[SPTOTO] YoY Cumulative Quarter 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- 27.47%

YoY- -7.27%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Cumulative Result
Revenue	3,628,362	3,607,754	3,433,216	3,392,810	3,695,686	3,277,797	3,035,288	3.01%
YoY %	0.57%	5.08%	1.19%	-8.20%	12.75%	7.99%	-	-
Horiz. %	119.54%	118.86%	113.11%	111.78%	121.76%	107.99%	100.00%	-
PBT	569,526	579,150	508,402	548,188	585,544	502,627	545,332	0.72%
YoY %	-1.66%	13.92%	-7.26%	-6.38%	16.50%	-7.83%	-	-
Horiz. %	104.44%	106.20%	93.23%	100.52%	107.37%	92.17%	100.00%	-
Tax	-166,020	-163,465	-150,961	-159,710	-163,528	-143,878	-162,806	0.32%
YoY %	-1.56%	-8.28%	5.48%	2.33%	-13.66%	11.63%	-	-
Horiz. %	101.97%	100.40%	92.72%	98.10%	100.44%	88.37%	100.00%	-
NP	403,506	415,685	357,441	388,478	422,016	358,749	382,526	0.89%
YoY %	-2.93%	16.29%	-7.99%	-7.95%	17.64%	-6.22%	-	-
Horiz. %	105.48%	108.67%	93.44%	101.56%	110.32%	93.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	391,085	405,476	349,761	383,504	413,554	348,663	375,687	0.67%
YoY %	-3.55%	15.93%	-8.80%	-7.27%	18.61%	-7.19%	-	-
Horiz. %	104.10%	107.93%	93.10%	102.08%	110.08%	92.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.15%	28.22%	29.69%	29.13%	27.93%	28.63%	29.85%	-
YoY %	3.30%	-4.95%	1.92%	4.30%	-2.44%	-4.09%	-	-
Horiz. %	97.65%	94.54%	99.46%	97.59%	93.57%	95.91%	100.00%	-
Total Cost	3,224,856	3,192,069	3,075,775	3,004,332	3,273,670	2,919,048	2,652,762	3.30%
YoY %	1.03%	3.78%	2.38%	-8.23%	12.15%	10.04%	-	-
Horiz. %	121.57%	120.33%	115.95%	113.25%	123.41%	110.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	558,130	480,626	454,680	449,263	477,317	328,450	422,545	4.74%
YoY %	16.13%	5.71%	1.21%	-5.88%	45.32%	-22.27%	-	-
Horiz. %	132.09%	113.75%	107.61%	106.32%	112.96%	77.73%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Dividend
Div	372,086	360,470	280,832	759,784	316,662	327,187	419,216	-1.96%
YoY %	3.22%	28.36%	-63.04%	139.94%	-3.22%	-21.95%	-	-
Horiz. %	88.76%	85.99%	66.99%	181.24%	75.54%	78.05%	100.00%	-
Div Payout %	95.14%	88.90%	80.29%	198.12%	76.57%	93.84%	111.59%	-
YoY %	7.02%	10.72%	-59.47%	158.74%	-18.40%	-15.91%	-	-
Horiz. %	85.26%	79.67%	71.95%	177.54%	68.62%	84.09%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Equity
Net Worth	558,130	480,626	454,680	449,263	477,317	328,450	422,545	4.74%
YoY %	16.13%	5.71%	1.21%	-5.88%	45.32%	-22.27%	-	-
Horiz. %	132.09%	113.75%	107.61%	106.32%	112.96%	77.73%	100.00%	-
NOSH	1,328,881	1,335,074	1,337,295	1,321,363	1,256,098	1,263,271	1,280,442	0.62%
YoY %	-0.46%	-0.17%	1.21%	5.20%	-0.57%	-1.34%	-	-
Horiz. %	103.78%	104.27%	104.44%	103.20%	98.10%	98.66%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Ratio Analysis
NP Margin	11.12%	11.52%	10.41%	11.45%	11.42%	10.94%	12.60%	-
YoY %	-3.47%	10.66%	-9.08%	0.26%	4.39%	-13.17%	-	-
Horiz. %	88.25%	91.43%	82.62%	90.87%	90.63%	86.83%	100.00%	-
ROE	70.07%	84.36%	76.92%	85.36%	86.64%	106.15%	88.91%	-
YoY %	-16.94%	9.67%	-9.89%	-1.48%	-18.38%	19.39%	-	-
Horiz. %	78.81%	94.88%	86.51%	96.01%	97.45%	119.39%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Per Share
RPS	273.04	270.23	256.73	256.77	294.22	259.47	237.05	2.38%
YoY %	1.04%	5.26%	-0.02%	-12.73%	13.39%	9.46%	-	-
Horiz. %	115.18%	114.00%	108.30%	108.32%	124.12%	109.46%	100.00%	-
