[SPTOTO] QoQ Quarter Result on 31-Jul-2008 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

08-Sep-2008

Admission Sponsor

Sponsor

Financial Year

30-Apr-2009

Quarter

31-Jul-2008 [#1]

Profit Trend

QoQ- 52.05%

YoY- -7.86%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Quarter Result
Revenue	870,333	1,057,663	941,788	825,902	866,831	861,477	792,471	6.45%
YoY %	-17.71%	12.30%	14.03%	-4.72%	0.62%	8.71%	-	-
Horiz. %	109.83%	133.46%	118.84%	104.22%	109.38%	108.71%	100.00%	-
PBT	150,813	141,420	162,396	130,699	93,929	148,054	119,206	16.99%
YoY %	6.64%	-12.92%	24.25%	39.15%	-36.56%	24.20%	-	-
Horiz. %	126.51%	118.63%	136.23%	109.64%	78.80%	124.20%	100.00%	-
Tax	-40,995	-42,960	-46,393	-36,720	-28,079	-47,608	-28,281	28.11%
YoY %	4.57%	7.40%	-26.34%	-30.77%	41.02%	-68.34%	-	-
Horiz. %	144.96%	151.90%	164.04%	129.84%	99.29%	168.34%	100.00%	-
NP	109,818	98,460	116,003	93,979	65,850	100,446	90,925	13.42%
YoY %	11.54%	-15.12%	23.44%	42.72%	-34.44%	10.47%	-	-
Horiz. %	120.78%	108.29%	127.58%	103.36%	72.42%	110.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	107,249	97,112	113,742	92,390	60,762	98,158	89,470	12.85%
YoY %	10.44%	-14.62%	23.11%	52.05%	-38.10%	9.71%	-	-
Horiz. %	119.87%	108.54%	127.13%	103.26%	67.91%	109.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.18%	30.38%	28.57%	28.10%	29.89%	32.16%	23.72%	-
YoY %	-10.53%	6.34%	1.67%	-5.99%	-7.06%	35.58%	-	-
Horiz. %	114.59%	128.08%	120.45%	118.47%	126.01%	135.58%	100.00%	-
Total Cost	760,515	959,203	825,785	731,923	800,981	761,031	701,546	5.53%
YoY %	-20.71%	16.16%	12.82%	-8.62%	5.25%	8.48%	-	-
Horiz. %	108.41%	136.73%	117.71%	104.33%	114.17%	108.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	477,220	439,705	401,737	338,930	327,083	365,414	353,337	22.20%
YoY %	8.53%	9.45%	18.53%	3.62%	-10.49%	3.42%	-	-
Horiz. %	135.06%	124.44%	113.70%	95.92%	92.57%	103.42%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Dividend
Div	138,142	56,030	65,910	56,488	83,783	74,595	74,705	50.71%
YoY %	146.55%	-14.99%	16.68%	-32.58%	12.32%	-0.15%	-	-
Horiz. %	184.92%	75.00%	88.23%	75.61%	112.15%	99.85%	100.00%	-
Div Payout %	128.81%	57.70%	57.95%	61.14%	137.89%	75.99%	83.50%	-
YoY %	123.24%	-0.43%	-5.22%	-55.66%	81.46%	-8.99%	-	-
Horiz. %	154.26%	69.10%	69.40%	73.22%	165.14%	91.01%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Equity
Net Worth	477,220	439,705	401,737	338,930	327,083	365,414	353,337	22.20%
YoY %	8.53%	9.45%	18.53%	3.62%	-10.49%	3.42%	-	-
Horiz. %	135.06%	124.44%	113.70%	95.92%	92.57%	103.42%	100.00%	-
NOSH	1,255,843	1,256,300	1,255,430	1,255,298	1,258,012	1,260,051	1,261,918	-0.32%
YoY %	-0.04%	0.07%	0.01%	-0.22%	-0.16%	-0.15%	-	-
Horiz. %	99.52%	99.55%	99.49%	99.48%	99.69%	99.85%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Ratio Analysis
NP Margin	12.62%	9.31%	12.32%	11.38%	7.60%	11.66%	11.47%	-
YoY %	35.55%	-24.43%	8.26%	49.74%	-34.82%	1.66%	-	-
Horiz. %	110.03%	81.17%	107.41%	99.22%	66.26%	101.66%	100.00%	-
ROE	22.47%	22.09%	28.31%	27.26%	18.58%	26.86%	25.32%	-
YoY %	1.72%	-21.97%	3.85%	46.72%	-30.83%	6.08%	-	-
Horiz. %	88.74%	87.24%	111.81%	107.66%	73.38%	106.08%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Per Share
RPS	69.30	84.19	75.02	65.79	68.90	68.37	62.80	6.79%
YoY %	-17.69%	12.22%	14.03%	-4.51%	0.78%	8.87%	-	-
Horiz. %	110.35%	134.06%	119.46%	104.76%	109.71%	108.87%	100.00%	-
EPS	8.54	7.73	9.06	7.36	4.83	7.79	7.09	13.22%
YoY %	10.48%	-14.68%	23.10%	52.38%	-38.00%	9.87%	-	-
Horiz. %	120.45%	109.03%	127.79%	103.81%	68.12%	109.87%	100.00%	-
DPS	11.00	4.46	5.25	4.50	6.66	5.92	5.92	51.19%
YoY %	146.64%	-15.05%	16.67%	-32.43%	12.50%	0.00%	-	-
Horiz. %	185.81%	75.34%	88.68%	76.01%	112.50%	100.00%	100.00%	-
NAPS	0.38	0.35	0.32	0.27	0.26	0.29	0.28	22.60%
YoY %	8.57%	9.38%	18.52%	3.85%	-10.34%	3.57%	-	-
Horiz. %	135.71%	125.00%	114.29%	96.43%	92.86%	103.57%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,255,298
RPS	64.42	78.29	69.71	61.13	64.16	63.77	58.66	6.44%
YoY %	-17.72%	12.31%	14.04%	-4.72%	0.61%	8.71%	-	-
Horiz. %	109.82%	133.46%	118.84%	104.21%	109.38%	108.71%	100.00%	-
EPS	7.94	7.19	8.42	6.84	4.50	7.27	6.62	12.89%
YoY %	10.43%	-14.61%	23.10%	52.00%	-38.10%	9.82%	-	-
Horiz. %	119.94%	108.61%	127.19%	103.32%	67.98%	109.82%	100.00%	-
DPS	10.23	4.15	4.88	4.18	6.20	5.52	5.53	50.75%
YoY %	146.51%	-14.96%	16.75%	-32.58%	12.32%	-0.18%	-	-
Horiz. %	184.99%	75.05%	88.25%	75.59%	112.12%	99.82%	100.00%	-
NAPS	0.3532	0.3255	0.2974	0.2509	0.2421	0.2705	0.2615	22.21%
YoY %	8.51%	9.45%	18.53%	3.63%	-10.50%	3.44%	-	-
Horiz. %	135.07%	124.47%	113.73%	95.95%	92.58%	103.44%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	-
Price	4.38	4.18	3.90	4.79	4.54	4.62	4.99	-
P/RPS	6.32	4.97	5.20	7.28	6.59	6.76	7.95	-14.19%
YoY %	27.16%	-4.42%	-28.57%	10.47%	-2.51%	-14.97%	-	-
Horiz. %	79.50%	62.52%	65.41%	91.57%	82.89%	85.03%	100.00%	-
P/EPS	51.29	54.08	43.05	65.08	94.00	59.31	70.38	-19.03%
YoY %	-5.16%	25.62%	-33.85%	-30.77%	58.49%	-15.73%	-	-
Horiz. %	72.88%	76.84%	61.17%	92.47%	133.56%	84.27%	100.00%	-
EY	1.95	1.85	2.32	1.54	1.06	1.69	1.42	23.57%
YoY %	5.41%	-20.26%	50.65%	45.28%	-37.28%	19.01%	-	-
Horiz. %	137.32%	130.28%	163.38%	108.45%	74.65%	119.01%	100.00%	-
DY	2.51	1.07	1.35	0.94	1.47	1.28	1.19	64.54%
YoY %	134.58%	-20.74%	43.62%	-36.05%	14.84%	7.56%	-	-
Horiz. %	210.92%	89.92%	113.45%	78.99%	123.53%	107.56%	100.00%	-
P/NAPS	11.53	11.94	12.19	17.74	17.46	15.93	17.82	-25.21%
YoY %	-3.43%	-2.05%	-31.29%	1.60%	9.60%	-10.61%	-	-
Horiz. %	64.70%	67.00%	68.41%	99.55%	97.98%	89.39%	100.00%	-

