[SPTOTO] YoY TTM 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- 1.96%

YoY- 22.82%

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
TTM Result
Revenue	3,661,865	3,444,074	3,401,553	3,695,949	3,346,681	3,045,755	2,968,065	3.55%
YoY %	6.32%	1.25%	-7.97%	10.44%	9.88%	2.62%	-	-
Horiz. %	123.38%	116.04%	114.61%	124.52%	112.76%	102.62%	100.00%	-
PBT	607,393	537,418	502,615	596,767	491,888	544,486	553,872	1.54%
YoY %	13.02%	6.92%	-15.78%	21.32%	-9.66%	-1.69%	-	-
Horiz. %	109.66%	97.03%	90.75%	107.74%	88.81%	98.31%	100.00%	-
Tax	-174,722	-153,190	-152,327	-171,102	-140,688	-157,805	-123,755	5.91%
YoY %	-14.06%	-0.57%	10.97%	-21.62%	10.85%	-27.51%	-	-
Horiz. %	141.18%	123.78%	123.09%	138.26%	113.68%	127.51%	100.00%	-
NP	432,671	384,228	350,288	425,665	351,200	386,681	430,117	0.09%
YoY %	12.61%	9.69%	-17.71%	21.20%	-9.18%	-10.10%	-	-
Horiz. %	100.59%	89.33%	81.44%	98.96%	81.65%	89.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	420,307	376,246	345,246	418,555	340,780	381,215	425,060	-0.18%
YoY %	11.71%	8.98%	-17.51%	22.82%	-10.61%	-10.32%	-	-
Horiz. %	98.88%	88.52%	81.22%	98.47%	80.17%	89.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.77%	28.50%	30.31%	28.67%	28.60%	28.98%	22.34%	-
YoY %	0.95%	-5.97%	5.72%	0.24%	-1.31%	29.72%	-	-
Horiz. %	128.78%	127.57%	135.68%	128.33%	128.02%	129.72%	100.00%	-
Total Cost	3,229,194	3,059,846	3,051,265	3,270,284	2,995,481	2,659,074	2,537,948	4.09%
YoY %	5.53%	0.28%	-6.70%	9.17%	12.65%	4.77%	-	-
Horiz. %	127.24%	120.56%	120.23%	128.86%	118.03%	104.77%	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	339,592	280,758	214,007	883,970	289,572	399,721	464,842	-5.09%
YoY %	20.96%	31.19%	-75.79%	205.27%	-27.56%	-14.01%	-	-
Horiz. %	73.06%	60.40%	46.04%	190.17%	62.29%	85.99%	100.00%	-
Div Payout %	80.80%	74.62%	61.99%	211.20%	84.97%	104.85%	109.36%	-
YoY %	8.28%	20.37%	-70.65%	148.56%	-18.96%	-4.12%	-	-
Horiz. %	73.88%	68.23%	56.68%	193.12%	77.70%	95.88%	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	11.82%	11.16%	10.30%	11.52%	10.49%	12.70%	14.49%	-
YoY %	5.91%	8.35%	-10.59%	9.82%	-17.40%	-12.35%	-	-
Horiz. %	81.57%	77.02%	71.08%	79.50%	72.39%	87.65%	100.00%	-
ROE	81.49%	74.07%	86.01%	221.39%	100.55%	99.73%	76.38%	-
YoY %	10.02%	-13.88%	-61.15%	120.18%	0.82%	30.57%	-	-
Horiz. %	106.69%	96.98%	112.61%	289.85%	131.64%	130.57%	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	276.91	257.64	254.23	293.24	266.60	239.05	229.35	3.18%
YoY %	7.48%	1.34%	-13.30%	9.99%	11.52%	4.23%	-	-
Horiz. %	120.74%	112.33%	110.85%	127.86%	116.24%	104.23%	100.00%	-
EPS	31.78	28.15	25.80	33.21	27.15	29.92	32.85	-0.54%
YoY %	12.90%	9.11%	-22.31%	22.32%	-9.26%	-8.92%	-	-
Horiz. %	96.74%	85.69%	78.54%	101.10%	82.65%	91.08%	100.00%	-
DPS	25.50	21.00	16.00	70.21	23.00	31.04	35.92	-5.54%
