[SPTOTO] QoQ TTM 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- 7.12%

YoY- -8.58%

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
TTM Result
Revenue	3,695,949	3,695,686	3,692,184	3,495,998	3,346,681	3,277,777	3,240,307	9.17%
YoY %	0.01%	0.09%	5.61%	4.46%	2.10%	1.16%	-	-
Horiz. %	114.06%	114.05%	113.95%	107.89%	103.28%	101.16%	100.00%	-
PBT	596,767	585,328	528,444	535,078	491,888	502,627	557,831	4.60%
YoY %	1.95%	10.76%	-1.24%	8.78%	-2.14%	-9.90%	-	-
Horiz. %	106.98%	104.93%	94.73%	95.92%	88.18%	90.10%	100.00%	-
Tax	-171,102	-167,068	-154,152	-158,800	-140,688	-143,878	-172,400	-0.50%
YoY %	-2.41%	-8.38%	2.93%	-12.87%	2.22%	16.54%	-	-
Horiz. %	99.25%	96.91%	89.42%	92.11%	81.61%	83.46%	100.00%	-
NP	425,665	418,260	374,292	376,278	351,200	358,749	385,431	6.84%
YoY %	1.77%	11.75%	-0.53%	7.14%	-2.10%	-6.92%	-	-
Horiz. %	110.44%	108.52%	97.11%	97.63%	91.12%	93.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	418,555	410,493	364,006	365,052	340,780	348,663	380,127	6.63%
YoY %	1.96%	12.77%	-0.29%	7.12%	-2.26%	-8.28%	-	-
Horiz. %	110.11%	107.99%	95.76%	96.03%	89.65%	91.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.67%	28.54%	29.17%	29.68%	28.60%	28.63%	30.91%	-
YoY %	0.46%	-2.16%	-1.72%	3.78%	-0.10%	-7.38%	-	-
Horiz. %	92.75%	92.33%	94.37%	96.02%	92.53%	92.62%	100.00%	-
Total Cost	3,270,284	3,277,426	3,317,892	3,119,720	2,995,481	2,919,028	2,854,876	9.48%
YoY %	-0.22%	-1.22%	6.35%	4.15%	2.62%	2.25%	-	-
Horiz. %	114.55%	114.80%	116.22%	109.28%	104.93%	102.25%	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	883,970	316,572	262,213	280,777	289,572	326,094	312,505	100.13%
YoY %	179.23%	20.73%	-6.61%	-3.04%	-11.20%	4.35%	-	-
Horiz. %	282.87%	101.30%	83.91%	89.85%	92.66%	104.35%	100.00%	-
Div Payout %	211.20%	77.12%	72.04%	76.91%	84.97%	93.53%	82.21%	-
YoY %	173.86%	7.05%	-6.33%	-9.49%	-9.15%	13.77%	-	-
Horiz. %	256.90%	93.81%	87.63%	93.55%	103.36%	113.77%	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	11.52%	11.32%	10.14%	10.76%	10.49%	10.94%	11.89%	-
YoY %	1.77%	11.64%	-5.76%	2.57%	-4.11%	-7.99%	-	-
Horiz. %	96.89%	95.21%	85.28%	90.50%	88.23%	92.01%	100.00%	-
ROE	221.39%	86.02%	82.78%	90.87%	100.55%	106.60%	104.03%	-
YoY %	157.37%	3.91%	-8.90%	-9.63%	-5.68%	2.47%	-	-
Horiz. %	212.81%	82.69%	79.57%	87.35%	96.65%	102.47%	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	293.24	294.28	293.89	278.47	266.60	260.55	257.16	9.15%
YoY %	-0.35%	0.13%	5.54%	4.45%	2.32%	1.32%	-	-
