[SPTOTO] QoQ Cumulative Quarter Result on 31-Jul-2010 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

20-Sep-2010

Admission Sponsor

Sponsor

Financial Year

30-Apr-2011

Quarter

31-Jul-2010 [#1]

Profit Trend

QoQ- -83.32%

YoY- -36.33%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Cumulative Result
Revenue	3,433,216	2,532,351	1,681,185	835,395	3,392,810	2,534,029	1,683,270	61.03%
YoY %	35.57%	50.63%	101.24%	-75.38%	33.89%	50.54%	-	-
Horiz. %	203.96%	150.44%	99.88%	49.63%	201.56%	150.54%	100.00%	-
PBT	508,402	357,831	196,338	98,598	548,188	428,834	289,575	45.68%
YoY %	42.08%	82.25%	99.13%	-82.01%	27.83%	48.09%	-	-
Horiz. %	175.57%	123.57%	67.80%	34.05%	189.31%	148.09%	100.00%	-
Tax	-150,961	-107,654	-63,873	-33,341	-159,710	-125,502	-84,905	46.91%
YoY %	-40.23%	-68.54%	-91.57%	79.12%	-27.26%	-47.81%	-	-
Horiz. %	177.80%	126.79%	75.23%	39.27%	188.10%	147.81%	100.00%	-
NP	357,441	250,177	132,465	65,257	388,478	303,332	204,670	45.17%
YoY %	42.88%	88.86%	102.99%	-83.20%	28.07%	48.21%	-	-
Horiz. %	174.64%	122.23%	64.72%	31.88%	189.81%	148.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	349,761	243,913	129,038	63,956	383,504	300,847	202,996	43.86%
YoY %	43.40%	89.02%	101.76%	-83.32%	27.47%	48.20%	-	-
Horiz. %	172.30%	120.16%	63.57%	31.51%	188.92%	148.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.69%	30.09%	32.53%	33.82%	29.13%	29.27%	29.32%	-
YoY %	-1.33%	-7.50%	-3.81%	16.10%	-0.48%	-0.17%	-	-
Horiz. %	101.26%	102.63%	110.95%	115.35%	99.35%	99.83%	100.00%	-
Total Cost	3,075,775	2,282,174	1,548,720	770,138	3,004,332	2,230,697	1,478,600	63.17%
YoY %	34.77%	47.36%	101.10%	-74.37%	34.68%	50.87%	-	-
Horiz. %	208.02%	154.35%	104.74%	52.09%	203.19%	150.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	454,680	427,917	361,038	401,397	449,263	368,491	299,673	32.14%
YoY %	6.25%	18.52%	-10.05%	-10.65%	21.92%	22.96%	-	-
Horiz. %	151.73%	142.79%	120.48%	133.95%	149.92%	122.96%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Dividend
Div	280,832	240,703	160,461	107,039	759,784	651,440	644,948	-42.63%
YoY %	16.67%	50.01%	49.91%	-85.91%	16.63%	1.01%	-	-
Horiz. %	43.54%	37.32%	24.88%	16.60%	117.81%	101.01%	100.00%	-
Div Payout %	80.29%	98.68%	124.35%	167.36%	198.12%	216.54%	317.72%	-
YoY %	-18.64%	-20.64%	-25.70%	-15.53%	-8.51%	-31.85%	-	-
Horiz. %	25.27%	31.06%	39.14%	52.68%	62.36%	68.15%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Equity
Net Worth	454,680	427,917	361,038	401,397	449,263	368,491	299,673	32.14%
YoY %	6.25%	18.52%	-10.05%	-10.65%	21.92%	22.96%	-	-
Horiz. %	151.73%	142.79%	120.48%	133.95%	149.92%	122.96%	100.00%	-
NOSH	1,337,295	1,337,242	1,337,181	1,337,991	1,321,363	1,316,041	1,302,926	1.75%
YoY %	0.00%	0.00%	-0.06%	1.26%	0.40%	1.01%	-	-
Horiz. %	102.64%	102.63%	102.63%	102.69%	101.42%	101.01%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Ratio Analysis
NP Margin	10.41%	9.88%	7.88%	7.81%	11.45%	11.97%	12.16%	-
YoY %	5.36%	25.38%	0.90%	-31.79%	-4.34%	-1.56%	-	-
Horiz. %	85.61%	81.25%	64.80%	64.23%	94.16%	98.44%	100.00%	-
ROE	76.92%	57.00%	35.74%	15.93%	85.36%	81.64%	67.74%	-
YoY %	34.95%	59.49%	124.36%	-81.34%	4.56%	20.52%	-	-
Horiz. %	113.55%	84.15%	52.76%	23.52%	126.01%	120.52%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Per Share
RPS	256.73	189.37	125.73	62.44	256.77	192.55	129.19	58.26%
YoY %	35.57%	50.62%	101.36%	-75.68%	33.35%	49.04%	-	-
Horiz. %	198.72%	146.58%	97.32%	48.33%	198.75%	149.04%	100.00%	-
EPS	26.15	18.24	9.65	4.78	29.02	22.86	15.58	41.36%
YoY %	43.37%	89.02%	101.88%	-83.53%	26.95%	46.73%	-	-
Horiz. %	167.84%	117.07%	61.94%	30.68%	186.26%	146.73%	100.00%	-
DPS	21.00	18.00	12.00	8.00	57.50	49.50	49.50	-43.62%
YoY %	16.67%	50.00%	50.00%	-86.09%	16.16%	0.00%	-	-
Horiz. %	42.42%	36.36%	24.24%	16.16%	116.16%	100.00%	100.00%	-
NAPS	0.34	0.32	0.27	0.30	0.34	0.28	0.23	29.86%
YoY %	6.25%	18.52%	-10.00%	-11.76%	21.43%	21.74%	-	-
Horiz. %	147.83%	139.13%	117.39%	130.43%	147.83%	121.74%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,337,991
RPS	254.12	187.44	124.44	61.84	251.13	187.57	124.59	61.04%
YoY %	35.57%	50.63%	101.23%	-75.38%	33.89%	50.55%	-	-
Horiz. %	203.97%	150.45%	99.88%	49.63%	201.57%	150.55%	100.00%	-
EPS	25.89	18.05	9.55	4.73	28.39	22.27	15.03	43.84%
YoY %	43.43%	89.01%	101.90%	-83.34%	27.48%	48.17%	-	-
Horiz. %	172.26%	120.09%	63.54%	31.47%	188.89%	148.17%	100.00%	-
DPS	20.79	17.82	11.88	7.92	56.24	48.22	47.74	-42.63%
YoY %	16.67%	50.00%	50.00%	-85.92%	16.63%	1.01%	-	-
Horiz. %	43.55%	37.33%	24.88%	16.59%	117.80%	101.01%	100.00%	-
NAPS	0.3366	0.3167	0.2672	0.2971	0.3325	0.2728	0.2218	32.16%
YoY %	6.28%	18.53%	-10.06%	-10.65%	21.88%	22.99%	-	-
Horiz. %	151.76%	142.79%	120.47%	133.95%	149.91%	122.99%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/11	31/01/11	29/10/10	30/07/10	30/04/10	29/01/10	30/10/09	-
Price	4.13	4.12	4.08	4.11	4.47	4.13	4.23	-
P/RPS	1.61	2.18	3.25	6.58	1.74	2.14	3.27	-37.72%
YoY %	-26.15%	-32.92%	-50.61%	278.16%	-18.69%	-34.56%	-	-
Horiz. %	49.24%	66.67%	99.39%	201.22%	53.21%	65.44%	100.00%	-
P/EPS	15.79	22.59	42.28	85.98	15.40	18.07	27.15	-30.39%
YoY %	-30.10%	-46.57%	-50.83%	458.31%	-14.78%	-33.44%	-	-
Horiz. %	58.16%	83.20%	155.73%	316.69%	56.72%	66.56%	100.00%	-
EY	6.33	4.43	2.37	1.16	6.49	5.54	3.68	43.70%
YoY %	42.89%	86.92%	104.31%	-82.13%	17.15%	50.54%	-	-
Horiz. %	172.01%	120.38%	64.40%	31.52%	176.36%	150.54%	100.00%	-
DY	5.08	4.37	2.94	1.95	12.86	11.99	11.70	-42.74%
YoY %	16.25%	48.64%	50.77%	-84.84%	7.26%	2.48%	-	-
Horiz. %	43.42%	37.35%	25.13%	16.67%	109.91%	102.48%	100.00%	-
P/NAPS	12.15	12.88	15.11	13.70	13.15	14.75	18.39	-24.20%
YoY %	-5.67%	-14.76%	10.29%	4.18%	-10.85%	-19.79%	-	-
Horiz. %	66.07%	70.04%	82.16%	74.50%	71.51%	80.21%	100.00%	-

