.58%	-20.74%	43.62%	-36.05%	14.84%	-	-
Horiz. %	905.47%	196.09%	83.59%	105.47%	73.44%	114.84%	100.00%	-
P/NAPS	28.47	11.53	11.94	12.19	17.74	17.46	15.93	47.32%
YoY %	146.92%	-3.43%	-2.05%	-31.29%	1.60%	9.60%	-	-
Horiz. %	178.72%	72.38%	74.95%	76.52%	111.36%	109.60%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Announcement Date
Date	09/09/09	15/06/09	16/03/09	12/12/08	08/09/08	18/06/08	05/03/08	-
Price	4.23	4.41	4.16	4.04	4.07	4.38	4.36	-
P/RPS	6.45	6.36	4.94	5.39	6.19	6.36	6.38	0.73%
YoY %	1.42%	28.74%	-8.35%	-12.92%	-2.67%	-0.31%	-	-
Horiz. %	101.10%	99.69%	77.43%	84.48%	97.02%	99.69%	100.00%	-
P/EPS	53.07	51.64	53.82	44.59	55.30	90.68	55.97	-3.48%
YoY %	2.77%	-4.05%	20.70%	-19.37%	-39.02%	62.02%	-	-
Horiz. %	94.82%	92.26%	96.16%	79.67%	98.80%	162.02%	100.00%	-
EY	1.88	1.94	1.86	2.24	1.81	1.10	1.79	3.32%
YoY %	-3.09%	4.30%	-16.96%	23.76%	64.55%	-38.55%	-	-
Horiz. %	105.03%	108.38%	103.91%	125.14%	101.12%	61.45%	100.00%	-
DY	11.70	2.49	1.07	1.30	1.11	1.52	1.36	320.40%
YoY %	369.88%	132.71%	-17.69%	17.12%	-26.97%	11.76%	-	-
Horiz. %	860.29%	183.09%	78.68%	95.59%	81.62%	111.76%	100.00%	-
P/NAPS	28.20	11.61	11.89	12.63	15.07	16.85	15.03	52.18%
YoY %	142.89%	-2.35%	-5.86%	-16.19%	-10.56%	12.11%	-	-
Horiz. %	187.62%	77.25%	79.11%	84.03%	100.27%	112.11%	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 - 27 June 2024

MQ Trader

MQ Trading Signals

2024-06-27 16:55:00

ADX

5 Mins

SELL

2024-06-27 16:40:00

EMA 5

5 Mins

SELL

2024-06-27 16:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-27 16:40:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-06-27 16:35:00

EMA 5

5 Mins

BUY

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

993

HLIND

HONG LEONG INDUSTRIES BHD

729

PTRANS

PERAK TRANSIT BERHAD

727

YTLPOWR

YTL POWER INTERNATIONAL BHD

697

MPI

MALAYSIAN PACIFIC INDUSTRIES

696

NOTION

NOTION VTEC BHD

618

MYEG

MY E.G. SERVICES BHD

554

GENTING

GENTING BHD

513

PBBANK

PUBLIC BANK BHD

509

Daily Stocks

HSI-CXF

0.08

-0.03

147,307,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.97

-0.05

101,501,300

YNHPROP

0.495

-0.11

94,446,300

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

75,452,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GESHEN

3.40

+0.29

29,200

THETA

1.73

+0.25

20,598,500

PENTA

5.08

+0.15

4,228,700

PTT

2.38

+0.15

3,074,400

AIRPORT

9.73

+0.13

2,520,900

PETDAG

17.26

+0.12

389,600

UTDPLT

24.20

+0.12

123,200

IJM

3.07

+0.10

15,946,200

F&N

31.82

+0.10

335,100

HLIND

11.22

+0.10

30,800

More gainer Stocks

DLADY

35.50

-0.30

17,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.33

-0.19

2,008,700

ORIENT

6.97

-0.18

1,220,900

HEIM

22.20

-0.18

400,400

ICON

0.89

-0.16

12,816,000

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

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