[SPTOTO] QoQ TTM Result on 30-Apr-2010 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Jun-2010

Admission Sponsor

Sponsor

Financial Year

30-Apr-2010

Quarter

30-Apr-2010 [#4]

Profit Trend

QoQ- -6.46%

YoY- -7.0%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
TTM Result
Revenue	3,390,645	3,390,238	3,401,553	3,392,323	3,404,362	3,611,266	3,695,949	-5.57%
YoY %	0.01%	-0.33%	0.27%	-0.35%	-5.73%	-2.29%	-	-
Horiz. %	91.74%	91.73%	92.03%	91.78%	92.11%	97.71%	100.00%	-
PBT	475,152	452,918	502,615	546,155	579,647	581,808	596,767	-14.05%
YoY %	4.91%	-9.89%	-7.97%	-5.78%	-0.37%	-2.51%	-	-
Horiz. %	79.62%	75.90%	84.22%	91.52%	97.13%	97.49%	100.00%	-
Tax	-141,892	-138,708	-152,327	-159,740	-166,497	-168,860	-171,102	-11.70%
YoY %	-2.30%	8.94%	4.64%	4.06%	1.40%	1.31%	-	-
Horiz. %	82.93%	81.07%	89.03%	93.36%	97.31%	98.69%	100.00%	-
NP	333,260	314,210	350,288	386,415	413,150	412,948	425,665	-15.01%
YoY %	6.06%	-10.30%	-9.35%	-6.47%	0.05%	-2.99%	-	-
Horiz. %	78.29%	73.82%	82.29%	90.78%	97.06%	97.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	324,808	307,784	345,246	381,742	408,096	407,357	418,555	-15.51%
YoY %	5.53%	-10.85%	-9.56%	-6.46%	0.18%	-2.68%	-	-
Horiz. %	77.60%	73.53%	82.49%	91.20%	97.50%	97.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.86%	30.63%	30.31%	29.25%	28.72%	29.02%	28.67%	-
YoY %	-2.51%	1.06%	3.62%	1.85%	-1.03%	1.22%	-	-
Horiz. %	104.15%	106.84%	105.72%	102.02%	100.17%	101.22%	100.00%	-
Total Cost	3,057,385	3,076,028	3,051,265	3,005,908	2,991,212	3,198,318	3,270,284	-4.37%
YoY %	-0.61%	0.81%	1.51%	0.49%	-6.48%	-2.20%	-	-
Horiz. %	93.49%	94.06%	93.30%	91.92%	91.47%	97.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	427,939	360,824	401,397	441,245	375,833	309,516	189,056	72.13%
YoY %	18.60%	-10.11%	-9.03%	17.40%	21.43%	63.72%	-	-
Horiz. %	226.36%	190.86%	212.32%	233.39%	198.79%	163.72%	100.00%	-

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Dividend
Div	347,702	267,463	214,007	730,854	762,029	818,060	883,970	-46.22%
YoY %	30.00%	24.98%	-70.72%	-4.09%	-6.85%	-7.46%	-	-
Horiz. %	39.33%	30.26%	24.21%	82.68%	86.21%	92.54%	100.00%	-
Div Payout %	107.05%	86.90%	61.99%	191.45%	186.73%	200.82%	211.20%	-
YoY %	23.19%	40.18%	-67.62%	2.53%	-7.02%	-4.91%	-	-
Horiz. %	50.69%	41.15%	29.35%	90.65%	88.41%	95.09%	100.00%	-

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Equity
Net Worth	427,939	360,824	401,397	441,245	375,833	309,516	189,056	72.13%
YoY %	18.60%	-10.11%	-9.03%	17.40%	21.43%	63.72%	-	-
Horiz. %	226.36%	190.86%	212.32%	233.39%	198.79%	163.72%	100.00%	-
NOSH	1,337,310	1,336,386	1,337,991	1,337,107	1,342,263	1,345,721	1,260,376	4.01%
YoY %	0.07%	-0.12%	0.07%	-0.38%	-0.26%	6.77%	-	-
Horiz. %	106.10%	106.03%	106.16%	106.09%	106.50%	106.77%	100.00%	-

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Ratio Analysis
NP Margin	9.83%	9.27%	10.30%	11.39%	12.14%	11.43%	11.52%	-
YoY %	6.04%	-10.00%	-9.57%	-6.18%	6.21%	-0.78%	-	-
Horiz. %	85.33%	80.47%	89.41%	98.87%	105.38%	99.22%	100.00%	-
ROE	75.90%	85.30%	86.01%	86.51%	108.58%	131.61%	221.39%	-
YoY %	-11.02%	-0.83%	-0.58%	-20.33%	-17.50%	-40.55%	-	-
Horiz. %	34.28%	38.53%	38.85%	39.08%	49.04%	59.45%	100.00%	-

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Per Share
RPS	253.54	253.69	254.23	253.71	253.63	268.35	293.24	-9.21%
YoY %	-0.06%	-0.21%	0.20%	0.03%	-5.49%	-8.49%	-	-
Horiz. %	86.46%	86.51%	86.70%	86.52%	86.49%	91.51%	100.00%	-
EPS	24.29	23.03	25.80	28.55	30.40	30.27	33.21	-18.77%
YoY %	5.47%	-10.74%	-9.63%	-6.09%	0.43%	-8.85%	-	-
Horiz. %	73.14%	69.35%	77.69%	85.97%	91.54%	91.15%	100.00%	-
DPS	26.00	20.00	16.00	54.66	56.77	60.79	70.21	-48.33%
YoY %	30.00%	25.00%	-70.73%	-3.72%	-6.61%	-13.42%	-	-
Horiz. %	37.03%	28.49%	22.79%	77.85%	80.86%	86.58%	100.00%	-
NAPS	0.32	0.27	0.30	0.33	0.28	0.23	0.15	65.49%
YoY %	18.52%	-10.00%	-9.09%	17.86%	21.74%	53.33%	-	-
Horiz. %	213.33%	180.00%	200.00%	220.00%	186.67%	153.33%	100.00%	-

