[SPTOTO] YoY TTM 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- -6.46%

YoY- -7.0%

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
TTM Result
Revenue	3,628,307	3,607,766	3,433,659	3,392,323	3,695,686	3,277,777	3,034,356	3.02%
YoY %	0.57%	5.07%	1.22%	-8.21%	12.75%	8.02%	-	-
Horiz. %	119.57%	118.90%	113.16%	111.80%	121.79%	108.02%	100.00%	-
PBT	568,873	576,625	505,909	546,155	585,328	502,627	545,793	0.69%
YoY %	-1.34%	13.98%	-7.37%	-6.69%	16.45%	-7.91%	-	-
Horiz. %	104.23%	105.65%	92.69%	100.07%	107.24%	92.09%	100.00%	-
Tax	-173,141	-164,920	-150,187	-159,740	-167,068	-143,878	-162,275	1.08%
YoY %	-4.98%	-9.81%	5.98%	4.39%	-16.12%	11.34%	-	-
Horiz. %	106.70%	101.63%	92.55%	98.44%	102.95%	88.66%	100.00%	-
NP	395,732	411,705	355,722	386,415	418,260	358,749	383,518	0.52%
YoY %	-3.88%	15.74%	-7.94%	-7.61%	16.59%	-6.46%	-	-
Horiz. %	103.18%	107.35%	92.75%	100.76%	109.06%	93.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	384,977	401,724	348,098	381,742	410,493	348,663	376,578	0.36%
YoY %	-4.17%	15.41%	-8.81%	-7.00%	17.73%	-7.41%	-	-
Horiz. %	102.23%	106.68%	92.44%	101.37%	109.01%	92.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.44%	28.60%	29.69%	29.25%	28.54%	28.63%	29.73%	-
YoY %	6.43%	-3.67%	1.50%	2.49%	-0.31%	-3.70%	-	-
Horiz. %	102.39%	96.20%	99.87%	98.39%	96.00%	96.30%	100.00%	-
Total Cost	3,232,575	3,196,061	3,077,937	3,005,908	3,277,426	2,919,028	2,650,838	3.35%
YoY %	1.14%	3.84%	2.40%	-8.28%	12.28%	10.12%	-	-
Horiz. %	121.95%	120.57%	116.11%	113.39%	123.64%	110.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	566,191	478,637	454,722	441,245	477,220	327,083	422,702	4.98%
YoY %	18.29%	5.26%	3.05%	-7.54%	45.90%	-22.62%	-	-
Horiz. %	133.95%	113.23%	107.58%	104.39%	112.90%	77.38%	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	265,425	360,577	280,856	730,854	316,572	326,094	423,182	-7.47%
YoY %	-26.39%	28.39%	-61.57%	130.87%	-2.92%	-22.94%	-	-
Horiz. %	62.72%	85.21%	66.37%	172.70%	74.81%	77.06%	100.00%	-
Div Payout %	68.95%	89.76%	80.68%	191.45%	77.12%	93.53%	112.38%	-
YoY %	-23.18%	11.25%	-57.86%	148.25%	-17.55%	-16.77%	-	-
Horiz. %	61.35%	79.87%	71.79%	170.36%	68.62%	83.23%	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	566,191	478,637	454,722	441,245	477,220	327,083	422,702	4.98%
YoY %	18.29%	5.26%	3.05%	-7.54%	45.90%	-22.62%	-	-
Horiz. %	133.95%	113.23%	107.58%	104.39%	112.90%	77.38%	100.00%	-
NOSH	1,348,074	1,329,548	1,337,419	1,337,107	1,255,843	1,258,012	1,280,916	0.85%
YoY %	1.39%	-0.59%	0.02%	6.47%	-0.17%	-1.79%	-	-
Horiz. %	105.24%	103.80%	104.41%	104.39%	98.04%	98.21%	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	10.91%	11.41%	10.36%	11.39%	11.32%	10.94%	12.64%	-
YoY %	-4.38%	10.14%	-9.04%	0.62%	3.47%	-13.45%	-	-
Horiz. %	86.31%	90.27%	81.96%	90.11%	89.56%	86.55%	100.00%	-
ROE	67.99%	83.93%	76.55%	86.51%	86.02%	106.60%	89.09%	-
YoY %	-18.99%	9.64%	-11.51%	0.57%	-19.31%	19.65%	-	-
Horiz. %	76.32%	94.21%	85.92%	97.10%	96.55%	119.65%	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	269.15	271.35	256.74	253.71	294.28	260.55	236.89	2.14%
