[SPTOTO] YoY Quarter Result on 31-Jul-2009 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

09-Sep-2009

Admission Sponsor

Sponsor

Financial Year

30-Apr-2010

Quarter

31-Jul-2009 [#1]

Profit Trend

QoQ- -6.34%

YoY- 8.73%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Quarter Result
Revenue	899,909	845,810	835,395	826,165	825,902	756,998	745,599	3.18%
YoY %	6.40%	1.25%	1.12%	0.03%	9.10%	1.53%	-	-
Horiz. %	120.70%	113.44%	112.04%	110.81%	110.77%	101.53%	100.00%	-
PBT	160,875	130,107	98,598	142,138	130,699	141,438	142,745	2.01%
YoY %	23.65%	31.96%	-30.63%	8.75%	-7.59%	-0.92%	-	-
Horiz. %	112.70%	91.15%	69.07%	99.57%	91.56%	99.08%	100.00%	-
Tax	-46,146	-36,344	-33,341	-40,754	-36,720	-39,910	-44,380	0.65%
YoY %	-26.97%	-9.01%	18.19%	-10.99%	7.99%	10.07%	-	-
Horiz. %	103.98%	81.89%	75.13%	91.83%	82.74%	89.93%	100.00%	-
NP	114,729	93,763	65,257	101,384	93,979	101,528	98,365	2.59%
YoY %	22.36%	43.68%	-35.63%	7.88%	-7.44%	3.22%	-	-
Horiz. %	116.64%	95.32%	66.34%	103.07%	95.54%	103.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	110,687	92,104	63,956	100,452	92,390	100,273	95,636	2.46%
YoY %	20.18%	44.01%	-36.33%	8.73%	-7.86%	4.85%	-	-
Horiz. %	115.74%	96.31%	66.87%	105.04%	96.61%	104.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.68%	27.93%	33.82%	28.67%	28.10%	28.22%	31.09%	-
YoY %	2.69%	-17.42%	17.96%	2.03%	-0.43%	-9.23%	-	-
Horiz. %	92.25%	89.84%	108.78%	92.22%	90.38%	90.77%	100.00%	-
Total Cost	785,180	752,047	770,138	724,781	731,923	655,470	647,234	3.26%
YoY %	4.41%	-2.35%	6.26%	-0.98%	11.66%	1.27%	-	-
Horiz. %	121.31%	116.19%	118.99%	111.98%	113.08%	101.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	515,745	507,975	401,397	189,056	338,930	382,235	556,474	-1.25%
YoY %	1.53%	26.55%	112.32%	-44.22%	-11.33%	-31.31%	-	-
Horiz. %	92.68%	91.28%	72.13%	33.97%	60.91%	68.69%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Dividend
Div	85,957	106,942	107,039	623,886	56,488	93,010	116,471	-4.93%
YoY %	-19.62%	-0.09%	-82.84%	1,004.46%	-39.27%	-20.14%	-	-
Horiz. %	73.80%	91.82%	91.90%	535.66%	48.50%	79.86%	100.00%	-
Div Payout %	77.66%	116.11%	167.36%	621.08%	61.14%	92.76%	121.79%	-
YoY %	-33.12%	-30.62%	-73.05%	915.83%	-34.09%	-23.84%	-	-
Horiz. %	63.77%	95.34%	137.42%	509.96%	50.20%	76.16%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Equity
Net Worth	515,745	507,975	401,397	189,056	338,930	382,235	556,474	-1.25%
YoY %	1.53%	26.55%	112.32%	-44.22%	-11.33%	-31.31%	-	-
Horiz. %	92.68%	91.28%	72.13%	33.97%	60.91%	68.69%	100.00%	-
NOSH	1,322,425	1,336,777	1,337,991	1,260,376	1,255,298	1,274,116	1,294,127	0.36%
YoY %	-1.07%	-0.09%	6.16%	0.40%	-1.48%	-1.55%	-	-
Horiz. %	102.19%	103.30%	103.39%	97.39%	97.00%	98.45%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Ratio Analysis
NP Margin	12.75%	11.09%	7.81%	12.27%	11.38%	13.41%	13.19%	-
YoY %	14.97%	42.00%	-36.35%	7.82%	-15.14%	1.67%	-	-
Horiz. %	96.66%	84.08%	59.21%	93.03%	86.28%	101.67%	100.00%	-
ROE	21.46%	18.13%	15.93%	53.13%	27.26%	26.23%	17.19%	-
YoY %	18.37%	13.81%	-70.02%	94.90%	3.93%	52.59%	-	-
Horiz. %	124.84%	105.47%	92.67%	309.08%	158.58%	152.59%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Per Share
RPS	68.05	63.27	62.44	65.55	65.79	59.41	57.61	2.81%
YoY %	7.55%	1.33%	-4.74%	-0.36%	10.74%	3.12%	-	-
