[SPTOTO] YoY Annualized Quarter 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- -1.93%

YoY- 5.33%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Annualized Quarter Result
Revenue	3,588,853	3,376,468	3,378,705	3,767,137	3,214,594	2,939,993	2,862,290	3.84%
YoY %	6.29%	-0.07%	-10.31%	17.19%	9.34%	2.71%	-	-
Horiz. %	125.38%	117.96%	118.04%	131.61%	112.31%	102.71%	100.00%	-
PBT	591,774	477,108	571,778	579,353	544,930	528,880	583,498	0.23%
YoY %	24.03%	-16.56%	-1.31%	6.32%	3.03%	-9.36%	-	-
Horiz. %	101.42%	81.77%	97.99%	99.29%	93.39%	90.64%	100.00%	-
Tax	-170,832	-143,538	-167,336	-168,097	-154,398	-140,898	-172,454	-0.15%
YoY %	-19.02%	14.22%	0.45%	-8.87%	-9.58%	18.30%	-	-
Horiz. %	99.06%	83.23%	97.03%	97.47%	89.53%	81.70%	100.00%	-
NP	420,942	333,569	404,442	411,256	390,532	387,981	411,044	0.39%
YoY %	26.19%	-17.52%	-1.66%	5.31%	0.66%	-5.61%	-	-
Horiz. %	102.41%	81.15%	98.39%	100.05%	95.01%	94.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	414,022	325,217	401,129	404,325	383,868	379,136	408,181	0.23%
YoY %	27.31%	-18.92%	-0.79%	5.33%	1.25%	-7.12%	-	-
Horiz. %	101.43%	79.67%	98.27%	99.06%	94.04%	92.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.87%	30.09%	29.27%	29.01%	28.33%	26.64%	29.56%	-
YoY %	-4.05%	2.80%	0.90%	2.40%	6.34%	-9.88%	-	-
Horiz. %	97.67%	101.79%	99.02%	98.14%	95.84%	90.12%	100.00%	-
Total Cost	3,167,910	3,042,898	2,974,262	3,355,881	2,824,062	2,552,012	2,451,246	4.36%
YoY %	4.11%	2.31%	-11.37%	18.83%	10.66%	4.11%	-	-
Horiz. %	129.24%	124.14%	121.34%	136.91%	115.21%	104.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	507,948	427,917	368,491	439,666	366,994	517,945	968,401	-10.19%
YoY %	18.70%	16.13%	-16.19%	19.80%	-29.14%	-46.52%	-	-
Horiz. %	52.45%	44.19%	38.05%	45.40%	37.90%	53.48%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Dividend
Div	392,100	320,938	868,587	238,005	324,642	470,639	418,349	-1.07%
YoY %	22.17%	-63.05%	264.94%	-26.69%	-31.02%	12.50%	-	-
Horiz. %	93.73%	76.72%	207.62%	56.89%	77.60%	112.50%	100.00%	-
Div Payout %	94.71%	98.68%	216.54%	58.86%	84.57%	124.13%	102.49%	-
YoY %	-4.02%	-54.43%	267.89%	-30.40%	-31.87%	21.11%	-	-
Horiz. %	92.41%	96.28%	211.28%	57.43%	82.52%	121.11%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Equity
Net Worth	507,948	427,917	368,491	439,666	366,994	517,945	968,401	-10.19%
YoY %	18.70%	16.13%	-16.19%	19.80%	-29.14%	-46.52%	-	-
Horiz. %	52.45%	44.19%	38.05%	45.40%	37.90%	53.48%	100.00%	-
NOSH	1,336,706	1,337,242	1,316,041	1,256,188	1,265,498	1,294,863	1,210,502	1.66%
YoY %	-0.04%	1.61%	4.76%	-0.74%	-2.27%	6.97%	-	-
Horiz. %	110.43%	110.47%	108.72%	103.77%	104.54%	106.97%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Ratio Analysis
NP Margin	11.73%	9.88%	11.97%	10.92%	12.15%	13.20%	14.36%	-
YoY %	18.72%	-17.46%	9.62%	-10.12%	-7.95%	-8.08%	-	-
Horiz. %	81.69%	68.80%	83.36%	76.04%	84.61%	91.92%	100.00%	-
ROE	81.51%	76.00%	108.86%	91.96%	104.60%	73.20%	42.15%	-
YoY %	7.25%	-30.19%	18.38%	-12.08%	42.90%	73.67%	-	-
Horiz. %	193.38%	180.31%	258.27%	218.17%	248.16%	173.67%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Per Share
RPS	268.48	252.49	256.73	299.89	254.02	227.05	236.45	2.13%
YoY %	6.33%	-1.65%	-14.39%	18.06%	11.88%	-3.98%	-	-
Horiz. %	113.55%	106.78%	108.58%	126.83%	107.43%	96.02%	100.00%	-
