[SPTOTO] YoY Cumulative Quarter 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- 123.11%

YoY- 8.64%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Cumulative Result
Revenue	1,708,181	1,681,185	1,683,270	1,767,690	1,549,469	1,434,014	1,370,901	3.73%
YoY %	1.61%	-0.12%	-4.78%	14.08%	8.05%	4.60%	-	-
Horiz. %	124.60%	122.63%	122.79%	128.94%	113.03%	104.60%	100.00%	-
PBT	278,892	196,338	289,575	293,095	260,644	244,621	295,055	-0.93%
YoY %	42.05%	-32.20%	-1.20%	12.45%	6.55%	-17.09%	-	-
Horiz. %	94.52%	66.54%	98.14%	99.34%	88.34%	82.91%	100.00%	-
Tax	-77,770	-63,873	-84,905	-83,113	-68,191	-71,489	-85,432	-1.55%
YoY %	-21.76%	24.77%	-2.16%	-21.88%	4.61%	16.32%	-	-
Horiz. %	91.03%	74.76%	99.38%	97.29%	79.82%	83.68%	100.00%	-
NP	201,122	132,465	204,670	209,982	192,453	173,132	209,623	-0.68%
YoY %	51.83%	-35.28%	-2.53%	9.11%	11.16%	-17.41%	-	-
Horiz. %	95.94%	63.19%	97.64%	100.17%	91.81%	82.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	197,777	129,038	202,996	206,132	189,743	167,014	208,736	-0.89%
YoY %	53.27%	-36.43%	-1.52%	8.64%	13.61%	-19.99%	-	-
Horiz. %	94.75%	61.82%	97.25%	98.75%	90.90%	80.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.89%	32.53%	29.32%	28.36%	26.16%	29.22%	28.95%	-
YoY %	-14.26%	10.95%	3.39%	8.41%	-10.47%	0.93%	-	-
Horiz. %	96.34%	112.37%	101.28%	97.96%	90.36%	100.93%	100.00%	-
Total Cost	1,507,059	1,548,720	1,478,600	1,557,708	1,357,016	1,260,882	1,161,278	4.43%
YoY %	-2.69%	4.74%	-5.08%	14.79%	7.62%	8.58%	-	-
Horiz. %	129.78%	133.36%	127.33%	134.14%	116.86%	108.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	508,149	361,038	299,673	401,963	355,133	517,872	415,335	3.41%
YoY %	40.75%	20.48%	-25.45%	13.19%	-31.42%	24.69%	-	-
Horiz. %	122.35%	86.93%	72.15%	96.78%	85.51%	124.69%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Dividend
Div	213,957	160,461	644,948	122,473	168,942	234,725	213,601	0.02%
YoY %	33.34%	-75.12%	426.60%	-27.51%	-28.03%	9.89%	-	-
Horiz. %	100.17%	75.12%	301.94%	57.34%	79.09%	109.89%	100.00%	-
Div Payout %	108.18%	124.35%	317.72%	59.41%	89.04%	140.54%	102.33%	-
YoY %	-13.00%	-60.86%	434.79%	-33.28%	-36.64%	37.34%	-	-
Horiz. %	105.72%	121.52%	310.49%	58.06%	87.01%	137.34%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Equity
Net Worth	508,149	361,038	299,673	401,963	355,133	517,872	415,335	3.41%
YoY %	40.75%	20.48%	-25.45%	13.19%	-31.42%	24.69%	-	-
Horiz. %	122.35%	86.93%	72.15%	96.78%	85.51%	124.69%	100.00%	-
NOSH	1,337,234	1,337,181	1,302,926	1,256,136	1,268,335	1,294,682	1,186,674	2.00%
YoY %	0.00%	2.63%	3.72%	-0.96%	-2.04%	9.10%	-	-
Horiz. %	112.69%	112.68%	109.80%	105.85%	106.88%	109.10%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Ratio Analysis
NP Margin	11.77%	7.88%	12.16%	11.88%	12.42%	12.07%	15.29%	-
YoY %	49.37%	-35.20%	2.36%	-4.35%	2.90%	-21.06%	-	-
Horiz. %	76.98%	51.54%	79.53%	77.70%	81.23%	78.94%	100.00%	-
ROE	38.92%	35.74%	67.74%	51.28%	53.43%	32.25%	50.26%	-
YoY %	8.90%	-47.24%	32.10%	-4.02%	65.67%	-35.83%	-	-
Horiz. %	77.44%	71.11%	134.78%	102.03%	106.31%	64.17%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Per Share
RPS	127.74	125.73	129.19	140.72	122.17	110.76	115.52	1.68%
YoY %	1.60%	-2.68%	-8.19%	15.18%	10.30%	-4.12%	-	-
Horiz. %	110.58%	108.84%	111.83%	121.81%	105.76%	95.88%	100.00%	-
EPS	14.79	9.65	15.58	16.41	14.96	12.90	17.59	-2.84%
YoY %	53.26%	-38.06%	-5.06%	9.69%	15.97%	-26.66%	-	-
Horiz. %	84.08%	54.86%	88.57%	93.29%	85.05%	73.34%	100.00%	-
DPS	16.00	12.00	49.50	9.75	13.32	18.13	18.00	-1.94%
YoY %	33.33%	-75.76%	407.69%	-26.80%	-26.53%	0.72%	-	-
Horiz. %	88.89%	66.67%	275.00%	54.17%	74.00%	100.72%	100.00%	-
NAPS	0.38	0.27	0.23	0.32	0.28	0.40	0.35	1.37%
YoY %	40.74%	17.39%	-28.12%	14.29%	-30.00%	14.29%	-	-
Horiz. %	108.57%	77.14%	65.71%	91.43%	80.00%	114.29%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,255,430
RPS	126.44	124.44	124.59	130.84	114.69	106.14	101.47	3.73%
YoY %	1.61%	-0.12%	-4.78%	14.08%	8.06%	4.60%	-	-
Horiz. %	124.61%	122.64%	122.79%	128.94%	113.03%	104.60%	100.00%	-
EPS	14.64	9.55	15.03	15.26	14.04	12.36	15.45	-0.89%
YoY %	53.30%	-36.46%	-1.51%	8.69%	13.59%	-20.00%	-	-
Horiz. %	94.76%	61.81%	97.28%	98.77%	90.87%	80.00%	100.00%	-
DPS	15.84	11.88	47.74	9.07	12.50	17.37	15.81	0.03%
YoY %	33.33%	-75.12%	426.35%	-27.44%	-28.04%	9.87%	-	-
Horiz. %	100.19%	75.14%	301.96%	57.37%	79.06%	109.87%	100.00%	-
NAPS	0.3761	0.2672	0.2218	0.2975	0.2629	0.3833	0.3074	3.41%
YoY %	40.76%	20.47%	-25.45%	13.16%	-31.41%	24.69%	-	-
Horiz. %	122.35%	86.92%	72.15%	96.78%	85.52%	124.69%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/11	29/10/10	30/10/09	31/10/08	31/10/07	31/10/06	31/10/05	-
Price	4.18	4.08	4.23	3.90	4.99	4.48	4.11	-
P/RPS	3.27	3.25	3.27	2.77	4.08	4.04	3.56	-1.40%
YoY %	0.62%	-0.61%	18.05%	-32.11%	0.99%	13.48%	-	-
Horiz. %	91.85%	91.29%	91.85%	77.81%	114.61%	113.48%	100.00%	-
P/EPS	28.26	42.28	27.15	23.77	33.36	34.73	23.37	3.21%
YoY %	-33.16%	55.73%	14.22%	-28.75%	-3.94%	48.61%	-	-
Horiz. %	120.92%	180.92%	116.17%	101.71%	142.75%	148.61%	100.00%	-
EY	3.54	2.37	3.68	4.21	3.00	2.88	4.28	-3.11%
YoY %	49.37%	-35.60%	-12.59%	40.33%	4.17%	-32.71%	-	-
Horiz. %	82.71%	55.37%	85.98%	98.36%	70.09%	67.29%	100.00%	-
DY	3.83	2.94	11.70	2.50	2.67	4.05	4.38	-2.21%
YoY %	30.27%	-74.87%	368.00%	-6.37%	-34.07%	-7.53%	-	-
Horiz. %	87.44%	67.12%	267.12%	57.08%	60.96%	92.47%	100.00%	-
P/NAPS	11.00	15.11	18.39	12.19	17.82	11.20	11.74	-1.07%
YoY %	-27.20%	-17.84%	50.86%	-31.59%	59.11%	-4.60%	-	-
Horiz. %	93.70%	128.71%	156.64%	103.83%	151.79%	95.40%	100.00%	-

