[SPTOTO] QoQ Annualized 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- 2.28%

YoY- 18.61%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Annualized Quarter Result
Revenue	3,378,705	3,366,540	3,304,660	3,695,686	3,767,137	3,535,380	3,303,608	1.50%
YoY %	0.36%	1.87%	-10.58%	-1.90%	6.56%	7.02%	-	-
Horiz. %	102.27%	101.90%	100.03%	111.87%	114.03%	107.02%	100.00%	-
PBT	571,778	579,150	568,552	585,544	579,353	586,190	522,796	6.13%
YoY %	-1.27%	1.86%	-2.90%	1.07%	-1.17%	12.13%	-	-
Horiz. %	109.37%	110.78%	108.75%	112.00%	110.82%	112.13%	100.00%	-
Tax	-167,336	-169,810	-163,016	-163,528	-168,097	-166,226	-146,880	9.05%
YoY %	1.46%	-4.17%	0.31%	2.72%	-1.13%	-13.17%	-	-
Horiz. %	113.93%	115.61%	110.99%	111.33%	114.45%	113.17%	100.00%	-
NP	404,442	409,340	405,536	422,016	411,256	419,964	375,916	4.98%
YoY %	-1.20%	0.94%	-3.91%	2.62%	-2.07%	11.72%	-	-
Horiz. %	107.59%	108.89%	107.88%	112.26%	109.40%	111.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	401,129	405,992	401,808	413,554	404,325	412,264	369,560	5.60%
YoY %	-1.20%	1.04%	-2.84%	2.28%	-1.93%	11.56%	-	-
Horiz. %	108.54%	109.86%	108.73%	111.90%	109.41%	111.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.27%	29.32%	28.67%	27.93%	29.01%	28.36%	28.10%	-
YoY %	-0.17%	2.27%	2.65%	-3.72%	2.29%	0.93%	-	-
Horiz. %	104.16%	104.34%	102.03%	99.40%	103.24%	100.93%	100.00%	-
Total Cost	2,974,262	2,957,200	2,899,124	3,273,670	3,355,881	3,115,416	2,927,692	1.05%
YoY %	0.58%	2.00%	-11.44%	-2.45%	7.72%	6.41%	-	-
Horiz. %	101.59%	101.01%	99.02%	111.82%	114.63%	106.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	368,491	299,673	189,056	477,317	439,666	401,963	338,930	5.71%
YoY %	22.96%	58.51%	-60.39%	8.56%	9.38%	18.60%	-	-
Horiz. %	108.72%	88.42%	55.78%	140.83%	129.72%	118.60%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Dividend
Div	868,587	1,289,897	2,495,545	316,662	238,005	244,946	225,953	144.79%
YoY %	-32.66%	-48.31%	688.08%	33.05%	-2.83%	8.41%	-	-
Horiz. %	384.41%	570.87%	1,104.45%	140.15%	105.33%	108.41%	100.00%	-
Div Payout %	216.54%	317.72%	621.08%	76.57%	58.86%	59.41%	61.14%	-
YoY %	-31.85%	-48.84%	711.13%	30.09%	-0.93%	-2.83%	-	-
Horiz. %	354.17%	519.66%	1,015.83%	125.24%	96.27%	97.17%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Equity
Net Worth	368,491	299,673	189,056	477,317	439,666	401,963	338,930	5.71%
YoY %	22.96%	58.51%	-60.39%	8.56%	9.38%	18.60%	-	-
Horiz. %	108.72%	88.42%	55.78%	140.83%	129.72%	118.60%	100.00%	-
NOSH	1,316,041	1,302,926	1,260,376	1,256,098	1,256,188	1,256,136	1,255,298	3.19%
YoY %	1.01%	3.38%	0.34%	-0.01%	0.00%	0.07%	-	-
Horiz. %	104.84%	103.79%	100.40%	100.06%	100.07%	100.07%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Ratio Analysis
NP Margin	11.97%	12.16%	12.27%	11.42%	10.92%	11.88%	11.38%	-
YoY %	-1.56%	-0.90%	7.44%	4.58%	-8.08%	4.39%	-	-
Horiz. %	105.18%	106.85%	107.82%	100.35%	95.96%	104.39%	100.00%	-
ROE	108.86%	135.48%	212.53%	86.64%	91.96%	102.56%	109.04%	-
YoY %	-19.65%	-36.25%	145.30%	-5.79%	-10.34%	-5.94%	-	-
Horiz. %	99.83%	124.25%	194.91%	79.46%	84.34%	94.06%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Per Share
RPS	256.73	258.38	262.20	294.22	299.89	281.45	263.17	-1.63%
YoY %	-0.64%	-1.46%	-10.88%	-1.89%	6.55%	6.95%	-	-
