[SPTOTO] YoY TTM Result on 31-Oct-2010 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

10-Dec-2010

Admission Sponsor

Sponsor

Financial Year

30-Apr-2011

Quarter

31-Oct-2010 [#2]

Profit Trend

QoQ- -10.85%

YoY- -24.44%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	CAGR
TTM Result
Revenue	3,573,681	3,708,199	3,460,655	3,390,238	3,611,266	3,495,998	3,149,811	2.12%
YoY %	-3.63%	7.15%	2.08%	-6.12%	3.30%	10.99%	-	-
Horiz. %	113.46%	117.73%	109.87%	107.63%	114.65%	110.99%	100.00%	-
PBT	522,743	620,059	588,463	452,918	581,808	535,078	561,816	-1.19%
YoY %	-15.69%	5.37%	29.93%	-22.15%	8.73%	-4.76%	-	-
Horiz. %	93.05%	110.37%	104.74%	80.62%	103.56%	95.24%	100.00%	-
Tax	-168,078	-179,399	-164,084	-138,708	-168,860	-158,800	-158,977	0.93%
YoY %	6.31%	-9.33%	-18.29%	17.86%	-6.34%	0.11%	-	-
Horiz. %	105.72%	112.85%	103.21%	87.25%	106.22%	99.89%	100.00%	-
NP	354,665	440,660	424,379	314,210	412,948	376,278	402,839	-2.09%
YoY %	-19.52%	3.84%	35.06%	-23.91%	9.75%	-6.59%	-	-
Horiz. %	88.04%	109.39%	105.35%	78.00%	102.51%	93.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	343,118	427,228	416,837	307,784	407,357	365,052	399,307	-2.49%
YoY %	-19.69%	2.49%	35.43%	-24.44%	11.59%	-8.58%	-	-
Horiz. %	85.93%	106.99%	104.39%	77.08%	102.02%	91.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.15%	28.93%	27.88%	30.63%	29.02%	29.68%	28.30%	-
YoY %	11.13%	3.77%	-8.98%	5.55%	-2.22%	4.88%	-	-
Horiz. %	113.60%	102.23%	98.52%	108.23%	102.54%	104.88%	100.00%	-
Total Cost	3,219,016	3,267,539	3,036,276	3,076,028	3,198,318	3,119,720	2,746,972	2.67%
YoY %	-1.49%	7.62%	-1.29%	-3.82%	2.52%	13.57%	-	-
Horiz. %	117.18%	118.95%	110.53%	111.98%	116.43%	113.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	627,415	528,610	508,300	360,824	309,516	401,737	353,337	10.03%
YoY %	18.69%	4.00%	40.87%	16.58%	-22.96%	13.70%	-	-
Horiz. %	177.57%	149.61%	143.86%	102.12%	87.60%	113.70%	100.00%	-

	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	CAGR
Dividend
Div	187,708	358,126	334,314	267,463	818,060	280,777	356,154	-10.11%
YoY %	-47.59%	7.12%	24.99%	-67.31%	191.36%	-21.16%	-	-
Horiz. %	52.70%	100.55%	93.87%	75.10%	229.69%	78.84%	100.00%	-
Div Payout %	54.71%	83.83%	80.20%	86.90%	200.82%	76.91%	89.19%	-
YoY %	-34.74%	4.53%	-7.71%	-56.73%	161.11%	-13.77%	-	-
Horiz. %	61.34%	93.99%	89.92%	97.43%	225.16%	86.23%	100.00%	-

	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	CAGR
Equity
Net Worth	627,415	528,610	508,300	360,824	309,516	401,737	353,337	10.03%
YoY %	18.69%	4.00%	40.87%	16.58%	-22.96%	13.70%	-	-
Horiz. %	177.57%	149.61%	143.86%	102.12%	87.60%	113.70%	100.00%	-
NOSH	1,334,927	1,321,525	1,337,632	1,336,386	1,345,721	1,255,430	1,261,918	0.94%
YoY %	1.01%	-1.20%	0.09%	-0.69%	7.19%	-0.51%	-	-
Horiz. %	105.79%	104.72%	106.00%	105.90%	106.64%	99.49%	100.00%	-

	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	CAGR
Ratio Analysis
NP Margin	9.92%	11.88%	12.26%	9.27%	11.43%	10.76%	12.79%	-
YoY %	-16.50%	-3.10%	32.25%	-18.90%	6.23%	-15.87%	-	-
Horiz. %	77.56%	92.89%	95.86%	72.48%	89.37%	84.13%	100.00%	-
ROE	54.69%	80.82%	82.01%	85.30%	131.61%	90.87%	113.01%	-
YoY %	-32.33%	-1.45%	-3.86%	-35.19%	44.83%	-19.59%	-	-
Horiz. %	48.39%	71.52%	72.57%	75.48%	116.46%	80.41%	100.00%	-

	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	CAGR
Per Share
RPS	267.71	280.60	258.71	253.69	268.35	278.47	249.61	1.17%
YoY %	-4.59%	8.46%	1.98%	-5.46%	-3.63%	11.56%	-	-
Horiz. %	107.25%	112.42%	103.65%	101.63%	107.51%	111.56%	100.00%	-
EPS	25.70	32.33	31.16	23.03	30.27	29.08	31.64	-3.40%
YoY %	-20.51%	3.75%	35.30%	-23.92%	4.09%	-8.09%	-	-
Horiz. %	81.23%	102.18%	98.48%	72.79%	95.67%	91.91%	100.00%	-
DPS	14.00	27.00	25.00	20.00	60.79	22.33	28.22	-11.01%
YoY %	-48.15%	8.00%	25.00%	-67.10%	172.23%	-20.87%	-	-
Horiz. %	49.61%	95.68%	88.59%	70.87%	215.41%	79.13%	100.00%	-
NAPS	0.47	0.40	0.38	0.27	0.23	0.32	0.28	9.00%
YoY %	17.50%	5.26%	40.74%	17.39%	-28.12%	14.29%	-	-
Horiz. %	167.86%	142.86%	135.71%	96.43%	82.14%	114.29%	100.00%	-