	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	CAGR
Price Multiplier on Announcement Date
Date	12/12/11	10/12/10	10/12/09	12/12/08	07/12/07	08/12/06	09/12/05	-
Price	4.01	4.04	4.11	4.04	4.94	4.64	4.25	-
P/RPS	3.14	3.21	3.18	2.87	4.04	4.19	3.68	-2.60%
YoY %	-2.18%	0.94%	10.80%	-28.96%	-3.58%	13.86%	-	-
Horiz. %	85.33%	87.23%	86.41%	77.99%	109.78%	113.86%	100.00%	-
P/EPS	27.11	41.87	26.38	24.62	33.02	35.97	24.16	1.93%
YoY %	-35.25%	58.72%	7.15%	-25.44%	-8.20%	48.88%	-	-
Horiz. %	112.21%	173.30%	109.19%	101.90%	136.67%	148.88%	100.00%	-
EY	3.69	2.39	3.79	4.06	3.03	2.78	4.14	-1.89%
YoY %	54.39%	-36.94%	-6.65%	33.99%	8.99%	-32.85%	-	-
Horiz. %	89.13%	57.73%	91.55%	98.07%	73.19%	67.15%	100.00%	-
DY	3.99	2.97	12.04	2.41	2.70	3.91	4.24	-1.00%
YoY %	34.34%	-75.33%	399.59%	-10.74%	-30.95%	-7.78%	-	-
Horiz. %	94.10%	70.05%	283.96%	56.84%	63.68%	92.22%	100.00%	-
P/NAPS	10.55	14.96	17.87	12.63	17.64	11.60	12.14	-2.31%
YoY %	-29.48%	-16.28%	41.49%	-28.40%	52.07%	-4.45%	-	-
Horiz. %	86.90%	123.23%	147.20%	104.04%	145.30%	95.55%	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 - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:45:00

EMA 5

5 Mins

SELL

2024-06-28 16:40:00

EMA 5

10 Mins

SELL

2024-06-28 16:25:00

EMA 5

5 Mins

BUY

2024-06-28 16:20:00

EMA 5

10 Mins

BUY

2024-06-28 16:20:00

EMA 5

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

922

HLIND

HONG LEONG INDUSTRIES BHD

922

DNEX

DAGANG NEXCHANGE BERHAD

671

JCY

JCY INTERNATIONAL BERHAD

669

GENTING

GENTING BHD

635

YTLPOWR

YTL POWER INTERNATIONAL BHD

584

MAYBANK

MALAYAN BANKING BHD

518

NOTION

NOTION VTEC BHD

516

MYEG

MY E.G. SERVICES BHD

498

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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