[SPTOTO] YoY Quarter Result on 30-Apr-2009 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

15-Jun-2009

Admission Sponsor

Sponsor

Financial Year

30-Apr-2009

Quarter

30-Apr-2009 [#4]

Profit Trend

QoQ- 10.44%

YoY- 76.51%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Quarter Result
Revenue	916,126	901,308	858,294	870,333	866,831	829,361	791,604	2.46%
YoY %	1.64%	5.01%	-1.38%	0.40%	4.52%	4.77%	-	-
Horiz. %	115.73%	113.86%	108.42%	109.95%	109.50%	104.77%	100.00%	-
PBT	132,794	148,078	117,321	150,813	93,929	149,133	130,467	0.29%
YoY %	-10.32%	26.22%	-22.21%	60.56%	-37.02%	14.31%	-	-
Horiz. %	101.78%	113.50%	89.92%	115.59%	71.99%	114.31%	100.00%	-
Tax	-36,796	-42,533	-34,238	-40,995	-28,079	-56,601	7,201	-
YoY %	13.49%	-24.23%	16.48%	-46.00%	50.39%	-886.02%	-	-
Horiz. %	-510.98%	-590.65%	-475.46%	-569.30%	-389.93%	-786.02%	100.00%	-
NP	95,998	105,545	83,083	109,818	65,850	92,532	137,668	-5.82%
YoY %	-9.05%	27.04%	-24.34%	66.77%	-28.84%	-32.79%	-	-
Horiz. %	69.73%	76.67%	60.35%	79.77%	47.83%	67.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	91,207	104,185	80,895	107,249	60,762	92,226	136,894	-6.53%
YoY %	-12.46%	28.79%	-24.57%	76.51%	-34.12%	-32.63%	-	-
Horiz. %	66.63%	76.11%	59.09%	78.34%	44.39%	67.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.71%	28.72%	29.18%	27.18%	29.89%	37.95%	-5.52%	-
YoY %	-3.52%	-1.58%	7.36%	-9.07%	-21.24%	787.50%	-	-
Horiz. %	-501.99%	-520.29%	-528.62%	-492.39%	-541.49%	-687.50%	100.00%	-
Total Cost	820,128	795,763	775,211	760,515	800,981	736,829	653,936	3.84%
YoY %	3.06%	2.65%	1.93%	-5.05%	8.71%	12.68%	-	-
Horiz. %	125.41%	121.69%	118.55%	116.30%	122.49%	112.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	478,637	454,722	441,245	477,220	327,083	422,702	1,198,141	-14.16%
YoY %	5.26%	3.05%	-7.54%	45.90%	-22.62%	-64.72%	-	-
Horiz. %	39.95%	37.95%	36.83%	39.83%	27.30%	35.28%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Dividend
Div	66,477	40,122	106,968	138,142	83,783	70,194	137,658	-11.41%
YoY %	65.69%	-62.49%	-22.57%	64.88%	19.36%	-49.01%	-	-
Horiz. %	48.29%	29.15%	77.71%	100.35%	60.86%	50.99%	100.00%	-
Div Payout %	72.89%	38.51%	132.23%	128.81%	137.89%	76.11%	100.56%	-
YoY %	89.28%	-70.88%	2.66%	-6.58%	81.17%	-24.31%	-	-
Horiz. %	72.48%	38.30%	131.49%	128.09%	137.12%	75.69%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Equity
Net Worth	478,637	454,722	441,245	477,220	327,083	422,702	1,198,141	-14.16%
YoY %	5.26%	3.05%	-7.54%	45.90%	-22.62%	-64.72%	-	-
Horiz. %	39.95%	37.95%	36.83%	39.83%	27.30%	35.28%	100.00%	-
NOSH	1,329,548	1,337,419	1,337,107	1,255,843	1,258,012	1,280,916	1,274,618	0.70%
YoY %	-0.59%	0.02%	6.47%	-0.17%	-1.79%	0.49%	-	-
Horiz. %	104.31%	104.93%	104.90%	98.53%	98.70%	100.49%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Ratio Analysis
NP Margin	10.48%	11.71%	9.68%	12.62%	7.60%	11.16%	17.39%	-
YoY %	-10.50%	20.97%	-23.30%	66.05%	-31.90%	-35.83%	-	-
Horiz. %	60.26%	67.34%	55.66%	72.57%	43.70%	64.17%	100.00%	-
ROE	19.06%	22.91%	18.33%	22.47%	18.58%	21.82%	11.43%	-
YoY %	-16.80%	24.99%	-18.42%	20.94%	-14.85%	90.90%	-	-
Horiz. %	166.75%	200.44%	160.37%	196.59%	162.55%	190.90%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Per Share
RPS	68.91	67.39	64.19	69.30	68.90	64.75	62.11	1.74%
YoY %	2.26%	4.99%	-7.37%	0.58%	6.41%	4.25%	-	-
