[SPTOTO] QoQ TTM 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- -0.29%

YoY- -4.24%

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
TTM Result
Revenue	3,611,266	3,695,949	3,695,686	3,692,184	3,495,998	3,346,681	3,277,777	6.65%
YoY %	-2.29%	0.01%	0.09%	5.61%	4.46%	2.10%	-	-
Horiz. %	110.17%	112.76%	112.75%	112.64%	106.66%	102.10%	100.00%	-
PBT	581,808	596,767	585,328	528,444	535,078	491,888	502,627	10.21%
YoY %	-2.51%	1.95%	10.76%	-1.24%	8.78%	-2.14%	-	-
Horiz. %	115.75%	118.73%	116.45%	105.14%	106.46%	97.86%	100.00%	-
Tax	-168,860	-171,102	-167,068	-154,152	-158,800	-140,688	-143,878	11.23%
YoY %	1.31%	-2.41%	-8.38%	2.93%	-12.87%	2.22%	-	-
Horiz. %	117.36%	118.92%	116.12%	107.14%	110.37%	97.78%	100.00%	-
NP	412,948	425,665	418,260	374,292	376,278	351,200	358,749	9.80%
YoY %	-2.99%	1.77%	11.75%	-0.53%	7.14%	-2.10%	-	-
Horiz. %	115.11%	118.65%	116.59%	104.33%	104.89%	97.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	407,357	418,555	410,493	364,006	365,052	340,780	348,663	10.89%
YoY %	-2.68%	1.96%	12.77%	-0.29%	7.12%	-2.26%	-	-
Horiz. %	116.83%	120.05%	117.73%	104.40%	104.70%	97.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.02%	28.67%	28.54%	29.17%	29.68%	28.60%	28.63%	-
YoY %	1.22%	0.46%	-2.16%	-1.72%	3.78%	-0.10%	-	-
Horiz. %	101.36%	100.14%	99.69%	101.89%	103.67%	99.90%	100.00%	-
Total Cost	3,198,318	3,270,284	3,277,426	3,317,892	3,119,720	2,995,481	2,919,028	6.26%
YoY %	-2.20%	-0.22%	-1.22%	6.35%	4.15%	2.62%	-	-
Horiz. %	109.57%	112.03%	112.28%	113.66%	106.88%	102.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	309,516	189,056	477,220	439,705	401,737	338,930	327,083	-3.60%
YoY %	63.72%	-60.38%	8.53%	9.45%	18.53%	3.62%	-	-
Horiz. %	94.63%	57.80%	145.90%	134.43%	122.82%	103.62%	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	818,060	883,970	316,572	262,213	280,777	289,572	326,094	84.31%
YoY %	-7.46%	179.23%	20.73%	-6.61%	-3.04%	-11.20%	-	-
Horiz. %	250.87%	271.08%	97.08%	80.41%	86.10%	88.80%	100.00%	-
Div Payout %	200.82%	211.20%	77.12%	72.04%	76.91%	84.97%	93.53%	-
YoY %	-4.91%	173.86%	7.05%	-6.33%	-9.49%	-9.15%	-	-
Horiz. %	214.71%	225.81%	82.45%	77.02%	82.23%	90.85%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Equity
Net Worth	309,516	189,056	477,220	439,705	401,737	338,930	327,083	-3.60%
YoY %	63.72%	-60.38%	8.53%	9.45%	18.53%	3.62%	-	-
Horiz. %	94.63%	57.80%	145.90%	134.43%	122.82%	103.62%	100.00%	-
NOSH	1,345,721	1,260,376	1,255,843	1,256,300	1,255,430	1,255,298	1,258,012	4.58%
YoY %	6.77%	0.36%	-0.04%	0.07%	0.01%	-0.22%	-	-
Horiz. %	106.97%	100.19%	99.83%	99.86%	99.79%	99.78%	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	11.43%	11.52%	11.32%	10.14%	10.76%	10.49%	10.94%	-
YoY %	-0.78%	1.77%	11.64%	-5.76%	2.57%	-4.11%	-	-
Horiz. %	104.48%	105.30%	103.47%	92.69%	98.35%	95.89%	100.00%	-
ROE	131.61%	221.39%	86.02%	82.78%	90.87%	100.55%	106.60%	-
YoY %	-40.55%	157.37%	3.91%	-8.90%	-9.63%	-5.68%	-	-
Horiz. %	123.46%	207.68%	80.69%	77.65%	85.24%	94.32%	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	268.35	293.24	294.28	293.89	278.47	266.60	260.55	1.98%
YoY %	-8.49%	-0.35%	0.13%	5.54%	4.45%	2.32%	-	-
Horiz. %	102.99%	112.55%	112.95%	112.80%	106.88%	102.32%	100.00%	-
EPS	30.27	33.21	32.69	28.97	29.08	27.15	27.72	6.02%
YoY %	-8.85%	1.59%	12.84%	-0.38%	7.11%	-2.06%	-	-
Horiz. %	109.20%	119.81%	117.93%	104.51%	104.91%	97.94%	100.00%	-
DPS	60.79	70.21	25.21	20.87	22.33	23.00	25.80	76.79%
YoY %	-13.42%	178.50%	20.80%	-6.54%	-2.91%	-10.85%	-	-
Horiz. %	235.62%	272.13%	97.71%	80.89%	86.55%	89.15%	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	267.30	273.57	273.55	273.29	258.77	247.72	242.62	6.65%
YoY %	-2.29%	0.01%	0.10%	5.61%	4.46%	2.10%	-	-
Horiz. %	110.17%	112.76%	112.75%	112.64%	106.66%	102.10%	100.00%	-
EPS	30.15	30.98	30.38	26.94	27.02	25.22	25.81	10.88%
YoY %	-2.68%	1.97%	12.77%	-0.30%	7.14%	-2.29%	-	-
Horiz. %	116.82%	120.03%	117.71%	104.38%	104.69%	97.71%	100.00%	-
DPS	60.55	65.43	23.43	19.41	20.78	21.43	24.14	84.29%
YoY %	-7.46%	179.26%	20.71%	-6.59%	-3.03%	-11.23%	-	-
Horiz. %	250.83%	271.04%	97.06%	80.41%	86.08%	88.77%	100.00%	-
NAPS	0.2291	0.1399	0.3532	0.3255	0.2974	0.2509	0.2421	-3.60%
YoY %	63.76%	-60.39%	8.51%	9.45%	18.53%	3.63%	-	-
Horiz. %	94.63%	57.79%	145.89%	134.45%	122.84%	103.63%	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	1.58	1.46	1.49	1.42	1.40	1.80	1.74	-6.21%
YoY %	8.22%	-2.01%	4.93%	1.43%	-22.22%	3.45%	-	-
Horiz. %	90.80%	83.91%	85.63%	81.61%	80.46%	103.45%	100.00%	-
P/EPS	13.97	12.86	13.40	14.43	13.41	17.64	16.38	-10.04%
YoY %	8.63%	-4.03%	-7.14%	7.61%	-23.98%	7.69%	-	-
Horiz. %	85.29%	78.51%	81.81%	88.10%	81.87%	107.69%	100.00%	-
EY	7.16	7.78	7.46	6.93	7.46	5.67	6.10	11.24%
YoY %	-7.97%	4.29%	7.65%	-7.10%	31.57%	-7.05%	-	-
Horiz. %	117.38%	127.54%	122.30%	113.61%	122.30%	92.95%	100.00%	-
DY	14.37	16.44	5.76	4.99	5.73	4.80	5.68	85.35%
YoY %	-12.59%	185.42%	15.43%	-12.91%	19.38%	-15.49%	-	-
Horiz. %	252.99%	289.44%	101.41%	87.85%	100.88%	84.51%	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	1.53	1.44	1.50	1.42	1.45	1.53	1.68	-6.02%
YoY %	6.25%	-4.00%	5.63%	-2.07%	-5.23%	-8.93%	-	-
Horiz. %	91.07%	85.71%	89.29%	84.52%	86.31%	91.07%	100.00%	-
P/EPS	13.58	12.74	13.49	14.36	13.89	14.99	15.80	-9.57%
YoY %	6.59%	-5.56%	-6.06%	3.38%	-7.34%	-5.13%	-	-
Horiz. %	85.95%	80.63%	85.38%	90.89%	87.91%	94.87%	100.00%	-
EY	7.37	7.85	7.41	6.97	7.20	6.67	6.33	10.64%
YoY %	-6.11%	5.94%	6.31%	-3.19%	7.95%	5.37%	-	-
Horiz. %	116.43%	124.01%	117.06%	110.11%	113.74%	105.37%	100.00%	-
DY	14.79	16.60	5.72	5.02	5.53	5.65	5.89	84.43%
YoY %	-10.90%	190.21%	13.94%	-9.22%	-2.12%	-4.07%	-	-
Horiz. %	251.10%	281.83%	97.11%	85.23%	93.89%	95.93%	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

