[SPTOTO] QoQ TTM 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- 0.18%

YoY- 12.11%

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
TTM Result
Revenue	3,390,238	3,401,553	3,392,323	3,404,362	3,611,266	3,695,949	3,695,686	-5.57%
YoY %	-0.33%	0.27%	-0.35%	-5.73%	-2.29%	0.01%	-	-
Horiz. %	91.74%	92.04%	91.79%	92.12%	97.72%	100.01%	100.00%	-
PBT	452,918	502,615	546,155	579,647	581,808	596,767	585,328	-15.67%
YoY %	-9.89%	-7.97%	-5.78%	-0.37%	-2.51%	1.95%	-	-
Horiz. %	77.38%	85.87%	93.31%	99.03%	99.40%	101.95%	100.00%	-
Tax	-138,708	-152,327	-159,740	-166,497	-168,860	-171,102	-167,068	-11.63%
YoY %	8.94%	4.64%	4.06%	1.40%	1.31%	-2.41%	-	-
Horiz. %	83.02%	91.18%	95.61%	99.66%	101.07%	102.41%	100.00%	-
NP	314,210	350,288	386,415	413,150	412,948	425,665	418,260	-17.31%
YoY %	-10.30%	-9.35%	-6.47%	0.05%	-2.99%	1.77%	-	-
Horiz. %	75.12%	83.75%	92.39%	98.78%	98.73%	101.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	307,784	345,246	381,742	408,096	407,357	418,555	410,493	-17.42%
YoY %	-10.85%	-9.56%	-6.46%	0.18%	-2.68%	1.96%	-	-
Horiz. %	74.98%	84.11%	93.00%	99.42%	99.24%	101.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.63%	30.31%	29.25%	28.72%	29.02%	28.67%	28.54%	-
YoY %	1.06%	3.62%	1.85%	-1.03%	1.22%	0.46%	-	-
Horiz. %	107.32%	106.20%	102.49%	100.63%	101.68%	100.46%	100.00%	-
Total Cost	3,076,028	3,051,265	3,005,908	2,991,212	3,198,318	3,270,284	3,277,426	-4.12%
YoY %	0.81%	1.51%	0.49%	-6.48%	-2.20%	-0.22%	-	-
Horiz. %	93.85%	93.10%	91.72%	91.27%	97.59%	99.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	360,824	401,397	441,245	375,833	309,516	189,056	477,220	-16.96%
YoY %	-10.11%	-9.03%	17.40%	21.43%	63.72%	-60.38%	-	-
Horiz. %	75.61%	84.11%	92.46%	78.75%	64.86%	39.62%	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	267,463	214,007	730,854	762,029	818,060	883,970	316,572	-10.60%
YoY %	24.98%	-70.72%	-4.09%	-6.85%	-7.46%	179.23%	-	-
Horiz. %	84.49%	67.60%	230.87%	240.71%	258.41%	279.23%	100.00%	-
Div Payout %	86.90%	61.99%	191.45%	186.73%	200.82%	211.20%	77.12%	-
YoY %	40.18%	-67.62%	2.53%	-7.02%	-4.91%	173.86%	-	-
Horiz. %	112.68%	80.38%	248.25%	242.13%	260.40%	273.86%	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	360,824	401,397	441,245	375,833	309,516	189,056	477,220	-16.96%
YoY %	-10.11%	-9.03%	17.40%	21.43%	63.72%	-60.38%	-	-
Horiz. %	75.61%	84.11%	92.46%	78.75%	64.86%	39.62%	100.00%	-
NOSH	1,336,386	1,337,991	1,337,107	1,342,263	1,345,721	1,260,376	1,255,843	4.21%
YoY %	-0.12%	0.07%	-0.38%	-0.26%	6.77%	0.36%	-	-
Horiz. %	106.41%	106.54%	106.47%	106.88%	107.16%	100.36%	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	9.27%	10.30%	11.39%	12.14%	11.43%	11.52%	11.32%	-
YoY %	-10.00%	-9.57%	-6.18%	6.21%	-0.78%	1.77%	-	-
Horiz. %	81.89%	90.99%	100.62%	107.24%	100.97%	101.77%	100.00%	-
ROE	85.30%	86.01%	86.51%	108.58%	131.61%	221.39%	86.02%	-
YoY %	-0.83%	-0.58%	-20.33%	-17.50%	-40.55%	157.37%	-	-
Horiz. %	99.16%	99.99%	100.57%	126.23%	153.00%	257.37%	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	253.69	254.23	253.71	253.63	268.35	293.24	294.28	-9.39%
YoY %	-0.21%	0.20%	0.03%	-5.49%	-8.49%	-0.35%	-	-
Horiz. %	86.21%	86.39%	86.21%	86.19%	91.19%	99.65%	100.00%	-
EPS	23.03	25.80	28.55	30.40	30.27	33.21	32.69	-20.77%
YoY %	-10.74%	-9.63%	-6.09%	0.43%	-8.85%	1.59%	-	-
