[SPTOTO] QoQ Annualized Quarter Result on 31-Oct-2009 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

10-Dec-2009

Admission Sponsor

Sponsor

Financial Year

30-Apr-2010

Quarter

31-Oct-2009 [#2]

Profit Trend

QoQ- 1.04%

YoY- -1.52%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Annualized Quarter Result
Revenue	3,341,580	3,392,810	3,378,705	3,366,540	3,304,660	3,695,686	3,767,137	-7.70%
YoY %	-1.51%	0.42%	0.36%	1.87%	-10.58%	-1.90%	-	-
Horiz. %	88.70%	90.06%	89.69%	89.37%	87.72%	98.10%	100.00%	-
PBT	394,392	548,188	571,778	579,150	568,552	585,544	579,353	-22.66%
YoY %	-28.06%	-4.13%	-1.27%	1.86%	-2.90%	1.07%	-	-
Horiz. %	68.07%	94.62%	98.69%	99.96%	98.14%	101.07%	100.00%	-
Tax	-133,364	-159,710	-167,336	-169,810	-163,016	-163,528	-168,097	-14.33%
YoY %	16.50%	4.56%	1.46%	-4.17%	0.31%	2.72%	-	-
Horiz. %	79.34%	95.01%	99.55%	101.02%	96.98%	97.28%	100.00%	-
NP	261,028	388,478	404,442	409,340	405,536	422,016	411,256	-26.20%
YoY %	-32.81%	-3.95%	-1.20%	0.94%	-3.91%	2.62%	-	-
Horiz. %	63.47%	94.46%	98.34%	99.53%	98.61%	102.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	255,824	383,504	401,129	405,992	401,808	413,554	404,325	-26.36%
YoY %	-33.29%	-4.39%	-1.20%	1.04%	-2.84%	2.28%	-	-
Horiz. %	63.27%	94.85%	99.21%	100.41%	99.38%	102.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.82%	29.13%	29.27%	29.32%	28.67%	27.93%	29.01%	-
YoY %	16.10%	-0.48%	-0.17%	2.27%	2.65%	-3.72%	-	-
Horiz. %	116.58%	100.41%	100.90%	101.07%	98.83%	96.28%	100.00%	-
Total Cost	3,080,552	3,004,332	2,974,262	2,957,200	2,899,124	3,273,670	3,355,881	-5.56%
YoY %	2.54%	1.01%	0.58%	2.00%	-11.44%	-2.45%	-	-
Horiz. %	91.80%	89.52%	88.63%	88.12%	86.39%	97.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	401,397	449,263	368,491	299,673	189,056	477,317	439,666	-5.90%
YoY %	-10.65%	21.92%	22.96%	58.51%	-60.39%	8.56%	-	-
Horiz. %	91.30%	102.18%	83.81%	68.16%	43.00%	108.56%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Dividend
Div	428,157	759,784	868,587	1,289,897	2,495,545	316,662	238,005	48.07%
YoY %	-43.65%	-12.53%	-32.66%	-48.31%	688.08%	33.05%	-	-
Horiz. %	179.89%	319.23%	364.94%	541.96%	1,048.53%	133.05%	100.00%	-
Div Payout %	167.36%	198.12%	216.54%	317.72%	621.08%	76.57%	58.86%	-
YoY %	-15.53%	-8.51%	-31.85%	-48.84%	711.13%	30.09%	-	-
Horiz. %	284.34%	336.60%	367.89%	539.79%	1,055.18%	130.09%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Equity
Net Worth	401,397	449,263	368,491	299,673	189,056	477,317	439,666	-5.90%
YoY %	-10.65%	21.92%	22.96%	58.51%	-60.39%	8.56%	-	-
Horiz. %	91.30%	102.18%	83.81%	68.16%	43.00%	108.56%	100.00%	-
NOSH	1,337,991	1,321,363	1,316,041	1,302,926	1,260,376	1,256,098	1,256,188	4.30%
YoY %	1.26%	0.40%	1.01%	3.38%	0.34%	-0.01%	-	-
Horiz. %	106.51%	105.19%	104.76%	103.72%	100.33%	99.99%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Ratio Analysis
NP Margin	7.81%	11.45%	11.97%	12.16%	12.27%	11.42%	10.92%	-
YoY %	-31.79%	-4.34%	-1.56%	-0.90%	7.44%	4.58%	-	-
Horiz. %	71.52%	104.85%	109.62%	111.36%	112.36%	104.58%	100.00%	-
ROE	63.73%	85.36%	108.86%	135.48%	212.53%	86.64%	91.96%	-
YoY %	-25.34%	-21.59%	-19.65%	-36.25%	145.30%	-5.79%	-	-
Horiz. %	69.30%	92.82%	118.38%	147.32%	231.11%	94.21%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Per Share
RPS	249.75	256.77	256.73	258.38	262.20	294.22	299.89	-11.51%
YoY %	-2.73%	0.02%	-0.64%	-1.46%	-10.88%	-1.89%	-	-