YoY %	21.43%	31.25%	-77.21%	205.26%	-25.90%	-13.59%	-	-
Horiz. %	70.99%	58.46%	44.54%	195.46%	64.03%	86.41%	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	271.05	254.93	251.78	273.57	247.72	225.44	219.69	3.56%
YoY %	6.32%	1.25%	-7.97%	10.44%	9.88%	2.62%	-	-
Horiz. %	123.38%	116.04%	114.61%	124.53%	112.76%	102.62%	100.00%	-
EPS	31.11	27.85	25.55	30.98	25.22	28.22	31.46	-0.18%
YoY %	11.71%	9.00%	-17.53%	22.84%	-10.63%	-10.30%	-	-
Horiz. %	98.89%	88.53%	81.21%	98.47%	80.17%	89.70%	100.00%	-
DPS	25.14	20.78	15.84	65.43	21.43	29.59	34.41	-5.09%
YoY %	20.98%	31.19%	-75.79%	205.32%	-27.58%	-14.01%	-	-
Horiz. %	73.06%	60.39%	46.03%	190.15%	62.28%	85.99%	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	1.51	1.67	1.62	1.46	1.80	2.04	1.87	-3.49%
YoY %	-9.58%	3.09%	10.96%	-18.89%	-11.76%	9.09%	-	-
Horiz. %	80.75%	89.30%	86.63%	78.07%	96.26%	109.09%	100.00%	-
P/EPS	13.18	15.31	15.93	12.86	17.64	16.28	13.03	0.19%
YoY %	-13.91%	-3.89%	23.87%	-27.10%	8.35%	24.94%	-	-
Horiz. %	101.15%	117.50%	122.26%	98.70%	135.38%	124.94%	100.00%	-
EY	7.59	6.53	6.28	7.78	5.67	6.14	7.67	-0.17%
YoY %	16.23%	3.98%	-19.28%	37.21%	-7.65%	-19.95%	-	-
Horiz. %	98.96%	85.14%	81.88%	101.43%	73.92%	80.05%	100.00%	-
DY	6.09	4.87	3.89	16.44	4.80	6.37	8.39	-5.19%
YoY %	25.05%	25.19%	-76.34%	242.50%	-24.65%	-24.08%	-	-
Horiz. %	72.59%	58.05%	46.36%	195.95%	57.21%	75.92%	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	1.55	1.65	1.58	1.44	1.53	2.00	1.89	-3.24%
YoY %	-6.06%	4.43%	9.72%	-5.88%	-23.50%	5.82%	-	-
Horiz. %	82.01%	87.30%	83.60%	76.19%	80.95%	105.82%	100.00%	-
P/EPS	13.50	15.14	15.58	12.74	14.99	15.94	13.21	0.36%
YoY %	-10.83%	-2.82%	22.29%	-15.01%	-5.96%	20.67%	-	-
Horiz. %	102.20%	114.61%	117.94%	96.44%	113.47%	120.67%	100.00%	-
EY	7.41	6.61	6.42	7.85	6.67	6.27	7.57	-0.35%
YoY %	12.10%	2.96%	-18.22%	17.69%	6.38%	-17.17%	-	-
Horiz. %	97.89%	87.32%	84.81%	103.70%	88.11%	82.83%	100.00%	-
DY	5.94	4.93	3.98	16.60	5.65	6.51	8.28	-5.38%
YoY %	20.49%	23.87%	-76.02%	193.81%	-13.21%	-21.38%	-	-
Horiz. %	71.74%	59.54%	48.07%	200.48%	68.24%	78.62%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-26 16:40:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-06-26 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-26 16:40:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-06-26 16:30:00

TURTLE SYSTEM 20

10 Mins

BUY

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

766

HLIND

HONG LEONG INDUSTRIES BHD

757

MPI

MALAYSIAN PACIFIC INDUSTRIES

727

YTLPOWR

YTL POWER INTERNATIONAL BHD

642

DNEX

DAGANG NEXCHANGE BERHAD

608

NOTION

NOTION VTEC BHD

582

SNS

SNS NETWORK TECHNOLOGY BERHAD

474

MYEG

MY E.G. SERVICES BHD

451

GENTING

GENTING BHD

434

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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