	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	CAGR
Price Multiplier on Announcement Date
Date	20/06/11	15/03/11	10/12/10	20/09/10	18/06/10	15/03/10	10/12/09	-
Price	4.42	4.00	4.04	4.02	4.33	4.28	4.11	-
P/RPS	1.72	2.11	3.21	6.44	1.69	2.22	3.18	-33.69%
YoY %	-18.48%	-34.27%	-50.16%	281.07%	-23.87%	-30.19%	-	-
Horiz. %	54.09%	66.35%	100.94%	202.52%	53.14%	69.81%	100.00%	-
P/EPS	16.90	21.93	41.87	84.10	14.92	18.72	26.38	-25.74%
YoY %	-22.94%	-47.62%	-50.21%	463.67%	-20.30%	-29.04%	-	-
Horiz. %	64.06%	83.13%	158.72%	318.80%	56.56%	70.96%	100.00%	-
EY	5.92	4.56	2.39	1.19	6.70	5.34	3.79	34.73%
YoY %	29.82%	90.79%	100.84%	-82.24%	25.47%	40.90%	-	-
Horiz. %	156.20%	120.32%	63.06%	31.40%	176.78%	140.90%	100.00%	-
DY	4.75	4.50	2.97	1.99	13.28	11.57	12.04	-46.30%
YoY %	5.56%	51.52%	49.25%	-85.02%	14.78%	-3.90%	-	-
Horiz. %	39.45%	37.38%	24.67%	16.53%	110.30%	96.10%	100.00%	-
P/NAPS	13.00	12.50	14.96	13.40	12.74	15.29	17.87	-19.16%
YoY %	4.00%	-16.44%	11.64%	5.18%	-16.68%	-14.44%	-	-
Horiz. %	72.75%	69.95%	83.72%	74.99%	71.29%	85.56%	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