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,337,107
RPS	250.97	250.94	251.78	251.10	251.99	267.30	273.57	-5.57%
YoY %	0.01%	-0.33%	0.27%	-0.35%	-5.73%	-2.29%	-	-
Horiz. %	91.74%	91.73%	92.03%	91.79%	92.11%	97.71%	100.00%	-
EPS	24.04	22.78	25.55	28.26	30.21	30.15	30.98	-15.51%
YoY %	5.53%	-10.84%	-9.59%	-6.45%	0.20%	-2.68%	-	-
Horiz. %	77.60%	73.53%	82.47%	91.22%	97.51%	97.32%	100.00%	-
DPS	25.74	19.80	15.84	54.10	56.40	60.55	65.43	-46.21%
YoY %	30.00%	25.00%	-70.72%	-4.08%	-6.85%	-7.46%	-	-
Horiz. %	39.34%	30.26%	24.21%	82.68%	86.20%	92.54%	100.00%	-
NAPS	0.3168	0.2671	0.2971	0.3266	0.2782	0.2291	0.1399	72.18%
YoY %	18.61%	-10.10%	-9.03%	17.40%	21.43%	63.76%	-	-
Horiz. %	226.45%	190.92%	212.37%	233.45%	198.86%	163.76%	100.00%	-

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/11	29/10/10	30/07/10	30/04/10	29/01/10	30/10/09	31/07/09	-
Price	4.12	4.08	4.11	4.47	4.13	4.23	4.27	-
P/RPS	1.62	1.61	1.62	1.76	1.63	1.58	1.46	7.15%
YoY %	0.62%	-0.62%	-7.95%	7.98%	3.16%	8.22%	-	-
Horiz. %	110.96%	110.27%	110.96%	120.55%	111.64%	108.22%	100.00%	-
P/EPS	16.96	17.72	15.93	15.66	13.58	13.97	12.86	20.19%
YoY %	-4.29%	11.24%	1.72%	15.32%	-2.79%	8.63%	-	-
Horiz. %	131.88%	137.79%	123.87%	121.77%	105.60%	108.63%	100.00%	-
EY	5.90	5.64	6.28	6.39	7.36	7.16	7.78	-16.79%
YoY %	4.61%	-10.19%	-1.72%	-13.18%	2.79%	-7.97%	-	-
Horiz. %	75.84%	72.49%	80.72%	82.13%	94.60%	92.03%	100.00%	-
DY	6.31	4.90	3.89	12.23	13.75	14.37	16.44	-47.09%
YoY %	28.78%	25.96%	-68.19%	-11.05%	-4.31%	-12.59%	-	-
Horiz. %	38.38%	29.81%	23.66%	74.39%	83.64%	87.41%	100.00%	-
P/NAPS	12.88	15.11	13.70	13.55	14.75	18.39	28.47	-40.98%
YoY %	-14.76%	10.29%	1.11%	-8.14%	-19.79%	-35.41%	-	-
Horiz. %	45.24%	53.07%	48.12%	47.59%	51.81%	64.59%	100.00%	-

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Price Multiplier on Announcement Date
Date	15/03/11	10/12/10	20/09/10	18/06/10	15/03/10	10/12/09	09/09/09	-
Price	4.00	4.04	4.02	4.33	4.28	4.11	4.23	-
P/RPS	1.58	1.59	1.58	1.71	1.69	1.53	1.44	6.36%
YoY %	-0.63%	0.63%	-7.60%	1.18%	10.46%	6.25%	-	-
Horiz. %	109.72%	110.42%	109.72%	118.75%	117.36%	106.25%	100.00%	-
P/EPS	16.47	17.54	15.58	15.17	14.08	13.58	12.74	18.61%
YoY %	-6.10%	12.58%	2.70%	7.74%	3.68%	6.59%	-	-
Horiz. %	129.28%	137.68%	122.29%	119.07%	110.52%	106.59%	100.00%	-
EY	6.07	5.70	6.42	6.59	7.10	7.37	7.85	-15.71%
YoY %	6.49%	-11.21%	-2.58%	-7.18%	-3.66%	-6.11%	-	-
Horiz. %	77.32%	72.61%	81.78%	83.95%	90.45%	93.89%	100.00%	-
DY	6.50	4.95	3.98	12.62	13.26	14.79	16.60	-46.38%
YoY %	31.31%	24.37%	-68.46%	-4.83%	-10.34%	-10.90%	-	-
Horiz. %	39.16%	29.82%	23.98%	76.02%	79.88%	89.10%	100.00%	-
P/NAPS	12.50	14.96	13.40	13.12	15.29	17.87	28.20	-41.77%
YoY %	-16.44%	11.64%	2.13%	-14.19%	-14.44%	-36.63%	-	-
Horiz. %	44.33%	53.05%	47.52%	46.52%	54.22%	63.37%	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