Horiz. %	97.55%	98.18%	99.63%	111.80%	113.95%	106.95%	100.00%	-
EPS	30.48	31.16	31.88	32.93	32.19	32.82	29.44	2.33%
YoY %	-2.18%	-2.26%	-3.19%	2.30%	-1.92%	11.48%	-	-
Horiz. %	103.53%	105.84%	108.29%	111.85%	109.34%	111.48%	100.00%	-
DPS	66.00	99.00	198.00	25.21	18.95	19.50	18.00	137.22%
YoY %	-33.33%	-50.00%	685.40%	33.03%	-2.82%	8.33%	-	-
Horiz. %	366.67%	550.00%	1,100.00%	140.06%	105.28%	108.33%	100.00%	-
NAPS	0.28	0.23	0.15	0.38	0.35	0.32	0.27	2.44%
YoY %	21.74%	53.33%	-60.53%	8.57%	9.38%	18.52%	-	-
Horiz. %	103.70%	85.19%	55.56%	140.74%	129.63%	118.52%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,255,843
RPS	250.09	249.19	244.61	273.55	278.84	261.69	244.53	1.50%
YoY %	0.36%	1.87%	-10.58%	-1.90%	6.55%	7.02%	-	-
Horiz. %	102.27%	101.91%	100.03%	111.87%	114.03%	107.02%	100.00%	-
EPS	29.69	30.05	29.74	30.61	29.93	30.52	27.35	5.60%
YoY %	-1.20%	1.04%	-2.84%	2.27%	-1.93%	11.59%	-	-
Horiz. %	108.56%	109.87%	108.74%	111.92%	109.43%	111.59%	100.00%	-
DPS	64.29	95.48	184.72	23.44	17.62	18.13	16.72	144.83%
YoY %	-32.67%	-48.31%	688.05%	33.03%	-2.81%	8.43%	-	-
Horiz. %	384.51%	571.05%	1,104.78%	140.19%	105.38%	108.43%	100.00%	-
NAPS	0.2728	0.2218	0.1399	0.3533	0.3254	0.2975	0.2509	5.72%
YoY %	22.99%	58.54%	-60.40%	8.57%	9.38%	18.57%	-	-
Horiz. %	108.73%	88.40%	55.76%	140.81%	129.69%	118.57%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	-
Price	4.13	4.23	4.27	4.38	4.18	3.90	4.79	-
P/RPS	1.61	1.64	1.63	1.49	1.39	1.39	1.82	-7.82%
YoY %	-1.83%	0.61%	9.40%	7.19%	0.00%	-23.63%	-	-
Horiz. %	88.46%	90.11%	89.56%	81.87%	76.37%	76.37%	100.00%	-
P/EPS	13.55	13.58	13.39	13.30	12.99	11.88	16.27	-11.45%
YoY %	-0.22%	1.42%	0.68%	2.39%	9.34%	-26.98%	-	-
Horiz. %	83.28%	83.47%	82.30%	81.75%	79.84%	73.02%	100.00%	-
EY	7.38	7.37	7.47	7.52	7.70	8.42	6.15	12.88%
YoY %	0.14%	-1.34%	-0.66%	-2.34%	-8.55%	36.91%	-	-
Horiz. %	120.00%	119.84%	121.46%	122.28%	125.20%	136.91%	100.00%	-
DY	15.98	23.40	46.37	5.76	4.53	5.00	3.76	161.68%
YoY %	-31.71%	-49.54%	705.03%	27.15%	-9.40%	32.98%	-	-
Horiz. %	425.00%	622.34%	1,233.24%	153.19%	120.48%	132.98%	100.00%	-
P/NAPS	14.75	18.39	28.47	11.53	11.94	12.19	17.74	-11.54%
YoY %	-19.79%	-35.41%	146.92%	-3.43%	-2.05%	-31.29%	-	-
Horiz. %	83.15%	103.66%	160.48%	64.99%	67.31%	68.71%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	15/03/10	10/12/09	09/09/09	15/06/09	16/03/09	12/12/08	08/09/08	-
Price	4.28	4.11	4.23	4.41	4.16	4.04	4.07	-
P/RPS	1.67	1.59	1.61	1.50	1.39	1.44	1.55	5.08%
YoY %	5.03%	-1.24%	7.33%	7.91%	-3.47%	-7.10%	-	-
Horiz. %	107.74%	102.58%	103.87%	96.77%	89.68%	92.90%	100.00%	-
P/EPS	14.04	13.19	13.27	13.39	12.92	12.31	13.82	1.05%
YoY %	6.44%	-0.60%	-0.90%	3.64%	4.96%	-10.93%	-	-
Horiz. %	101.59%	95.44%	96.02%	96.89%	93.49%	89.07%	100.00%	-
EY	7.12	7.58	7.54	7.47	7.74	8.12	7.23	-1.01%
YoY %	-6.07%	0.53%	0.94%	-3.49%	-4.68%	12.31%	-	-
Horiz. %	98.48%	104.84%	104.29%	103.32%	107.05%	112.31%	100.00%	-
DY	15.42	24.09	46.81	5.72	4.55	4.83	4.42	129.50%
YoY %	-35.99%	-48.54%	718.36%	25.71%	-5.80%	9.28%	-	-
Horiz. %	348.87%	545.02%	1,059.05%	129.41%	102.94%	109.28%	100.00%	-
P/NAPS	15.29	17.87	28.20	11.61	11.89	12.63	15.07	0.96%
YoY %	-14.44%	-36.63%	142.89%	-2.35%	-5.86%	-16.19%	-	-
Horiz. %	101.46%	118.58%	187.13%	77.04%	78.90%	83.81%	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