[SPTOTO] YoY Quarter Result on 30-Apr-2008 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Jun-2008

Admission Sponsor

Sponsor

Financial Year

30-Apr-2008

Quarter

30-Apr-2008 [#4]

Profit Trend

QoQ- -38.1%

YoY- -34.12%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Quarter Result
Revenue	901,308	858,294	870,333	866,831	829,361	791,604	723,400	3.73%
YoY %	5.01%	-1.38%	0.40%	4.52%	4.77%	9.43%	-	-
Horiz. %	124.59%	118.65%	120.31%	119.83%	114.65%	109.43%	100.00%	-
PBT	148,078	117,321	150,813	93,929	149,133	130,467	114,234	4.41%
YoY %	26.22%	-22.21%	60.56%	-37.02%	14.31%	14.21%	-	-
Horiz. %	129.63%	102.70%	132.02%	82.23%	130.55%	114.21%	100.00%	-
Tax	-42,533	-34,238	-40,995	-28,079	-56,601	7,201	-34,890	3.35%
YoY %	-24.23%	16.48%	-46.00%	50.39%	-886.02%	120.64%	-	-
Horiz. %	121.91%	98.13%	117.50%	80.48%	162.23%	-20.64%	100.00%	-
NP	105,545	83,083	109,818	65,850	92,532	137,668	79,344	4.86%
YoY %	27.04%	-24.34%	66.77%	-28.84%	-32.79%	73.51%	-	-
Horiz. %	133.02%	104.71%	138.41%	82.99%	116.62%	173.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	104,185	80,895	107,249	60,762	92,226	136,894	79,344	4.64%
YoY %	28.79%	-24.57%	76.51%	-34.12%	-32.63%	72.53%	-	-
Horiz. %	131.31%	101.95%	135.17%	76.58%	116.24%	172.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.72%	29.18%	27.18%	29.89%	37.95%	-5.52%	30.54%	-
YoY %	-1.58%	7.36%	-9.07%	-21.24%	787.50%	-118.07%	-	-
Horiz. %	94.04%	95.55%	89.00%	97.87%	124.26%	-18.07%	100.00%	-
Total Cost	795,763	775,211	760,515	800,981	736,829	653,936	644,056	3.58%
YoY %	2.65%	1.93%	-5.05%	8.71%	12.68%	1.53%	-	-
Horiz. %	123.55%	120.36%	118.08%	124.37%	114.40%	101.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	454,722	441,245	477,220	327,083	422,702	1,198,141	880,392	-10.42%
YoY %	3.05%	-7.54%	45.90%	-22.62%	-64.72%	36.09%	-	-
Horiz. %	51.65%	50.12%	54.21%	37.15%	48.01%	136.09%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Dividend
Div	40,122	106,968	138,142	83,783	70,194	137,658	86,082	-11.94%
YoY %	-62.49%	-22.57%	64.88%	19.36%	-49.01%	59.91%	-	-
Horiz. %	46.61%	124.26%	160.48%	97.33%	81.54%	159.91%	100.00%	-
Div Payout %	38.51%	132.23%	128.81%	137.89%	76.11%	100.56%	108.49%	-
YoY %	-70.88%	2.66%	-6.58%	81.17%	-24.31%	-7.31%	-	-
Horiz. %	35.50%	121.88%	118.73%	127.10%	70.15%	92.69%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Equity
Net Worth	454,722	441,245	477,220	327,083	422,702	1,198,141	880,392	-10.42%
YoY %	3.05%	-7.54%	45.90%	-22.62%	-64.72%	36.09%	-	-
Horiz. %	51.65%	50.12%	54.21%	37.15%	48.01%	136.09%	100.00%	-
NOSH	1,337,419	1,337,107	1,255,843	1,258,012	1,280,916	1,274,618	1,086,904	3.51%
YoY %	0.02%	6.47%	-0.17%	-1.79%	0.49%	17.27%	-	-
Horiz. %	123.05%	123.02%	115.54%	115.74%	117.85%	117.27%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Ratio Analysis
NP Margin	11.71%	9.68%	12.62%	7.60%	11.16%	17.39%	10.97%	-
YoY %	20.97%	-23.30%	66.05%	-31.90%	-35.83%	58.52%	-	-
Horiz. %	106.75%	88.24%	115.04%	69.28%	101.73%	158.52%	100.00%	-
ROE	22.91%	18.33%	22.47%	18.58%	21.82%	11.43%	9.01%	-
YoY %	24.99%	-18.42%	20.94%	-14.85%	90.90%	26.86%	-	-
Horiz. %	254.27%	203.44%	249.39%	206.22%	242.18%	126.86%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Per Share
RPS	67.39	64.19	69.30	68.90	64.75	62.11	66.56	0.20%
YoY %	4.99%	-7.37%	0.58%	6.41%	4.25%	-6.69%	-	-
Horiz. %	101.25%	96.44%	104.12%	103.52%	97.28%	93.31%	100.00%	-
EPS	7.79	6.05	8.54	4.83	7.20	10.74	7.30	1.08%
YoY %	28.76%	-29.16%	76.81%	-32.92%	-32.96%	47.12%	-	-
Horiz. %	106.71%	82.88%	116.99%	66.16%	98.63%	147.12%	100.00%	-
DPS	3.00	8.00	11.00	6.66	5.48	10.80	7.92	-14.93%
YoY %	-62.50%	-27.27%	65.17%	21.53%	-49.26%	36.36%	-	-
Horiz. %	37.88%	101.01%	138.89%	84.09%	69.19%	136.36%	100.00%	-
NAPS	0.34	0.33	0.38	0.26	0.33	0.94	0.81	-13.46%
YoY %	3.03%	-13.16%	46.15%	-21.21%	-64.89%	16.05%	-	-
Horiz. %	41.98%	40.74%	46.91%	32.10%	40.74%	116.05%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,258,012
RPS	66.71	63.53	64.42	64.16	61.39	58.59	53.55	3.72%
YoY %	5.01%	-1.38%	0.41%	4.51%	4.78%	9.41%	-	-
Horiz. %	124.58%	118.64%	120.30%	119.81%	114.64%	109.41%	100.00%	-
EPS	7.71	5.99	7.94	4.50	6.83	10.13	5.87	4.64%
YoY %	28.71%	-24.56%	76.44%	-34.11%	-32.58%	72.57%	-	-
Horiz. %	131.35%	102.04%	135.26%	76.66%	116.35%	172.57%	100.00%	-
DPS	2.97	7.92	10.23	6.20	5.20	10.19	6.37	-11.93%
YoY %	-62.50%	-22.58%	65.00%	19.23%	-48.97%	59.97%	-	-
Horiz. %	46.62%	124.33%	160.60%	97.33%	81.63%	159.97%	100.00%	-
NAPS	0.3366	0.3266	0.3532	0.2421	0.3129	0.8869	0.6517	-10.42%
YoY %	3.06%	-7.53%	45.89%	-22.63%	-64.72%	36.09%	-	-
Horiz. %	51.65%	50.12%	54.20%	37.15%	48.01%	136.09%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/11	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	-
Price	4.13	4.47	4.38	4.54	4.38	4.75	3.93	-
P/RPS	6.13	6.96	6.32	6.59	6.76	7.65	5.90	0.63%
YoY %	-11.93%	10.13%	-4.10%	-2.51%	-11.63%	29.66%	-	-
Horiz. %	103.90%	117.97%	107.12%	111.69%	114.58%	129.66%	100.00%	-
P/EPS	53.02	73.88	51.29	94.00	60.83	44.23	53.84	-0.25%
YoY %	-28.23%	44.04%	-45.44%	54.53%	37.53%	-17.85%	-	-
Horiz. %	98.48%	137.22%	95.26%	174.59%	112.98%	82.15%	100.00%	-
EY	1.89	1.35	1.95	1.06	1.64	2.26	1.86	0.26%
YoY %	40.00%	-30.77%	83.96%	-35.37%	-27.43%	21.51%	-	-
Horiz. %	101.61%	72.58%	104.84%	56.99%	88.17%	121.51%	100.00%	-
DY	0.73	1.79	2.51	1.47	1.25	2.27	2.02	-15.59%
YoY %	-59.22%	-28.69%	70.75%	17.60%	-44.93%	12.38%	-	-
Horiz. %	36.14%	88.61%	124.26%	72.77%	61.88%	112.38%	100.00%	-
P/NAPS	12.15	13.55	11.53	17.46	13.27	5.05	4.85	16.53%
YoY %	-10.33%	17.52%	-33.96%	31.57%	162.77%	4.12%	-	-
Horiz. %	250.52%	279.38%	237.73%	360.00%	273.61%	104.12%	100.00%	-