Horiz. %	114.03%	114.43%	114.28%	108.29%	103.67%	101.32%	100.00%	-
EPS	33.21	32.69	28.97	29.08	27.15	27.72	30.17	6.61%
YoY %	1.59%	12.84%	-0.38%	7.11%	-2.06%	-8.12%	-	-
Horiz. %	110.08%	108.35%	96.02%	96.39%	89.99%	91.88%	100.00%	-
DPS	70.21	25.21	20.87	22.33	23.00	25.80	24.62	101.22%
YoY %	178.50%	20.80%	-6.54%	-2.91%	-10.85%	4.79%	-	-
Horiz. %	285.17%	102.40%	84.77%	90.70%	93.42%	104.79%	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	273.57	273.55	273.29	258.77	247.72	242.62	239.85	9.17%
YoY %	0.01%	0.10%	5.61%	4.46%	2.10%	1.15%	-	-
Horiz. %	114.06%	114.05%	113.94%	107.89%	103.28%	101.15%	100.00%	-
EPS	30.98	30.38	26.94	27.02	25.22	25.81	28.14	6.62%
YoY %	1.97%	12.77%	-0.30%	7.14%	-2.29%	-8.28%	-	-
Horiz. %	110.09%	107.96%	95.74%	96.02%	89.62%	91.72%	100.00%	-
DPS	65.43	23.43	19.41	20.78	21.43	24.14	23.13	100.14%
YoY %	179.26%	20.71%	-6.59%	-3.03%	-11.23%	4.37%	-	-
Horiz. %	282.88%	101.30%	83.92%	89.84%	92.65%	104.37%	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	1.46	1.49	1.42	1.40	1.80	1.74	1.80	-13.03%
YoY %	-2.01%	4.93%	1.43%	-22.22%	3.45%	-3.33%	-	-
Horiz. %	81.11%	82.78%	78.89%	77.78%	100.00%	96.67%	100.00%	-
P/EPS	12.86	13.40	14.43	13.41	17.64	16.38	15.31	-10.98%
YoY %	-4.03%	-7.14%	7.61%	-23.98%	7.69%	6.99%	-	-
Horiz. %	84.00%	87.52%	94.25%	87.59%	115.22%	106.99%	100.00%	-
EY	7.78	7.46	6.93	7.46	5.67	6.10	6.53	12.39%
YoY %	4.29%	7.65%	-7.10%	31.57%	-7.05%	-6.58%	-	-
Horiz. %	119.14%	114.24%	106.13%	114.24%	86.83%	93.42%	100.00%	-
DY	16.44	5.76	4.99	5.73	4.80	5.68	5.33	112.03%
YoY %	185.42%	15.43%	-12.91%	19.38%	-15.49%	6.57%	-	-
Horiz. %	308.44%	108.07%	93.62%	107.50%	90.06%	106.57%	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	1.44	1.50	1.42	1.45	1.53	1.68	1.70	-10.48%
YoY %	-4.00%	5.63%	-2.07%	-5.23%	-8.93%	-1.18%	-	-
Horiz. %	84.71%	88.24%	83.53%	85.29%	90.00%	98.82%	100.00%	-
P/EPS	12.74	13.49	14.36	13.89	14.99	15.80	14.45	-8.06%
YoY %	-5.56%	-6.06%	3.38%	-7.34%	-5.13%	9.34%	-	-
Horiz. %	88.17%	93.36%	99.38%	96.12%	103.74%	109.34%	100.00%	-
EY	7.85	7.41	6.97	7.20	6.67	6.33	6.92	8.77%
YoY %	5.94%	6.31%	-3.19%	7.95%	5.37%	-8.53%	-	-
Horiz. %	113.44%	107.08%	100.72%	104.05%	96.39%	91.47%	100.00%	-
DY	16.60	5.72	5.02	5.53	5.65	5.89	5.65	105.26%
YoY %	190.21%	13.94%	-9.22%	-2.12%	-4.07%	4.25%	-	-
Horiz. %	293.81%	101.24%	88.85%	97.88%	100.00%	104.25%	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 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