YoY %	-0.81%	5.69%	1.19%	-13.79%	12.95%	9.99%	-	-
Horiz. %	113.62%	114.55%	108.38%	107.10%	124.23%	109.99%	100.00%	-
EPS	28.56	30.22	26.03	28.55	32.69	27.72	29.40	-0.48%
YoY %	-5.49%	16.10%	-8.83%	-12.66%	17.93%	-5.71%	-	-
Horiz. %	97.14%	102.79%	88.54%	97.11%	111.19%	94.29%	100.00%	-
DPS	20.00	27.00	21.00	54.66	25.21	25.80	32.74	-7.87%
YoY %	-25.93%	28.57%	-61.58%	116.82%	-2.29%	-21.20%	-	-
Horiz. %	61.09%	82.47%	64.14%	166.95%	77.00%	78.80%	100.00%	-
NAPS	0.42	0.36	0.34	0.33	0.38	0.26	0.33	4.09%
YoY %	16.67%	5.88%	3.03%	-13.16%	46.15%	-21.21%	-	-
Horiz. %	127.27%	109.09%	103.03%	100.00%	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	268.56	267.04	254.16	251.10	273.55	242.62	224.60	3.02%
YoY %	0.57%	5.07%	1.22%	-8.21%	12.75%	8.02%	-	-
Horiz. %	119.57%	118.90%	113.16%	111.80%	121.79%	108.02%	100.00%	-
EPS	28.50	29.74	25.77	28.26	30.38	25.81	27.87	0.37%
YoY %	-4.17%	15.41%	-8.81%	-6.98%	17.71%	-7.39%	-	-
Horiz. %	102.26%	106.71%	92.47%	101.40%	109.01%	92.61%	100.00%	-
DPS	19.65	26.69	20.79	54.10	23.43	24.14	31.32	-7.46%
YoY %	-26.38%	28.38%	-61.57%	130.90%	-2.94%	-22.92%	-	-
Horiz. %	62.74%	85.22%	66.38%	172.73%	74.81%	77.08%	100.00%	-
NAPS	0.4191	0.3543	0.3366	0.3266	0.3532	0.2421	0.3129	4.98%
YoY %	18.29%	5.26%	3.06%	-7.53%	45.89%	-22.63%	-	-
Horiz. %	133.94%	113.23%	107.57%	104.38%	112.88%	77.37%	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	1.56	1.56	1.61	1.76	1.49	1.74	1.85	-2.79%
YoY %	0.00%	-3.11%	-8.52%	18.12%	-14.37%	-5.95%	-	-
Horiz. %	84.32%	84.32%	87.03%	95.14%	80.54%	94.05%	100.00%	-
P/EPS	14.71	14.00	15.87	15.66	13.40	16.38	14.90	-0.21%
YoY %	5.07%	-11.78%	1.34%	16.87%	-18.19%	9.93%	-	-
Horiz. %	98.72%	93.96%	106.51%	105.10%	89.93%	109.93%	100.00%	-
EY	6.80	7.14	6.30	6.39	7.46	6.10	6.71	0.22%
YoY %	-4.76%	13.33%	-1.41%	-14.34%	22.30%	-9.09%	-	-
Horiz. %	101.34%	106.41%	93.89%	95.23%	111.18%	90.91%	100.00%	-
DY	4.76	6.38	5.08	12.23	5.76	5.68	7.47	-7.22%
YoY %	-25.39%	25.59%	-58.46%	112.33%	1.41%	-23.96%	-	-
Horiz. %	63.72%	85.41%	68.01%	163.72%	77.11%	76.04%	100.00%	-
P/NAPS	10.00	11.75	12.15	13.55	11.53	17.46	13.27	-4.60%
YoY %	-14.89%	-3.29%	-10.33%	17.52%	-33.96%	31.57%	-	-
Horiz. %	75.36%	88.55%	91.56%	102.11%	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	1.59	1.53	1.72	1.71	1.50	1.68	2.19	-5.19%
YoY %	3.92%	-11.05%	0.58%	14.00%	-10.71%	-23.29%	-	-
Horiz. %	72.60%	69.86%	78.54%	78.08%	68.49%	76.71%	100.00%	-
P/EPS	15.02	13.70	16.98	15.17	13.49	15.80	17.62	-2.62%
YoY %	9.64%	-19.32%	11.93%	12.45%	-14.62%	-10.33%	-	-
Horiz. %	85.24%	77.75%	96.37%	86.10%	76.56%	89.67%	100.00%	-
EY	6.66	7.30	5.89	6.59	7.41	6.33	5.68	2.68%
YoY %	-8.77%	23.94%	-10.62%	-11.07%	17.06%	11.44%	-	-
Horiz. %	117.25%	128.52%	103.70%	116.02%	130.46%	111.44%	100.00%	-
DY	4.66	6.52	4.75	12.62	5.72	5.89	6.32	-4.94%
YoY %	-28.53%	37.26%	-62.36%	120.63%	-2.89%	-6.80%	-	-
Horiz. %	73.73%	103.16%	75.16%	199.68%	90.51%	93.20%	100.00%	-
P/NAPS	10.21	11.50	13.00	13.12	11.61	16.85	15.70	-6.91%
YoY %	-11.22%	-11.54%	-0.91%	13.01%	-31.10%	7.32%	-	-
Horiz. %	65.03%	73.25%	82.80%	83.57%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 23 May 2024

