[SPTOTO] QoQ Cumulative Quarter Result on 31-Oct-2008 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

12-Dec-2008

Admission Sponsor

Sponsor

Financial Year

30-Apr-2009

Quarter

31-Oct-2008 [#2]

Profit Trend

QoQ- 123.11%

YoY- 8.64%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Cumulative Result
Revenue	826,165	3,695,686	2,825,353	1,767,690	825,902	3,277,797	2,410,946	-51.06%
YoY %	-77.65%	30.80%	59.83%	114.03%	-74.80%	35.95%	-	-
Horiz. %	34.27%	153.29%	117.19%	73.32%	34.26%	135.95%	100.00%	-
PBT	142,138	585,544	434,515	293,095	130,699	502,627	408,698	-50.57%
YoY %	-75.73%	34.76%	48.25%	124.25%	-74.00%	22.98%	-	-
Horiz. %	34.78%	143.27%	106.32%	71.71%	31.98%	122.98%	100.00%	-
Tax	-40,754	-163,528	-126,073	-83,113	-36,720	-143,878	-115,799	-50.18%
YoY %	75.08%	-29.71%	-51.69%	-126.34%	74.48%	-24.25%	-	-
Horiz. %	35.19%	141.22%	108.87%	71.77%	31.71%	124.25%	100.00%	-
NP	101,384	422,016	308,442	209,982	93,979	358,749	292,899	-50.73%
YoY %	-75.98%	36.82%	46.89%	123.44%	-73.80%	22.48%	-	-
Horiz. %	34.61%	144.08%	105.31%	71.69%	32.09%	122.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	100,452	413,554	303,244	206,132	92,390	348,663	287,901	-50.47%
YoY %	-75.71%	36.38%	47.11%	123.11%	-73.50%	21.11%	-	-
Horiz. %	34.89%	143.64%	105.33%	71.60%	32.09%	121.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.67%	27.93%	29.01%	28.36%	28.10%	28.63%	28.33%	-
YoY %	2.65%	-3.72%	2.29%	0.93%	-1.85%	1.06%	-	-
Horiz. %	101.20%	98.59%	102.40%	100.11%	99.19%	101.06%	100.00%	-
Total Cost	724,781	3,273,670	2,516,911	1,557,708	731,923	2,919,048	2,118,047	-51.10%
YoY %	-77.86%	30.07%	61.58%	112.82%	-74.93%	37.82%	-	-
Horiz. %	34.22%	154.56%	118.83%	73.54%	34.56%	137.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	189,056	477,317	439,666	401,963	338,930	328,450	366,994	-35.76%
YoY %	-60.39%	8.56%	9.38%	18.60%	3.19%	-10.50%	-	-
Horiz. %	51.51%	130.06%	119.80%	109.53%	92.35%	89.50%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Dividend
Div	623,886	316,662	178,504	122,473	56,488	327,187	243,481	87.35%
YoY %	97.02%	77.40%	45.75%	116.81%	-82.74%	34.38%	-	-
Horiz. %	256.24%	130.06%	73.31%	50.30%	23.20%	134.38%	100.00%	-
Div Payout %	621.08%	76.57%	58.86%	59.41%	61.14%	93.84%	84.57%	-
YoY %	711.13%	30.09%	-0.93%	-2.83%	-34.85%	10.96%	-	-
Horiz. %	734.40%	90.54%	69.60%	70.25%	72.30%	110.96%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Equity
Net Worth	189,056	477,317	439,666	401,963	338,930	328,450	366,994	-35.76%
YoY %	-60.39%	8.56%	9.38%	18.60%	3.19%	-10.50%	-	-
Horiz. %	51.51%	130.06%	119.80%	109.53%	92.35%	89.50%	100.00%	-
NOSH	1,260,376	1,256,098	1,256,188	1,256,136	1,255,298	1,263,271	1,265,498	-0.27%
YoY %	0.34%	-0.01%	0.00%	0.07%	-0.63%	-0.18%	-	-
Horiz. %	99.60%	99.26%	99.26%	99.26%	99.19%	99.82%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Ratio Analysis
NP Margin	12.27%	11.42%	10.92%	11.88%	11.38%	10.94%	12.15%	-
YoY %	7.44%	4.58%	-8.08%	4.39%	4.02%	-9.96%	-	-
Horiz. %	100.99%	93.99%	89.88%	97.78%	93.66%	90.04%	100.00%	-
ROE	53.13%	86.64%	68.97%	51.28%	27.26%	106.15%	78.45%	-
YoY %	-38.68%	25.62%	34.50%	88.11%	-74.32%	35.31%	-	-
Horiz. %	67.72%	110.44%	87.92%	65.37%	34.75%	135.31%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Per Share
RPS	65.55	294.22	224.91	140.72	65.79	259.47	190.51	-50.92%
YoY %	-77.72%	30.82%	59.83%	113.89%	-74.64%	36.20%	-	-
Horiz. %	34.41%	154.44%	118.06%	73.86%	34.53%	136.20%	100.00%	-
EPS	7.97	32.93	24.14	16.41	7.36	27.60	22.75	-50.33%
YoY %	-75.80%	36.41%	47.11%	122.96%	-73.33%	21.32%	-	-
Horiz. %	35.03%	144.75%	106.11%	72.13%	32.35%	121.32%	100.00%	-
DPS	49.50	25.21	14.21	9.75	4.50	25.90	19.24	87.86%
YoY %	96.35%	77.41%	45.74%	116.67%	-82.63%	34.62%	-	-
Horiz. %	257.28%	131.03%	73.86%	50.68%	23.39%	134.62%	100.00%	-
NAPS	0.15	0.38	0.35	0.32	0.27	0.26	0.29	-35.58%
YoY %	-60.53%	8.57%	9.38%	18.52%	3.85%	-10.34%	-	-
Horiz. %	51.72%	131.03%	120.69%	110.34%	93.10%	89.66%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,255,430
RPS	61.15	273.55	209.13	130.84	61.13	242.62	178.46	-51.06%
YoY %	-77.65%	30.80%	59.84%	114.04%	-74.80%	35.95%	-	-
Horiz. %	34.27%	153.28%	117.19%	73.32%	34.25%	135.95%	100.00%	-
EPS	7.44	30.61	22.45	15.26	6.84	25.81	21.31	-50.44%
YoY %	-75.69%	36.35%	47.12%	123.10%	-73.50%	21.12%	-	-
Horiz. %	34.91%	143.64%	105.35%	71.61%	32.10%	121.12%	100.00%	-
DPS	46.18	23.44	13.21	9.07	4.18	24.22	18.02	87.37%
YoY %	97.01%	77.44%	45.64%	116.99%	-82.74%	34.41%	-	-
Horiz. %	256.27%	130.08%	73.31%	50.33%	23.20%	134.41%	100.00%	-
NAPS	0.1399	0.3533	0.3254	0.2975	0.2509	0.2431	0.2716	-35.76%
YoY %	-60.40%	8.57%	9.38%	18.57%	3.21%	-10.49%	-	-
Horiz. %	51.51%	130.08%	119.81%	109.54%	92.38%	89.51%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	-
Price	4.27	4.38	4.18	3.90	4.79	4.54	4.62	-
P/RPS	6.51	1.49	1.86	2.77	7.28	1.75	2.43	93.00%
YoY %	336.91%	-19.89%	-32.85%	-61.95%	316.00%	-27.98%	-	-
Horiz. %	267.90%	61.32%	76.54%	113.99%	299.59%	72.02%	100.00%	-
P/EPS	53.58	13.30	17.32	23.77	65.08	16.45	20.31	91.03%
YoY %	302.86%	-23.21%	-27.14%	-63.48%	295.62%	-19.01%	-	-
Horiz. %	263.81%	65.48%	85.28%	117.04%	320.43%	80.99%	100.00%	-
EY	1.87	7.52	5.78	4.21	1.54	6.08	4.92	-47.56%
YoY %	-75.13%	30.10%	37.29%	173.38%	-74.67%	23.58%	-	-
Horiz. %	38.01%	152.85%	117.48%	85.57%	31.30%	123.58%	100.00%	-
DY	11.59	5.76	3.40	2.50	0.94	5.70	4.16	98.12%
YoY %	101.22%	69.41%	36.00%	165.96%	-83.51%	37.02%	-	-
Horiz. %	278.61%	138.46%	81.73%	60.10%	22.60%	137.02%	100.00%	-
P/NAPS	28.47	11.53	11.94	12.19	17.74	17.46	15.93	47.32%
YoY %	146.92%	-3.43%	-2.05%	-31.29%	1.60%	9.60%	-	-
Horiz. %	178.72%	72.38%	74.95%	76.52%	111.36%	109.60%	100.00%	-