	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,336,386
RPS	264.52	274.48	256.16	250.94	267.30	258.77	233.15	2.12%
YoY %	-3.63%	7.15%	2.08%	-6.12%	3.30%	10.99%	-	-
Horiz. %	113.45%	117.73%	109.87%	107.63%	114.65%	110.99%	100.00%	-
EPS	25.40	31.62	30.85	22.78	30.15	27.02	29.56	-2.49%
YoY %	-19.67%	2.50%	35.43%	-24.44%	11.58%	-8.59%	-	-
Horiz. %	85.93%	106.97%	104.36%	77.06%	102.00%	91.41%	100.00%	-
DPS	13.89	26.51	24.75	19.80	60.55	20.78	26.36	-10.11%
YoY %	-47.60%	7.11%	25.00%	-67.30%	191.39%	-21.17%	-	-
Horiz. %	52.69%	100.57%	93.89%	75.11%	229.70%	78.83%	100.00%	-
NAPS	0.4644	0.3913	0.3762	0.2671	0.2291	0.2974	0.2615	10.03%
YoY %	18.68%	4.01%	40.85%	16.59%	-22.97%	13.73%	-	-
Horiz. %	177.59%	149.64%	143.86%	102.14%	87.61%	113.73%	100.00%	-

	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/13	31/10/12	31/10/11	29/10/10	30/10/09	31/10/08	31/10/07	-
Price	4.07	4.34	4.18	4.08	4.23	3.90	4.99	-
P/RPS	1.52	1.55	1.62	1.61	1.58	1.40	2.00	-4.46%
YoY %	-1.94%	-4.32%	0.62%	1.90%	12.86%	-30.00%	-	-
Horiz. %	76.00%	77.50%	81.00%	80.50%	79.00%	70.00%	100.00%	-
P/EPS	15.83	13.42	13.41	17.72	13.97	13.41	15.77	0.06%
YoY %	17.96%	0.07%	-24.32%	26.84%	4.18%	-14.97%	-	-
Horiz. %	100.38%	85.10%	85.03%	112.37%	88.59%	85.03%	100.00%	-
EY	6.32	7.45	7.46	5.64	7.16	7.46	6.34	-0.05%
YoY %	-15.17%	-0.13%	32.27%	-21.23%	-4.02%	17.67%	-	-
Horiz. %	99.68%	117.51%	117.67%	88.96%	112.93%	117.67%	100.00%	-
DY	3.44	6.22	5.98	4.90	14.37	5.73	5.66	-7.95%
YoY %	-44.69%	4.01%	22.04%	-65.90%	150.79%	1.24%	-	-
Horiz. %	60.78%	109.89%	105.65%	86.57%	253.89%	101.24%	100.00%	-
P/NAPS	8.66	10.85	11.00	15.11	18.39	12.19	17.82	-11.32%
YoY %	-20.18%	-1.36%	-27.20%	-17.84%	50.86%	-31.59%	-	-
Horiz. %	48.60%	60.89%	61.73%	84.79%	103.20%	68.41%	100.00%	-

	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	CAGR
Price Multiplier on Announcement Date
Date	13/12/13	18/12/12	12/12/11	10/12/10	10/12/09	12/12/08	07/12/07	-
Price	3.91	4.37	4.01	4.04	4.11	4.04	4.94	-
P/RPS	1.46	1.56	1.55	1.59	1.53	1.45	1.98	-4.94%
YoY %	-6.41%	0.65%	-2.52%	3.92%	5.52%	-26.77%	-	-
Horiz. %	73.74%	78.79%	78.28%	80.30%	77.27%	73.23%	100.00%	-
P/EPS	15.21	13.52	12.87	17.54	13.58	13.89	15.61	-0.43%
YoY %	12.50%	5.05%	-26.62%	29.16%	-2.23%	-11.02%	-	-
Horiz. %	97.44%	86.61%	82.45%	112.36%	87.00%	88.98%	100.00%	-
EY	6.57	7.40	7.77	5.70	7.37	7.20	6.41	0.41%
YoY %	-11.22%	-4.76%	36.32%	-22.66%	2.36%	12.32%	-	-
Horiz. %	102.50%	115.44%	121.22%	88.92%	114.98%	112.32%	100.00%	-
DY	3.58	6.18	6.23	4.95	14.79	5.53	5.71	-7.47%
YoY %	-42.07%	-0.80%	25.86%	-66.53%	167.45%	-3.15%	-	-
Horiz. %	62.70%	108.23%	109.11%	86.69%	259.02%	96.85%	100.00%	-
P/NAPS	8.32	10.92	10.55	14.96	17.87	12.63	17.64	-11.76%
YoY %	-23.81%	3.51%	-29.48%	-16.28%	41.49%	-28.40%	-	-
Horiz. %	47.17%	61.90%	59.81%	84.81%	101.30%	71.60%	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