969

HLIND

HONG LEONG INDUSTRIES BHD

959

SALCON

SALCON BHD

724

DNEX

DAGANG NEXCHANGE BERHAD

724

JCY

JCY INTERNATIONAL BERHAD

711

MAYBANK

MALAYAN BANKING BHD

640

YTLPOWR

YTL POWER INTERNATIONAL BHD

599

WCT

WCT HOLDINGS BERHAD

585

TOPGLOV

TOP GLOVE CORPORATION BHD

568

Daily Stocks

HSI-CXV

0.10

-0.02

82,150,400

HSI-HWE

0.135

+0.02

66,073,000

NOVAMSC

0.26

+0.03

61,395,400

HSI-CXN

0.185

-0.025

56,268,100

AHB-WC

0.075

0.00

49,044,000

SNS

0.92

+0.035

39,826,500

VELESTO

0.275

-0.005

39,037,500

ORGABIO

0.485

+0.055

38,960,700

HSI-HWW

0.24

+0.025

36,395,600

HSI-CV4

0.07

-0.02

35,003,600

More active Stocks

NESTLE

122.30

+0.30

1,400

KOBAY

2.42

+0.24

6,324,800

KLK

20.30

+0.22

82,400

IJM-C76

0.74

+0.18

90,000

SIMEPROP-C18

0.765

+0.135

10,000

SBAGAN

6.39

+0.13

3,000

PPB

14.30

+0.12

26,400

PTRB

0.715

+0.09

16,848,600

MERCURY

0.98

+0.085

91,800

WATTA

0.59

+0.08

30,000

More gainer Stocks

TOYOVEN

0.86

-0.20

8,402,700

MRDIY-C28

0.085

-0.165

113,000

KUAISHO-C17

0.08

-0.12

58,800

SYNERGY

1.47

-0.11

1,410,100

GREATEC

5.40

-0.11

467,500

HLBANK

19.16

-0.10

147,900

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

700

ATLAN

2.61

-0.09

4,300

KUAISHO-C16

0.01

-0.085

20,000

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