	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	CAGR
Price Multiplier on Announcement Date
Date	09/09/09	15/06/09	16/03/09	12/12/08	08/09/08	18/06/08	05/03/08	-
Price	4.23	4.41	4.16	4.04	4.07	4.38	4.36	-
P/RPS	6.45	1.50	1.85	2.87	6.19	1.69	2.29	99.56%
YoY %	330.00%	-18.92%	-35.54%	-53.63%	266.27%	-26.20%	-	-
Horiz. %	281.66%	65.50%	80.79%	125.33%	270.31%	73.80%	100.00%	-
P/EPS	53.07	13.39	17.23	24.62	55.30	15.87	19.16	97.35%
YoY %	296.34%	-22.29%	-30.02%	-55.48%	248.46%	-17.17%	-	-
Horiz. %	276.98%	69.89%	89.93%	128.50%	288.62%	82.83%	100.00%	-
EY	1.88	7.47	5.80	4.06	1.81	6.30	5.22	-49.41%
YoY %	-74.83%	28.79%	42.86%	124.31%	-71.27%	20.69%	-	-
Horiz. %	36.02%	143.10%	111.11%	77.78%	34.67%	120.69%	100.00%	-
DY	11.70	5.72	3.42	2.41	1.11	5.91	4.41	91.75%
YoY %	104.55%	67.25%	41.91%	117.12%	-81.22%	34.01%	-	-
Horiz. %	265.31%	129.71%	77.55%	54.65%	25.17%	134.01%	100.00%	-
P/NAPS	28.20	11.61	11.89	12.63	15.07	16.85	15.03	52.18%
YoY %	142.89%	-2.35%	-5.86%	-16.19%	-10.56%	12.11%	-	-
Horiz. %	187.62%	77.25%	79.11%	84.03%	100.27%	112.11%	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