Horiz. %	118.12%	109.82%	108.38%	113.78%	114.20%	103.12%	100.00%	-
EPS	8.37	6.89	4.78	7.97	7.36	7.87	7.39	2.09%
YoY %	21.48%	44.14%	-40.03%	8.29%	-6.48%	6.50%	-	-
Horiz. %	113.26%	93.23%	64.68%	107.85%	99.59%	106.50%	100.00%	-
DPS	6.50	8.00	8.00	49.50	4.50	7.30	9.00	-5.27%
YoY %	-18.75%	0.00%	-83.84%	1,000.00%	-38.36%	-18.89%	-	-
Horiz. %	72.22%	88.89%	88.89%	550.00%	50.00%	81.11%	100.00%	-
NAPS	0.39	0.38	0.30	0.15	0.27	0.30	0.43	-1.61%
YoY %	2.63%	26.67%	100.00%	-44.44%	-10.00%	-30.23%	-	-
Horiz. %	90.70%	88.37%	69.77%	34.88%	62.79%	69.77%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,260,376
RPS	66.61	62.61	61.84	61.15	61.13	56.03	55.19	3.18%
YoY %	6.39%	1.25%	1.13%	0.03%	9.10%	1.52%	-	-
Horiz. %	120.69%	113.44%	112.05%	110.80%	110.76%	101.52%	100.00%	-
EPS	8.19	6.82	4.73	7.44	6.84	7.42	7.08	2.45%
YoY %	20.09%	44.19%	-36.42%	8.77%	-7.82%	4.80%	-	-
Horiz. %	115.68%	96.33%	66.81%	105.08%	96.61%	104.80%	100.00%	-
DPS	6.36	7.92	7.92	46.18	4.18	6.88	8.62	-4.93%
YoY %	-19.70%	0.00%	-82.85%	1,004.78%	-39.24%	-20.19%	-	-
Horiz. %	73.78%	91.88%	91.88%	535.73%	48.49%	79.81%	100.00%	-
NAPS	0.3818	0.376	0.2971	0.1399	0.2509	0.2829	0.4119	-1.25%
YoY %	1.54%	26.56%	112.37%	-44.24%	-11.31%	-31.32%	-	-
Horiz. %	92.69%	91.28%	72.13%	33.96%	60.91%	68.68%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	-
Price	4.19	4.31	4.11	4.27	4.79	4.87	4.28	-
P/RPS	6.16	6.81	6.58	6.51	7.28	8.20	7.43	-3.07%
YoY %	-9.54%	3.50%	1.08%	-10.58%	-11.22%	10.36%	-	-
Horiz. %	82.91%	91.66%	88.56%	87.62%	97.98%	110.36%	100.00%	-
P/EPS	50.06	62.55	85.98	53.58	65.08	61.88	57.92	-2.39%
YoY %	-19.97%	-27.25%	60.47%	-17.67%	5.17%	6.84%	-	-
Horiz. %	86.43%	107.99%	148.45%	92.51%	112.36%	106.84%	100.00%	-
EY	2.00	1.60	1.16	1.87	1.54	1.62	1.73	2.44%
YoY %	25.00%	37.93%	-37.97%	21.43%	-4.94%	-6.36%	-	-
Horiz. %	115.61%	92.49%	67.05%	108.09%	89.02%	93.64%	100.00%	-
DY	1.55	1.86	1.95	11.59	0.94	1.50	2.10	-4.93%
YoY %	-16.67%	-4.62%	-83.18%	1,132.98%	-37.33%	-28.57%	-	-
Horiz. %	73.81%	88.57%	92.86%	551.90%	44.76%	71.43%	100.00%	-
P/NAPS	10.74	11.34	13.70	28.47	17.74	16.23	9.95	1.28%
YoY %	-5.29%	-17.23%	-51.88%	60.48%	9.30%	63.12%	-	-
Horiz. %	107.94%	113.97%	137.69%	286.13%	178.29%	163.12%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	18/09/12	21/09/11	20/09/10	09/09/09	08/09/08	10/09/07	06/09/06	-
Price	4.29	4.26	4.02	4.23	4.07	4.77	4.34	-
P/RPS	6.30	6.73	6.44	6.45	6.19	8.03	7.53	-2.92%
YoY %	-6.39%	4.50%	-0.16%	4.20%	-22.91%	6.64%	-	-
Horiz. %	83.67%	89.38%	85.52%	85.66%	82.20%	106.64%	100.00%	-
P/EPS	51.25	61.83	84.10	53.07	55.30	60.61	58.73	-2.24%
YoY %	-17.11%	-26.48%	58.47%	-4.03%	-8.76%	3.20%	-	-
Horiz. %	87.26%	105.28%	143.20%	90.36%	94.16%	103.20%	100.00%	-
EY	1.95	1.62	1.19	1.88	1.81	1.65	1.70	2.31%
YoY %	20.37%	36.13%	-36.70%	3.87%	9.70%	-2.94%	-	-
Horiz. %	114.71%	95.29%	70.00%	110.59%	106.47%	97.06%	100.00%	-
DY	1.52	1.88	1.99	11.70	1.11	1.53	2.07	-5.01%
YoY %	-19.15%	-5.53%	-82.99%	954.05%	-27.45%	-26.09%	-	-
Horiz. %	73.43%	90.82%	96.14%	565.22%	53.62%	73.91%	100.00%	-
P/NAPS	11.00	11.21	13.40	28.20	15.07	15.90	10.09	1.44%
YoY %	-1.87%	-16.34%	-52.48%	87.13%	-5.22%	57.58%	-	-
Horiz. %	109.02%	111.10%	132.80%	279.48%	149.36%	157.58%	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