EPS	29.43	30.37	26.15	29.02	32.93	27.60	29.05	0.21%
YoY %	-3.10%	16.14%	-9.89%	-11.87%	19.31%	-4.99%	-	-
Horiz. %	101.31%	104.54%	90.02%	99.90%	113.36%	95.01%	100.00%	-
DPS	28.00	27.00	21.00	57.50	25.21	25.90	32.74	-2.57%
YoY %	3.70%	28.57%	-63.48%	128.08%	-2.66%	-20.89%	-	-
Horiz. %	85.52%	82.47%	64.14%	175.63%	77.00%	79.11%	100.00%	-
NAPS	0.42	0.36	0.34	0.34	0.38	0.26	0.33	4.09%
YoY %	16.67%	5.88%	0.00%	-10.53%	46.15%	-21.21%	-	-
Horiz. %	127.27%	109.09%	103.03%	103.03%	115.15%	78.79%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,337,107
RPS	268.57	267.04	254.12	251.13	273.55	242.62	224.67	3.01%
YoY %	0.57%	5.08%	1.19%	-8.20%	12.75%	7.99%	-	-
Horiz. %	119.54%	118.86%	113.11%	111.78%	121.76%	107.99%	100.00%	-
EPS	28.95	30.01	25.89	28.39	30.61	25.81	27.81	0.67%
YoY %	-3.53%	15.91%	-8.81%	-7.25%	18.60%	-7.19%	-	-
Horiz. %	104.10%	107.91%	93.10%	102.09%	110.07%	92.81%	100.00%	-
DPS	27.54	26.68	20.79	56.24	23.44	24.22	31.03	-1.96%
YoY %	3.22%	28.33%	-63.03%	139.93%	-3.22%	-21.95%	-	-
Horiz. %	88.75%	85.98%	67.00%	181.24%	75.54%	78.05%	100.00%	-
NAPS	0.4131	0.3558	0.3366	0.3325	0.3533	0.2431	0.3128	4.74%
YoY %	16.10%	5.70%	1.23%	-5.89%	45.33%	-22.28%	-	-
Horiz. %	132.07%	113.75%	107.61%	106.30%	112.95%	77.72%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/13	30/04/12	29/04/11	30/04/10	30/04/09	30/04/08	30/04/07	-
Price	4.20	4.23	4.13	4.47	4.38	4.54	4.38	-
P/RPS	1.54	1.57	1.61	1.74	1.49	1.75	1.85	-3.00%
YoY %	-1.91%	-2.48%	-7.47%	16.78%	-14.86%	-5.41%	-	-
Horiz. %	83.24%	84.86%	87.03%	94.05%	80.54%	94.59%	100.00%	-
P/EPS	14.27	13.93	15.79	15.40	13.30	16.45	14.93	-0.75%
YoY %	2.44%	-11.78%	2.53%	15.79%	-19.15%	10.18%	-	-
Horiz. %	95.58%	93.30%	105.76%	103.15%	89.08%	110.18%	100.00%	-
EY	7.01	7.18	6.33	6.49	7.52	6.08	6.70	0.75%
YoY %	-2.37%	13.43%	-2.47%	-13.70%	23.68%	-9.25%	-	-
Horiz. %	104.63%	107.16%	94.48%	96.87%	112.24%	90.75%	100.00%	-
DY	6.67	6.38	5.08	12.86	5.76	5.70	7.47	-1.86%
YoY %	4.55%	25.59%	-60.50%	123.26%	1.05%	-23.69%	-	-
Horiz. %	89.29%	85.41%	68.01%	172.16%	77.11%	76.31%	100.00%	-
P/NAPS	10.00	11.75	12.15	13.15	11.53	17.46	13.27	-4.60%
YoY %	-14.89%	-3.29%	-7.60%	14.05%	-33.96%	31.57%	-	-
Horiz. %	75.36%	88.55%	91.56%	99.10%	86.89%	131.57%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Price Multiplier on Announcement Date
Date	18/06/13	18/06/12	20/06/11	18/06/10	15/06/09	18/06/08	28/06/07	-
Price	4.29	4.14	4.42	4.33	4.41	4.38	5.18	-
P/RPS	1.57	1.53	1.72	1.69	1.50	1.69	2.19	-5.39%
YoY %	2.61%	-11.05%	1.78%	12.67%	-11.24%	-22.83%	-	-
Horiz. %	71.69%	69.86%	78.54%	77.17%	68.49%	77.17%	100.00%	-
P/EPS	14.58	13.63	16.90	14.92	13.39	15.87	17.65	-3.13%
YoY %	6.97%	-19.35%	13.27%	11.43%	-15.63%	-10.08%	-	-
Horiz. %	82.61%	77.22%	95.75%	84.53%	75.86%	89.92%	100.00%	-
EY	6.86	7.34	5.92	6.70	7.47	6.30	5.66	3.25%
YoY %	-6.54%	23.99%	-11.64%	-10.31%	18.57%	11.31%	-	-
Horiz. %	121.20%	129.68%	104.59%	118.37%	131.98%	111.31%	100.00%	-
DY	6.53	6.52	4.75	13.28	5.72	5.91	6.32	0.54%
YoY %	0.15%	37.26%	-64.23%	132.17%	-3.21%	-6.49%	-	-
Horiz. %	103.32%	103.16%	75.16%	210.13%	90.51%	93.51%	100.00%	-
P/NAPS	10.21	11.50	13.00	12.74	11.61	16.85	15.70	-6.91%
YoY %	-11.22%	-11.54%	2.04%	9.73%	-31.10%	7.32%	-	-
Horiz. %	65.03%	73.25%	82.80%	81.15%	73.95%	107.32%	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