	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	CAGR
Price Multiplier on Announcement Date
Date	20/06/11	18/06/10	15/06/09	18/06/08	28/06/07	19/06/06	13/06/05	-
Price	4.42	4.33	4.41	4.38	5.18	4.60	3.99	-
P/RPS	6.56	6.75	6.36	6.36	8.00	7.41	5.99	1.52%
YoY %	-2.81%	6.13%	0.00%	-20.50%	7.96%	23.71%	-	-
Horiz. %	109.52%	112.69%	106.18%	106.18%	133.56%	123.71%	100.00%	-
P/EPS	56.74	71.57	51.64	90.68	71.94	42.83	54.66	0.62%
YoY %	-20.72%	38.59%	-43.05%	26.05%	67.97%	-21.64%	-	-
Horiz. %	103.81%	130.94%	94.47%	165.90%	131.61%	78.36%	100.00%	-
EY	1.76	1.40	1.94	1.10	1.39	2.33	1.83	-0.64%
YoY %	25.71%	-27.84%	76.36%	-20.86%	-40.34%	27.32%	-	-
Horiz. %	96.17%	76.50%	106.01%	60.11%	75.96%	127.32%	100.00%	-
DY	0.68	1.85	2.49	1.52	1.06	2.35	1.98	-16.30%
YoY %	-63.24%	-25.70%	63.82%	43.40%	-54.89%	18.69%	-	-
Horiz. %	34.34%	93.43%	125.76%	76.77%	53.54%	118.69%	100.00%	-
P/NAPS	13.00	13.12	11.61	16.85	15.70	4.89	4.93	17.53%
YoY %	-0.91%	13.01%	-31.10%	7.32%	221.06%	-0.81%	-	-
Horiz. %	263.69%	266.13%	235.50%	341.78%	318.46%	99.19%	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