Horiz. %	83.28%	85.62%	85.61%	86.16%	87.43%	98.11%	100.00%	-
EPS	19.12	29.02	30.48	31.16	31.88	32.93	32.19	-29.40%
YoY %	-34.11%	-4.79%	-2.18%	-2.26%	-3.19%	2.30%	-	-
Horiz. %	59.40%	90.15%	94.69%	96.80%	99.04%	102.30%	100.00%	-
DPS	32.00	57.50	66.00	99.00	198.00	25.21	18.95	41.94%
YoY %	-44.35%	-12.88%	-33.33%	-50.00%	685.40%	33.03%	-	-
Horiz. %	168.87%	303.43%	348.28%	522.43%	1,044.85%	133.03%	100.00%	-
NAPS	0.30	0.34	0.28	0.23	0.15	0.38	0.35	-9.79%
YoY %	-11.76%	21.43%	21.74%	53.33%	-60.53%	8.57%	-	-
Horiz. %	85.71%	97.14%	80.00%	65.71%	42.86%	108.57%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,345,721
RPS	247.34	251.13	250.09	249.19	244.61	273.55	278.84	-7.70%
YoY %	-1.51%	0.42%	0.36%	1.87%	-10.58%	-1.90%	-	-
Horiz. %	88.70%	90.06%	89.69%	89.37%	87.72%	98.10%	100.00%	-
EPS	18.94	28.39	29.69	30.05	29.74	30.61	29.93	-26.35%
YoY %	-33.29%	-4.38%	-1.20%	1.04%	-2.84%	2.27%	-	-
Horiz. %	63.28%	94.85%	99.20%	100.40%	99.37%	102.27%	100.00%	-
DPS	31.69	56.24	64.29	95.48	184.72	23.44	17.62	48.05%
YoY %	-43.65%	-12.52%	-32.67%	-48.31%	688.05%	33.03%	-	-
Horiz. %	179.85%	319.18%	364.87%	541.88%	1,048.35%	133.03%	100.00%	-
NAPS	0.2971	0.3325	0.2728	0.2218	0.1399	0.3533	0.3254	-5.90%
YoY %	-10.65%	21.88%	22.99%	58.54%	-60.40%	8.57%	-	-
Horiz. %	91.30%	102.18%	83.84%	68.16%	42.99%	108.57%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/10	30/04/10	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	-
Price	4.11	4.47	4.13	4.23	4.27	4.38	4.18	-
P/RPS	1.65	1.74	1.61	1.64	1.63	1.49	1.39	12.14%
YoY %	-5.17%	8.07%	-1.83%	0.61%	9.40%	7.19%	-	-
Horiz. %	118.71%	125.18%	115.83%	117.99%	117.27%	107.19%	100.00%	-
P/EPS	21.50	15.40	13.55	13.58	13.39	13.30	12.99	40.05%
YoY %	39.61%	13.65%	-0.22%	1.42%	0.68%	2.39%	-	-
Horiz. %	165.51%	118.55%	104.31%	104.54%	103.08%	102.39%	100.00%	-
EY	4.65	6.49	7.38	7.37	7.47	7.52	7.70	-28.62%
YoY %	-28.35%	-12.06%	0.14%	-1.34%	-0.66%	-2.34%	-	-
Horiz. %	60.39%	84.29%	95.84%	95.71%	97.01%	97.66%	100.00%	-
DY	7.79	12.86	15.98	23.40	46.37	5.76	4.53	43.67%
YoY %	-39.42%	-19.52%	-31.71%	-49.54%	705.03%	27.15%	-	-
Horiz. %	171.96%	283.89%	352.76%	516.56%	1,023.62%	127.15%	100.00%	-
P/NAPS	13.70	13.15	14.75	18.39	28.47	11.53	11.94	9.62%
YoY %	4.18%	-10.85%	-19.79%	-35.41%	146.92%	-3.43%	-	-
Horiz. %	114.74%	110.13%	123.53%	154.02%	238.44%	96.57%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Price Multiplier on Announcement Date
Date	20/09/10	18/06/10	15/03/10	10/12/09	09/09/09	15/06/09	16/03/09	-
Price	4.02	4.33	4.28	4.11	4.23	4.41	4.16	-
P/RPS	1.61	1.69	1.67	1.59	1.61	1.50	1.39	10.32%
YoY %	-4.73%	1.20%	5.03%	-1.24%	7.33%	7.91%	-	-
Horiz. %	115.83%	121.58%	120.14%	114.39%	115.83%	107.91%	100.00%	-
P/EPS	21.03	14.92	14.04	13.19	13.27	13.39	12.92	38.49%
YoY %	40.95%	6.27%	6.44%	-0.60%	-0.90%	3.64%	-	-
Horiz. %	162.77%	115.48%	108.67%	102.09%	102.71%	103.64%	100.00%	-
EY	4.76	6.70	7.12	7.58	7.54	7.47	7.74	-27.74%
YoY %	-28.96%	-5.90%	-6.07%	0.53%	0.94%	-3.49%	-	-
Horiz. %	61.50%	86.56%	91.99%	97.93%	97.42%	96.51%	100.00%	-
DY	7.96	13.28	15.42	24.09	46.81	5.72	4.55	45.33%
YoY %	-40.06%	-13.88%	-35.99%	-48.54%	718.36%	25.71%	-	-
Horiz. %	174.95%	291.87%	338.90%	529.45%	1,028.79%	125.71%	100.00%	-
P/NAPS	13.40	12.74	15.29	17.87	28.20	11.61	11.89	8.32%
YoY %	5.18%	-16.68%	-14.44%	-36.63%	142.89%	-2.35%	-	-
Horiz. %	112.70%	107.15%	128.60%	150.29%	237.17%	97.65%	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