[SPTOTO] QoQ TTM Result on 30-Apr-2008 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Jun-2008

Admission Sponsor

Sponsor

Financial Year

30-Apr-2008

Quarter

30-Apr-2008 [#4]

Profit Trend

QoQ- -8.28%

YoY- -7.41%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
TTM Result
Revenue	3,692,184	3,495,998	3,346,681	3,277,777	3,240,307	3,149,811	3,045,755	13.62%
YoY %	5.61%	4.46%	2.10%	1.16%	2.87%	3.42%	-	-
Horiz. %	121.22%	114.78%	109.88%	107.62%	106.39%	103.42%	100.00%	-
PBT	528,444	535,078	491,888	502,627	557,831	561,816	544,486	-1.96%
YoY %	-1.24%	8.78%	-2.14%	-9.90%	-0.71%	3.18%	-	-
Horiz. %	97.05%	98.27%	90.34%	92.31%	102.45%	103.18%	100.00%	-
Tax	-154,152	-158,800	-140,688	-143,878	-172,400	-158,977	-157,805	-1.54%
YoY %	2.93%	-12.87%	2.22%	16.54%	-8.44%	-0.74%	-	-
Horiz. %	97.69%	100.63%	89.15%	91.17%	109.25%	100.74%	100.00%	-
NP	374,292	376,278	351,200	358,749	385,431	402,839	386,681	-2.13%
YoY %	-0.53%	7.14%	-2.10%	-6.92%	-4.32%	4.18%	-	-
Horiz. %	96.80%	97.31%	90.82%	92.78%	99.68%	104.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	364,006	365,052	340,780	348,663	380,127	399,307	381,215	-3.01%
YoY %	-0.29%	7.12%	-2.26%	-8.28%	-4.80%	4.75%	-	-
Horiz. %	95.49%	95.76%	89.39%	91.46%	99.71%	104.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.17%	29.68%	28.60%	28.63%	30.91%	28.30%	28.98%	-
YoY %	-1.72%	3.78%	-0.10%	-7.38%	9.22%	-2.35%	-	-
Horiz. %	100.66%	102.42%	98.69%	98.79%	106.66%	97.65%	100.00%	-
Total Cost	3,317,892	3,119,720	2,995,481	2,919,028	2,854,876	2,746,972	2,659,074	15.82%
YoY %	6.35%	4.15%	2.62%	2.25%	3.93%	3.31%	-	-
Horiz. %	124.78%	117.32%	112.65%	109.78%	107.36%	103.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	439,705	401,737	338,930	327,083	365,414	353,337	382,235	9.74%
YoY %	9.45%	18.53%	3.62%	-10.49%	3.42%	-7.56%	-	-
Horiz. %	115.04%	105.10%	88.67%	85.57%	95.60%	92.44%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Dividend
Div	262,213	280,777	289,572	326,094	312,505	356,154	399,721	-24.40%
YoY %	-6.61%	-3.04%	-11.20%	4.35%	-12.26%	-10.90%	-	-
Horiz. %	65.60%	70.24%	72.44%	81.58%	78.18%	89.10%	100.00%	-
Div Payout %	72.04%	76.91%	84.97%	93.53%	82.21%	89.19%	104.85%	-
YoY %	-6.33%	-9.49%	-9.15%	13.77%	-7.83%	-14.94%	-	-
Horiz. %	68.71%	73.35%	81.04%	89.20%	78.41%	85.06%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Equity
Net Worth	439,705	401,737	338,930	327,083	365,414	353,337	382,235	9.74%
YoY %	9.45%	18.53%	3.62%	-10.49%	3.42%	-7.56%	-	-
Horiz. %	115.04%	105.10%	88.67%	85.57%	95.60%	92.44%	100.00%	-
NOSH	1,256,300	1,255,430	1,255,298	1,258,012	1,260,051	1,261,918	1,274,116	-0.93%
YoY %	0.07%	0.01%	-0.22%	-0.16%	-0.15%	-0.96%	-	-
Horiz. %	98.60%	98.53%	98.52%	98.74%	98.90%	99.04%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Ratio Analysis
NP Margin	10.14%	10.76%	10.49%	10.94%	11.89%	12.79%	12.70%	-
YoY %	-5.76%	2.57%	-4.11%	-7.99%	-7.04%	0.71%	-	-
Horiz. %	79.84%	84.72%	82.60%	86.14%	93.62%	100.71%	100.00%	-
ROE	82.78%	90.87%	100.55%	106.60%	104.03%	113.01%	99.73%	-
YoY %	-8.90%	-9.63%	-5.68%	2.47%	-7.95%	13.32%	-	-
Horiz. %	83.00%	91.12%	100.82%	106.89%	104.31%	113.32%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Per Share
RPS	293.89	278.47	266.60	260.55	257.16	249.61	239.05	14.69%
YoY %	5.54%	4.45%	2.32%	1.32%	3.02%	4.42%	-	-
Horiz. %	122.94%	116.49%	111.52%	108.99%	107.58%	104.42%	100.00%	-
EPS	28.97	29.08	27.15	27.72	30.17	31.64	29.92	-2.11%
YoY %	-0.38%	7.11%	-2.06%	-8.12%	-4.65%	5.75%	-	-
Horiz. %	96.82%	97.19%	90.74%	92.65%	100.84%	105.75%	100.00%	-
DPS	20.87	22.33	23.00	25.80	24.62	28.22	31.04	-23.15%
YoY %	-6.54%	-2.91%	-10.85%	4.79%	-12.76%	-9.09%	-	-
Horiz. %	67.24%	71.94%	74.10%	83.12%	79.32%	90.91%	100.00%	-
NAPS	0.35	0.32	0.27	0.26	0.29	0.28	0.30	10.77%
YoY %	9.38%	18.52%	3.85%	-10.34%	3.57%	-6.67%	-	-
Horiz. %	116.67%	106.67%	90.00%	86.67%	96.67%	93.33%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,258,012
RPS	273.29	258.77	247.72	242.62	239.85	233.15	225.44	13.62%
YoY %	5.61%	4.46%	2.10%	1.15%	2.87%	3.42%	-	-
Horiz. %	121.23%	114.78%	109.88%	107.62%	106.39%	103.42%	100.00%	-
EPS	26.94	27.02	25.22	25.81	28.14	29.56	28.22	-3.03%
YoY %	-0.30%	7.14%	-2.29%	-8.28%	-4.80%	4.75%	-	-
Horiz. %	95.46%	95.75%	89.37%	91.46%	99.72%	104.75%	100.00%	-
DPS	19.41	20.78	21.43	24.14	23.13	26.36	29.59	-24.40%
YoY %	-6.59%	-3.03%	-11.23%	4.37%	-12.25%	-10.92%	-	-
Horiz. %	65.60%	70.23%	72.42%	81.58%	78.17%	89.08%	100.00%	-
NAPS	0.3255	0.2974	0.2509	0.2421	0.2705	0.2615	0.2829	9.75%
YoY %	9.45%	18.53%	3.63%	-10.50%	3.44%	-7.56%	-	-
Horiz. %	115.06%	105.13%	88.69%	85.58%	95.62%	92.44%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	-
Price	4.18	3.90	4.79	4.54	4.62	4.99	4.87	-
P/RPS	1.42	1.40	1.80	1.74	1.80	2.00	2.04	-21.37%
YoY %	1.43%	-22.22%	3.45%	-3.33%	-10.00%	-1.96%	-	-
Horiz. %	69.61%	68.63%	88.24%	85.29%	88.24%	98.04%	100.00%	-
P/EPS	14.43	13.41	17.64	16.38	15.31	15.77	16.28	-7.69%
YoY %	7.61%	-23.98%	7.69%	6.99%	-2.92%	-3.13%	-	-
Horiz. %	88.64%	82.37%	108.35%	100.61%	94.04%	96.87%	100.00%	-
EY	6.93	7.46	5.67	6.10	6.53	6.34	6.14	8.36%
YoY %	-7.10%	31.57%	-7.05%	-6.58%	3.00%	3.26%	-	-
Horiz. %	112.87%	121.50%	92.35%	99.35%	106.35%	103.26%	100.00%	-
DY	4.99	5.73	4.80	5.68	5.33	5.66	6.37	-14.95%
YoY %	-12.91%	19.38%	-15.49%	6.57%	-5.83%	-11.15%	-	-
Horiz. %	78.34%	89.95%	75.35%	89.17%	83.67%	88.85%	100.00%	-
P/NAPS	11.94	12.19	17.74	17.46	15.93	17.82	16.23	-18.43%
YoY %	-2.05%	-31.29%	1.60%	9.60%	-10.61%	9.80%	-	-
Horiz. %	73.57%	75.11%	109.30%	107.58%	98.15%	109.80%	100.00%	-