MQ Trader

MQ Trading Signals

2024-05-23 16:30:00

EMA 5

30 Mins

BUY

2024-05-23 16:30:00

ADX

30 Mins

BUY

2024-05-23 16:10:00

EMA 5

10 Mins

BUY

2024-05-23 16:05:00

EMA 5

5 Mins

BUY

2024-05-23 15:55:00

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 >

YTL

YTL CORPORATION BHD

1000

SNS

SNS NETWORK TECHNOLOGY BERHAD

953

OPENSYS

OPENSYS (M) BHD

845

YTLPOWR

YTL POWER INTERNATIONAL BHD

841

PTRANS

PERAK TRANSIT BERHAD

796

MPI

MALAYSIAN PACIFIC INDUSTRIES

792

HLIND

HONG LEONG INDUSTRIES BHD

785

INARI

INARI AMERTRON BERHAD

775

TASCO

TASCO BERHAD

615

MYEG

MY E.G. SERVICES BHD

534

Daily Stocks

INGENIEU

0.065

-0.005

500,471,400

SNS

0.63

+0.13

234,484,700

KNM

0.10

+0.025

187,890,400

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.16

-0.035

114,413,200

HSI-HUZ

0.23

+0.03

110,966,700

PERDANA

0.41

+0.05

92,094,600

ZANTAT

0.59

+0.085

84,994,100

MYEG

1.04

+0.02

79,190,500

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GREATEC

5.38

+0.37

5,845,000

YSPSAH

2.94

+0.34

1,584,000

TENAGA

13.10

+0.32

15,097,300

AJI

16.54

+0.32

201,200

KEYFIELD

2.39

+0.28

4,429,400

PIE

6.08

+0.28

2,673,000

KLK

21.86

+0.26

1,927,600

KLUANG

6.26

+0.26

49,900

KESM

6.54

+0.23

83,100

MPI

39.16

+0.20

407,900

More gainer Stocks

NESTLE

128.00

-1.50

66,600

BLDPLNT

10.68

-0.32

1,000

PETDAG

20.42

-0.28

1,660,000

MSM

2.73

-0.25

14,330,200

HSI-CVU

1.96

-0.22

90,000

DLADY

33.00

-0.22

22,400

HSI-CVM

0.47

-0.22

1,400

PARAGON

3.00

-0.20

468,700

HSI-CVH

1.03

-0.20

5,200

HSI-CVA

0.62

-0.20

3,000

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