Horiz. %	110.95%	108.50%	103.35%	111.58%	110.93%	104.25%	100.00%	-
EPS	6.86	7.79	6.05	8.54	4.83	7.20	10.74	-7.19%
YoY %	-11.94%	28.76%	-29.16%	76.81%	-32.92%	-32.96%	-	-
Horiz. %	63.87%	72.53%	56.33%	79.52%	44.97%	67.04%	100.00%	-
DPS	5.00	3.00	8.00	11.00	6.66	5.48	10.80	-12.03%
YoY %	66.67%	-62.50%	-27.27%	65.17%	21.53%	-49.26%	-	-
Horiz. %	46.30%	27.78%	74.07%	101.85%	61.67%	50.74%	100.00%	-
NAPS	0.36	0.34	0.33	0.38	0.26	0.33	0.94	-14.76%
YoY %	5.88%	3.03%	-13.16%	46.15%	-21.21%	-64.89%	-	-
Horiz. %	38.30%	36.17%	35.11%	40.43%	27.66%	35.11%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,255,843
RPS	67.81	66.71	63.53	64.42	64.16	61.39	58.59	2.46%
YoY %	1.65%	5.01%	-1.38%	0.41%	4.51%	4.78%	-	-
Horiz. %	115.74%	113.86%	108.43%	109.95%	109.51%	104.78%	100.00%	-
EPS	6.75	7.71	5.99	7.94	4.50	6.83	10.13	-6.53%
YoY %	-12.45%	28.71%	-24.56%	76.44%	-34.11%	-32.58%	-	-
Horiz. %	66.63%	76.11%	59.13%	78.38%	44.42%	67.42%	100.00%	-
DPS	4.92	2.97	7.92	10.23	6.20	5.20	10.19	-11.41%
YoY %	65.66%	-62.50%	-22.58%	65.00%	19.23%	-48.97%	-	-
Horiz. %	48.28%	29.15%	77.72%	100.39%	60.84%	51.03%	100.00%	-
NAPS	0.3543	0.3366	0.3266	0.3532	0.2421	0.3129	0.8869	-14.16%
YoY %	5.26%	3.06%	-7.53%	45.89%	-22.63%	-64.72%	-	-
Horiz. %	39.95%	37.95%	36.82%	39.82%	27.30%	35.28%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/12	29/04/11	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	-
Price	4.23	4.13	4.47	4.38	4.54	4.38	4.75	-
P/RPS	6.14	6.13	6.96	6.32	6.59	6.76	7.65	-3.59%
YoY %	0.16%	-11.93%	10.13%	-4.10%	-2.51%	-11.63%	-	-
Horiz. %	80.26%	80.13%	90.98%	82.61%	86.14%	88.37%	100.00%	-
P/EPS	61.66	53.02	73.88	51.29	94.00	60.83	44.23	5.68%
YoY %	16.30%	-28.23%	44.04%	-45.44%	54.53%	37.53%	-	-
Horiz. %	139.41%	119.87%	167.04%	115.96%	212.53%	137.53%	100.00%	-
EY	1.62	1.89	1.35	1.95	1.06	1.64	2.26	-5.39%
YoY %	-14.29%	40.00%	-30.77%	83.96%	-35.37%	-27.43%	-	-
Horiz. %	71.68%	83.63%	59.73%	86.28%	46.90%	72.57%	100.00%	-
DY	1.18	0.73	1.79	2.51	1.47	1.25	2.27	-10.32%
YoY %	61.64%	-59.22%	-28.69%	70.75%	17.60%	-44.93%	-	-
Horiz. %	51.98%	32.16%	78.85%	110.57%	64.76%	55.07%	100.00%	-
P/NAPS	11.75	12.15	13.55	11.53	17.46	13.27	5.05	15.09%
YoY %	-3.29%	-10.33%	17.52%	-33.96%	31.57%	162.77%	-	-
Horiz. %	232.67%	240.59%	268.32%	228.32%	345.74%	262.77%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Price Multiplier on Announcement Date
Date	18/06/12	20/06/11	18/06/10	15/06/09	18/06/08	28/06/07	19/06/06	-
Price	4.14	4.42	4.33	4.41	4.38	5.18	4.60	-
P/RPS	6.01	6.56	6.75	6.36	6.36	8.00	7.41	-3.42%
YoY %	-8.38%	-2.81%	6.13%	0.00%	-20.50%	7.96%	-	-
Horiz. %	81.11%	88.53%	91.09%	85.83%	85.83%	107.96%	100.00%	-
P/EPS	60.35	56.74	71.57	51.64	90.68	71.94	42.83	5.87%
YoY %	6.36%	-20.72%	38.59%	-43.05%	26.05%	67.97%	-	-
Horiz. %	140.91%	132.48%	167.10%	120.57%	211.72%	167.97%	100.00%	-
EY	1.66	1.76	1.40	1.94	1.10	1.39	2.33	-5.48%
YoY %	-5.68%	25.71%	-27.84%	76.36%	-20.86%	-40.34%	-	-
Horiz. %	71.24%	75.54%	60.09%	83.26%	47.21%	59.66%	100.00%	-
DY	1.21	0.68	1.85	2.49	1.52	1.06	2.35	-10.46%
YoY %	77.94%	-63.24%	-25.70%	63.82%	43.40%	-54.89%	-	-
Horiz. %	51.49%	28.94%	78.72%	105.96%	64.68%	45.11%	100.00%	-
P/NAPS	11.50	13.00	13.12	11.61	16.85	15.70	4.89	15.30%
YoY %	-11.54%	-0.91%	13.01%	-31.10%	7.32%	221.06%	-	-
Horiz. %	235.17%	265.85%	268.30%	237.42%	344.58%	321.06%	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