[SPTOTO] QoQ Annualized Quarter Result on 31-Jan-2009 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

16-Mar-2009

Admission Sponsor

Sponsor

Financial Year

30-Apr-2009

Quarter

31-Jan-2009 [#3]

Profit Trend

QoQ- -1.93%

YoY- 5.33%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Annualized Quarter Result
Revenue	3,366,540	3,304,660	3,695,686	3,767,137	3,535,380	3,303,608	3,277,797	1.79%
YoY %	1.87%	-10.58%	-1.90%	6.56%	7.02%	0.79%	-	-
Horiz. %	102.71%	100.82%	112.75%	114.93%	107.86%	100.79%	100.00%	-
PBT	579,150	568,552	585,544	579,353	586,190	522,796	502,627	9.87%
YoY %	1.86%	-2.90%	1.07%	-1.17%	12.13%	4.01%	-	-
Horiz. %	115.22%	113.12%	116.50%	115.26%	116.63%	104.01%	100.00%	-
Tax	-169,810	-163,016	-163,528	-168,097	-166,226	-146,880	-143,878	11.64%
YoY %	-4.17%	0.31%	2.72%	-1.13%	-13.17%	-2.09%	-	-
Horiz. %	118.02%	113.30%	113.66%	116.83%	115.53%	102.09%	100.00%	-
NP	409,340	405,536	422,016	411,256	419,964	375,916	358,749	9.16%
YoY %	0.94%	-3.91%	2.62%	-2.07%	11.72%	4.79%	-	-
Horiz. %	114.10%	113.04%	117.64%	114.64%	117.06%	104.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	405,992	401,808	413,554	404,325	412,264	369,560	348,663	10.65%
YoY %	1.04%	-2.84%	2.28%	-1.93%	11.56%	5.99%	-	-
Horiz. %	116.44%	115.24%	118.61%	115.96%	118.24%	105.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.32%	28.67%	27.93%	29.01%	28.36%	28.10%	28.63%	-
YoY %	2.27%	2.65%	-3.72%	2.29%	0.93%	-1.85%	-	-
Horiz. %	102.41%	100.14%	97.56%	101.33%	99.06%	98.15%	100.00%	-
Total Cost	2,957,200	2,899,124	3,273,670	3,355,881	3,115,416	2,927,692	2,919,048	0.86%
YoY %	2.00%	-11.44%	-2.45%	7.72%	6.41%	0.30%	-	-
Horiz. %	101.31%	99.32%	112.15%	114.96%	106.73%	100.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	299,673	189,056	477,317	439,666	401,963	338,930	328,450	-5.91%
YoY %	58.51%	-60.39%	8.56%	9.38%	18.60%	3.19%	-	-
Horiz. %	91.24%	57.56%	145.32%	133.86%	122.38%	103.19%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Dividend
Div	1,289,897	2,495,545	316,662	238,005	244,946	225,953	327,187	148.93%
YoY %	-48.31%	688.08%	33.05%	-2.83%	8.41%	-30.94%	-	-
Horiz. %	394.24%	762.73%	96.78%	72.74%	74.86%	69.06%	100.00%	-
Div Payout %	317.72%	621.08%	76.57%	58.86%	59.41%	61.14%	93.84%	-
YoY %	-48.84%	711.13%	30.09%	-0.93%	-2.83%	-34.85%	-	-
Horiz. %	338.58%	661.85%	81.60%	62.72%	63.31%	65.15%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Equity
Net Worth	299,673	189,056	477,317	439,666	401,963	338,930	328,450	-5.91%
YoY %	58.51%	-60.39%	8.56%	9.38%	18.60%	3.19%	-	-
Horiz. %	91.24%	57.56%	145.32%	133.86%	122.38%	103.19%	100.00%	-
NOSH	1,302,926	1,260,376	1,256,098	1,256,188	1,256,136	1,255,298	1,263,271	2.07%
YoY %	3.38%	0.34%	-0.01%	0.00%	0.07%	-0.63%	-	-
Horiz. %	103.14%	99.77%	99.43%	99.44%	99.44%	99.37%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Ratio Analysis
NP Margin	12.16%	12.27%	11.42%	10.92%	11.88%	11.38%	10.94%	-
YoY %	-0.90%	7.44%	4.58%	-8.08%	4.39%	4.02%	-	-
Horiz. %	111.15%	112.16%	104.39%	99.82%	108.59%	104.02%	100.00%	-
ROE	135.48%	212.53%	86.64%	91.96%	102.56%	109.04%	106.15%	-
YoY %	-36.25%	145.30%	-5.79%	-10.34%	-5.94%	2.72%	-	-
Horiz. %	127.63%	200.22%	81.62%	86.63%	96.62%	102.72%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Per Share
RPS	258.38	262.20	294.22	299.89	281.45	263.17	259.47	-0.27%
YoY %	-1.46%	-10.88%	-1.89%	6.55%	6.95%	1.43%	-	-