Horiz. %	70.45%	78.92%	87.34%	92.99%	92.60%	101.59%	100.00%	-
DPS	20.00	16.00	54.66	56.77	60.79	70.21	25.21	-14.26%
YoY %	25.00%	-70.73%	-3.72%	-6.61%	-13.42%	178.50%	-	-
Horiz. %	79.33%	63.47%	216.82%	225.19%	241.13%	278.50%	100.00%	-
NAPS	0.27	0.30	0.33	0.28	0.23	0.15	0.38	-20.32%
YoY %	-10.00%	-9.09%	17.86%	21.74%	53.33%	-60.53%	-	-
Horiz. %	71.05%	78.95%	86.84%	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	250.94	251.78	251.10	251.99	267.30	273.57	273.55	-5.57%
YoY %	-0.33%	0.27%	-0.35%	-5.73%	-2.29%	0.01%	-	-
Horiz. %	91.73%	92.04%	91.79%	92.12%	97.72%	100.01%	100.00%	-
EPS	22.78	25.55	28.26	30.21	30.15	30.98	30.38	-17.42%
YoY %	-10.84%	-9.59%	-6.45%	0.20%	-2.68%	1.97%	-	-
Horiz. %	74.98%	84.10%	93.02%	99.44%	99.24%	101.97%	100.00%	-
DPS	19.80	15.84	54.10	56.40	60.55	65.43	23.43	-10.58%
YoY %	25.00%	-70.72%	-4.08%	-6.85%	-7.46%	179.26%	-	-
Horiz. %	84.51%	67.61%	230.90%	240.72%	258.43%	279.26%	100.00%	-
NAPS	0.2671	0.2971	0.3266	0.2782	0.2291	0.1399	0.3532	-16.95%
YoY %	-10.10%	-9.03%	17.40%	21.43%	63.76%	-60.39%	-	-
Horiz. %	75.62%	84.12%	92.47%	78.77%	64.86%	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
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	1.61	1.62	1.76	1.63	1.58	1.46	1.49	5.28%
YoY %	-0.62%	-7.95%	7.98%	3.16%	8.22%	-2.01%	-	-
Horiz. %	108.05%	108.72%	118.12%	109.40%	106.04%	97.99%	100.00%	-
P/EPS	17.72	15.93	15.66	13.58	13.97	12.86	13.40	20.41%
YoY %	11.24%	1.72%	15.32%	-2.79%	8.63%	-4.03%	-	-
Horiz. %	132.24%	118.88%	116.87%	101.34%	104.25%	95.97%	100.00%	-
EY	5.64	6.28	6.39	7.36	7.16	7.78	7.46	-16.96%
YoY %	-10.19%	-1.72%	-13.18%	2.79%	-7.97%	4.29%	-	-
Horiz. %	75.60%	84.18%	85.66%	98.66%	95.98%	104.29%	100.00%	-
DY	4.90	3.89	12.23	13.75	14.37	16.44	5.76	-10.19%
YoY %	25.96%	-68.19%	-11.05%	-4.31%	-12.59%	185.42%	-	-
Horiz. %	85.07%	67.53%	212.33%	238.72%	249.48%	285.42%	100.00%	-
P/NAPS	15.11	13.70	13.55	14.75	18.39	28.47	11.53	19.69%
YoY %	10.29%	1.11%	-8.14%	-19.79%	-35.41%	146.92%	-	-
Horiz. %	131.05%	118.82%	117.52%	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	1.59	1.58	1.71	1.69	1.53	1.44	1.50	3.94%
YoY %	0.63%	-7.60%	1.18%	10.46%	6.25%	-4.00%	-	-
Horiz. %	106.00%	105.33%	114.00%	112.67%	102.00%	96.00%	100.00%	-
P/EPS	17.54	15.58	15.17	14.08	13.58	12.74	13.49	19.07%
YoY %	12.58%	2.70%	7.74%	3.68%	6.59%	-5.56%	-	-
Horiz. %	130.02%	115.49%	112.45%	104.37%	100.67%	94.44%	100.00%	-
EY	5.70	6.42	6.59	7.10	7.37	7.85	7.41	-16.00%
YoY %	-11.21%	-2.58%	-7.18%	-3.66%	-6.11%	5.94%	-	-
Horiz. %	76.92%	86.64%	88.93%	95.82%	99.46%	105.94%	100.00%	-
DY	4.95	3.98	12.62	13.26	14.79	16.60	5.72	-9.16%
YoY %	24.37%	-68.46%	-4.83%	-10.34%	-10.90%	190.21%	-	-
Horiz. %	86.54%	69.58%	220.63%	231.82%	258.57%	290.21%	100.00%	-
P/NAPS	14.96	13.40	13.12	15.29	17.87	28.20	11.61	18.35%
YoY %	11.64%	2.13%	-14.19%	-14.44%	-36.63%	142.89%	-	-
Horiz. %	128.85%	115.42%	113.01%	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

866

GENTING

GENTING BHD

632

NOTION

NOTION VTEC BHD

575

MPI

MALAYSIAN PACIFIC INDUSTRIES

571

PTRANS

PERAK TRANSIT BERHAD

508

HLIND

HONG LEONG INDUSTRIES BHD

474

DNEX

DAGANG NEXCHANGE BERHAD

440

PBBANK

PUBLIC BANK BHD

417

TOPGLOV

TOP GLOVE CORPORATION BHD

325

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