EPS	30.97	24.32	30.48	32.19	30.33	29.28	33.72	-1.40%
YoY %	27.34%	-20.21%	-5.31%	6.13%	3.59%	-13.17%	-	-
Horiz. %	91.84%	72.12%	90.39%	95.46%	89.95%	86.83%	100.00%	-
DPS	29.33	24.00	66.00	18.95	25.65	36.35	34.56	-2.69%
YoY %	22.21%	-63.64%	248.28%	-26.12%	-29.44%	5.18%	-	-
Horiz. %	84.87%	69.44%	190.97%	54.83%	74.22%	105.18%	100.00%	-
NAPS	0.38	0.32	0.28	0.35	0.29	0.40	0.80	-11.66%
YoY %	18.75%	14.29%	-20.00%	20.69%	-27.50%	-50.00%	-	-
Horiz. %	47.50%	40.00%	35.00%	43.75%	36.25%	50.00%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,256,300
RPS	265.64	249.92	250.09	278.84	237.94	217.62	211.86	3.84%
YoY %	6.29%	-0.07%	-10.31%	17.19%	9.34%	2.72%	-	-
Horiz. %	125.38%	117.96%	118.04%	131.62%	112.31%	102.72%	100.00%	-
EPS	30.65	24.07	29.69	29.93	28.41	28.06	30.21	0.24%
YoY %	27.34%	-18.93%	-0.80%	5.35%	1.25%	-7.12%	-	-
Horiz. %	101.46%	79.68%	98.28%	99.07%	94.04%	92.88%	100.00%	-
DPS	29.02	23.76	64.29	17.62	24.03	34.84	30.97	-1.07%
YoY %	22.14%	-63.04%	264.87%	-26.67%	-31.03%	12.50%	-	-
Horiz. %	93.70%	76.72%	207.59%	56.89%	77.59%	112.50%	100.00%	-
NAPS	0.376	0.3167	0.2728	0.3254	0.2716	0.3834	0.7168	-10.19%
YoY %	18.72%	16.09%	-16.16%	19.81%	-29.16%	-46.51%	-	-
Horiz. %	52.46%	44.18%	38.06%	45.40%	37.89%	53.49%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/12	31/01/11	29/01/10	30/01/09	31/01/08	31/01/07	27/01/06	-
Price	4.28	4.12	4.13	4.18	4.62	4.52	4.60	-
P/RPS	1.59	1.63	1.61	1.39	1.82	1.99	1.95	-3.34%
YoY %	-2.45%	1.24%	15.83%	-23.63%	-8.54%	2.05%	-	-
Horiz. %	81.54%	83.59%	82.56%	71.28%	93.33%	102.05%	100.00%	-
P/EPS	13.82	16.94	13.55	12.99	15.23	15.44	13.64	0.21%
YoY %	-18.42%	25.02%	4.31%	-14.71%	-1.36%	13.20%	-	-
Horiz. %	101.32%	124.19%	99.34%	95.23%	111.66%	113.20%	100.00%	-
EY	7.24	5.90	7.38	7.70	6.57	6.48	7.33	-0.20%
YoY %	22.71%	-20.05%	-4.16%	17.20%	1.39%	-11.60%	-	-
Horiz. %	98.77%	80.49%	100.68%	105.05%	89.63%	88.40%	100.00%	-
DY	6.85	5.83	15.98	4.53	5.55	8.04	7.51	-1.52%
YoY %	17.50%	-63.52%	252.76%	-18.38%	-30.97%	7.06%	-	-
Horiz. %	91.21%	77.63%	212.78%	60.32%	73.90%	107.06%	100.00%	-
P/NAPS	11.26	12.88	14.75	11.94	15.93	11.30	5.75	11.84%
YoY %	-12.58%	-12.68%	23.53%	-25.05%	40.97%	96.52%	-	-
Horiz. %	195.83%	224.00%	256.52%	207.65%	277.04%	196.52%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	21/03/12	15/03/11	15/03/10	16/03/09	05/03/08	07/03/07	10/03/06	-
Price	4.30	4.00	4.28	4.16	4.36	4.42	4.52	-
P/RPS	1.60	1.58	1.67	1.39	1.72	1.95	1.91	-2.90%
YoY %	1.27%	-5.39%	20.14%	-19.19%	-11.79%	2.09%	-	-
Horiz. %	83.77%	82.72%	87.43%	72.77%	90.05%	102.09%	100.00%	-
P/EPS	13.88	16.45	14.04	12.92	14.37	15.10	13.40	0.58%
YoY %	-15.62%	17.17%	8.67%	-10.09%	-4.83%	12.69%	-	-
Horiz. %	103.58%	122.76%	104.78%	96.42%	107.24%	112.69%	100.00%	-
EY	7.20	6.08	7.12	7.74	6.96	6.62	7.46	-0.58%
YoY %	18.42%	-14.61%	-8.01%	11.21%	5.14%	-11.26%	-	-
Horiz. %	96.51%	81.50%	95.44%	103.75%	93.30%	88.74%	100.00%	-
DY	6.82	6.00	15.42	4.55	5.88	8.22	7.65	-1.89%
YoY %	13.67%	-61.09%	238.90%	-22.62%	-28.47%	7.45%	-	-
Horiz. %	89.15%	78.43%	201.57%	59.48%	76.86%	107.45%	100.00%	-
P/NAPS	11.32	12.50	15.29	11.89	15.03	11.05	5.65	12.27%
YoY %	-9.44%	-18.25%	28.60%	-20.89%	36.02%	95.58%	-	-
Horiz. %	200.35%	221.24%	270.62%	210.44%	266.02%	195.58%	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