Horiz. %	99.58%	101.05%	113.39%	115.58%	108.47%	101.43%	100.00%	-
EPS	31.16	31.88	32.93	32.19	32.82	29.44	27.60	8.40%
YoY %	-2.26%	-3.19%	2.30%	-1.92%	11.48%	6.67%	-	-
Horiz. %	112.90%	115.51%	119.31%	116.63%	118.91%	106.67%	100.00%	-
DPS	99.00	198.00	25.21	18.95	19.50	18.00	25.90	143.87%
YoY %	-50.00%	685.40%	33.03%	-2.82%	8.33%	-30.50%	-	-
Horiz. %	382.24%	764.48%	97.34%	73.17%	75.29%	69.50%	100.00%	-
NAPS	0.23	0.15	0.38	0.35	0.32	0.27	0.26	-7.82%
YoY %	53.33%	-60.53%	8.57%	9.38%	18.52%	3.85%	-	-
Horiz. %	88.46%	57.69%	146.15%	134.62%	123.08%	103.85%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,256,300
RPS	249.19	244.61	273.55	278.84	261.69	244.53	242.62	1.79%
YoY %	1.87%	-10.58%	-1.90%	6.55%	7.02%	0.79%	-	-
Horiz. %	102.71%	100.82%	112.75%	114.93%	107.86%	100.79%	100.00%	-
EPS	30.05	29.74	30.61	29.93	30.52	27.35	25.81	10.64%
YoY %	1.04%	-2.84%	2.27%	-1.93%	11.59%	5.97%	-	-
Horiz. %	116.43%	115.23%	118.60%	115.96%	118.25%	105.97%	100.00%	-
DPS	95.48	184.72	23.44	17.62	18.13	16.72	24.22	148.92%
YoY %	-48.31%	688.05%	33.03%	-2.81%	8.43%	-30.97%	-	-
Horiz. %	394.22%	762.68%	96.78%	72.75%	74.86%	69.03%	100.00%	-
NAPS	0.2218	0.1399	0.3533	0.3254	0.2975	0.2509	0.2431	-5.91%
YoY %	58.54%	-60.40%	8.57%	9.38%	18.57%	3.21%	-	-
Horiz. %	91.24%	57.55%	145.33%	133.85%	122.38%	103.21%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	-
Price	4.23	4.27	4.38	4.18	3.90	4.79	4.54	-
P/RPS	1.64	1.63	1.49	1.39	1.39	1.82	1.75	-4.22%
YoY %	0.61%	9.40%	7.19%	0.00%	-23.63%	4.00%	-	-
Horiz. %	93.71%	93.14%	85.14%	79.43%	79.43%	104.00%	100.00%	-
P/EPS	13.58	13.39	13.30	12.99	11.88	16.27	16.45	-11.96%
YoY %	1.42%	0.68%	2.39%	9.34%	-26.98%	-1.09%	-	-
Horiz. %	82.55%	81.40%	80.85%	78.97%	72.22%	98.91%	100.00%	-
EY	7.37	7.47	7.52	7.70	8.42	6.15	6.08	13.64%
YoY %	-1.34%	-0.66%	-2.34%	-8.55%	36.91%	1.15%	-	-
Horiz. %	121.22%	122.86%	123.68%	126.64%	138.49%	101.15%	100.00%	-
DY	23.40	46.37	5.76	4.53	5.00	3.76	5.70	155.72%
YoY %	-49.54%	705.03%	27.15%	-9.40%	32.98%	-34.04%	-	-
Horiz. %	410.53%	813.51%	101.05%	79.47%	87.72%	65.96%	100.00%	-
P/NAPS	18.39	28.47	11.53	11.94	12.19	17.74	17.46	3.51%
YoY %	-35.41%	146.92%	-3.43%	-2.05%	-31.29%	1.60%	-	-
Horiz. %	105.33%	163.06%	66.04%	68.38%	69.82%	101.60%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Price Multiplier on Announcement Date
Date	10/12/09	09/09/09	15/06/09	16/03/09	12/12/08	08/09/08	18/06/08	-
Price	4.11	4.23	4.41	4.16	4.04	4.07	4.38	-
P/RPS	1.59	1.61	1.50	1.39	1.44	1.55	1.69	-3.97%
YoY %	-1.24%	7.33%	7.91%	-3.47%	-7.10%	-8.28%	-	-
Horiz. %	94.08%	95.27%	88.76%	82.25%	85.21%	91.72%	100.00%	-
P/EPS	13.19	13.27	13.39	12.92	12.31	13.82	15.87	-11.57%
YoY %	-0.60%	-0.90%	3.64%	4.96%	-10.93%	-12.92%	-	-
Horiz. %	83.11%	83.62%	84.37%	81.41%	77.57%	87.08%	100.00%	-
EY	7.58	7.54	7.47	7.74	8.12	7.23	6.30	13.08%
YoY %	0.53%	0.94%	-3.49%	-4.68%	12.31%	14.76%	-	-
Horiz. %	120.32%	119.68%	118.57%	122.86%	128.89%	114.76%	100.00%	-
DY	24.09	46.81	5.72	4.55	4.83	4.42	5.91	154.51%
YoY %	-48.54%	718.36%	25.71%	-5.80%	9.28%	-25.21%	-	-
Horiz. %	407.61%	792.05%	96.79%	76.99%	81.73%	74.79%	100.00%	-
P/NAPS	17.87	28.20	11.61	11.89	12.63	15.07	16.85	3.98%
YoY %	-36.63%	142.89%	-2.35%	-5.86%	-16.19%	-10.56%	-	-
Horiz. %	106.05%	167.36%	68.90%	70.56%	74.96%	89.44%	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