[SPTOTO] QoQ Cumulative 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- 47.11%

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
Cumulative Result
Revenue	1,683,270	826,165	3,695,686	2,825,353	1,767,690	825,902	3,277,797	-35.79%
YoY %	103.75%	-77.65%	30.80%	59.83%	114.03%	-74.80%	-	-
Horiz. %	51.35%	25.20%	112.75%	86.20%	53.93%	25.20%	100.00%	-
PBT	289,575	142,138	585,544	434,515	293,095	130,699	502,627	-30.69%
YoY %	103.73%	-75.73%	34.76%	48.25%	124.25%	-74.00%	-	-
Horiz. %	57.61%	28.28%	116.50%	86.45%	58.31%	26.00%	100.00%	-
Tax	-84,905	-40,754	-163,528	-126,073	-83,113	-36,720	-143,878	-29.57%
YoY %	-108.34%	75.08%	-29.71%	-51.69%	-126.34%	74.48%	-	-
Horiz. %	59.01%	28.33%	113.66%	87.62%	57.77%	25.52%	100.00%	-
NP	204,670	101,384	422,016	308,442	209,982	93,979	358,749	-31.14%
YoY %	101.88%	-75.98%	36.82%	46.89%	123.44%	-73.80%	-	-
Horiz. %	57.05%	28.26%	117.64%	85.98%	58.53%	26.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	202,996	100,452	413,554	303,244	206,132	92,390	348,663	-30.20%
YoY %	102.08%	-75.71%	36.38%	47.11%	123.11%	-73.50%	-	-
Horiz. %	58.22%	28.81%	118.61%	86.97%	59.12%	26.50%	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	1,478,600	724,781	3,273,670	2,516,911	1,557,708	731,923	2,919,048	-36.37%
YoY %	104.01%	-77.86%	30.07%	61.58%	112.82%	-74.93%	-	-
Horiz. %	50.65%	24.83%	112.15%	86.22%	53.36%	25.07%	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	644,948	623,886	316,662	178,504	122,473	56,488	327,187	57.01%
YoY %	3.38%	97.02%	77.40%	45.75%	116.81%	-82.74%	-	-
Horiz. %	197.12%	190.68%	96.78%	54.56%	37.43%	17.26%	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	67.74%	53.13%	86.64%	68.97%	51.28%	27.26%	106.15%	-
YoY %	27.50%	-38.68%	25.62%	34.50%	88.11%	-74.32%	-	-
Horiz. %	63.82%	50.05%	81.62%	64.97%	48.31%	25.68%	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	129.19	65.55	294.22	224.91	140.72	65.79	259.47	-37.10%
YoY %	97.09%	-77.72%	30.82%	59.83%	113.89%	-74.64%	-	-
Horiz. %	49.79%	25.26%	113.39%	86.68%	54.23%	25.36%	100.00%	-
EPS	15.58	7.97	32.93	24.14	16.41	7.36	27.60	-31.62%
YoY %	95.48%	-75.80%	36.41%	47.11%	122.96%	-73.33%	-	-
Horiz. %	56.45%	28.88%	119.31%	87.46%	59.46%	26.67%	100.00%	-
DPS	49.50	49.50	25.21	14.21	9.75	4.50	25.90	53.82%
YoY %	0.00%	96.35%	77.41%	45.74%	116.67%	-82.63%	-	-
Horiz. %	191.12%	191.12%	97.34%	54.86%	37.64%	17.37%	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	124.59	61.15	273.55	209.13	130.84	61.13	242.62	-35.79%
YoY %	103.74%	-77.65%	30.80%	59.84%	114.04%	-74.80%	-	-
Horiz. %	51.35%	25.20%	112.75%	86.20%	53.93%	25.20%	100.00%	-
EPS	15.03	7.44	30.61	22.45	15.26	6.84	25.81	-30.19%
YoY %	102.02%	-75.69%	36.35%	47.12%	123.10%	-73.50%	-	-
Horiz. %	58.23%	28.83%	118.60%	86.98%	59.12%	26.50%	100.00%	-
DPS	47.74	46.18	23.44	13.21	9.07	4.18	24.22	57.01%
YoY %	3.38%	97.01%	77.44%	45.64%	116.99%	-82.74%	-	-
Horiz. %	197.11%	190.67%	96.78%	54.54%	37.45%	17.26%	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	3.27	6.51	1.49	1.86	2.77	7.28	1.75	51.53%
YoY %	-49.77%	336.91%	-19.89%	-32.85%	-61.95%	316.00%	-	-
Horiz. %	186.86%	372.00%	85.14%	106.29%	158.29%	416.00%	100.00%	-
P/EPS	27.15	53.58	13.30	17.32	23.77	65.08	16.45	39.53%
YoY %	-49.33%	302.86%	-23.21%	-27.14%	-63.48%	295.62%	-	-
Horiz. %	165.05%	325.71%	80.85%	105.29%	144.50%	395.62%	100.00%	-
EY	3.68	1.87	7.52	5.78	4.21	1.54	6.08	-28.38%
YoY %	96.79%	-75.13%	30.10%	37.29%	173.38%	-74.67%	-	-
Horiz. %	60.53%	30.76%	123.68%	95.07%	69.24%	25.33%	100.00%	-
DY	11.70	11.59	5.76	3.40	2.50	0.94	5.70	61.30%
YoY %	0.95%	101.22%	69.41%	36.00%	165.96%	-83.51%	-	-
Horiz. %	205.26%	203.33%	101.05%	59.65%	43.86%	16.49%	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	3.18	6.45	1.50	1.85	2.87	6.19	1.69	52.23%
YoY %	-50.70%	330.00%	-18.92%	-35.54%	-53.63%	266.27%	-	-
Horiz. %	188.17%	381.66%	88.76%	109.47%	169.82%	366.27%	100.00%	-
P/EPS	26.38	53.07	13.39	17.23	24.62	55.30	15.87	40.19%
YoY %	-50.29%	296.34%	-22.29%	-30.02%	-55.48%	248.46%	-	-
Horiz. %	166.23%	334.40%	84.37%	108.57%	155.14%	348.46%	100.00%	-
EY	3.79	1.88	7.47	5.80	4.06	1.81	6.30	-28.67%
YoY %	101.60%	-74.83%	28.79%	42.86%	124.31%	-71.27%	-	-
Horiz. %	60.16%	29.84%	118.57%	92.06%	64.44%	28.73%	100.00%	-
DY	12.04	11.70	5.72	3.42	2.41	1.11	5.91	60.49%
YoY %	2.91%	104.55%	67.25%	41.91%	117.12%	-81.22%	-	-
Horiz. %	203.72%	197.97%	96.79%	57.87%	40.78%	18.78%	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