	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	CAGR
Price Multiplier on Announcement Date
Date	15/06/09	16/03/09	12/12/08	08/09/08	18/06/08	05/03/08	07/12/07	-
Price	4.41	4.16	4.04	4.07	4.38	4.36	4.94	-
P/RPS	6.36	4.94	5.39	6.19	6.36	6.38	7.87	-13.25%
YoY %	28.74%	-8.35%	-12.92%	-2.67%	-0.31%	-18.93%	-	-
Horiz. %	80.81%	62.77%	68.49%	78.65%	80.81%	81.07%	100.00%	-
P/EPS	51.64	53.82	44.59	55.30	90.68	55.97	69.68	-18.12%
YoY %	-4.05%	20.70%	-19.37%	-39.02%	62.02%	-19.68%	-	-
Horiz. %	74.11%	77.24%	63.99%	79.36%	130.14%	80.32%	100.00%	-
EY	1.94	1.86	2.24	1.81	1.10	1.79	1.44	22.00%
YoY %	4.30%	-16.96%	23.76%	64.55%	-38.55%	24.31%	-	-
Horiz. %	134.72%	129.17%	155.56%	125.69%	76.39%	124.31%	100.00%	-
DY	2.49	1.07	1.30	1.11	1.52	1.36	1.20	62.75%
YoY %	132.71%	-17.69%	17.12%	-26.97%	11.76%	13.33%	-	-
Horiz. %	207.50%	89.17%	108.33%	92.50%	126.67%	113.33%	100.00%	-
P/NAPS	11.61	11.89	12.63	15.07	16.85	15.03	17.64	-24.35%
YoY %	-2.35%	-5.86%	-16.19%	-10.56%	12.11%	-14.80%	-	-
Horiz. %	65.82%	67.40%	71.60%	85.43%	95.52%	85.20%	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