	31/01/09	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	16/03/09	12/12/08	08/09/08	18/06/08	05/03/08	07/12/07	10/09/07	-
Price	4.16	4.04	4.07	4.38	4.36	4.94	4.77	-
P/RPS	1.42	1.45	1.53	1.68	1.70	1.98	2.00	-20.33%
YoY %	-2.07%	-5.23%	-8.93%	-1.18%	-14.14%	-1.00%	-	-
Horiz. %	71.00%	72.50%	76.50%	84.00%	85.00%	99.00%	100.00%	-
P/EPS	14.36	13.89	14.99	15.80	14.45	15.61	15.94	-6.69%
YoY %	3.38%	-7.34%	-5.13%	9.34%	-7.43%	-2.07%	-	-
Horiz. %	90.09%	87.14%	94.04%	99.12%	90.65%	97.93%	100.00%	-
EY	6.97	7.20	6.67	6.33	6.92	6.41	6.27	7.27%
YoY %	-3.19%	7.95%	5.37%	-8.53%	7.96%	2.23%	-	-
Horiz. %	111.16%	114.83%	106.38%	100.96%	110.37%	102.23%	100.00%	-
DY	5.02	5.53	5.65	5.89	5.65	5.71	6.51	-15.84%
YoY %	-9.22%	-2.12%	-4.07%	4.25%	-1.05%	-12.29%	-	-
Horiz. %	77.11%	84.95%	86.79%	90.48%	86.79%	87.71%	100.00%	-
P/NAPS	11.89	12.63	15.07	16.85	15.03	17.64	15.90	-17.54%
YoY %	-5.86%	-16.19%	-10.56%	12.11%	-14.80%	10.94%	-	-
Horiz. %	74.78%	79.43%	94.78%	105.97%	94.53%	110.94%	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