[SPTOTO] QoQ TTM Result on 30-Apr-2009 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

15-Jun-2009

Admission Sponsor

Sponsor

Financial Year

30-Apr-2009

Quarter

30-Apr-2009 [#4]

Profit Trend

QoQ- 12.77%

YoY- 17.73%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
TTM Result
Revenue	3,404,362	3,611,266	3,695,949	3,695,686	3,692,184	3,495,998	3,346,681	1.14%
YoY %	-5.73%	-2.29%	0.01%	0.09%	5.61%	4.46%	-	-
Horiz. %	101.72%	107.91%	110.44%	110.43%	110.32%	104.46%	100.00%	-
PBT	579,647	581,808	596,767	585,328	528,444	535,078	491,888	11.53%
YoY %	-0.37%	-2.51%	1.95%	10.76%	-1.24%	8.78%	-	-
Horiz. %	117.84%	118.28%	121.32%	119.00%	107.43%	108.78%	100.00%	-
Tax	-166,497	-168,860	-171,102	-167,068	-154,152	-158,800	-140,688	11.84%
YoY %	1.40%	1.31%	-2.41%	-8.38%	2.93%	-12.87%	-	-
Horiz. %	118.34%	120.02%	121.62%	118.75%	109.57%	112.87%	100.00%	-
NP	413,150	412,948	425,665	418,260	374,292	376,278	351,200	11.40%
YoY %	0.05%	-2.99%	1.77%	11.75%	-0.53%	7.14%	-	-
Horiz. %	117.64%	117.58%	121.20%	119.09%	106.58%	107.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	408,096	407,357	418,555	410,493	364,006	365,052	340,780	12.73%
YoY %	0.18%	-2.68%	1.96%	12.77%	-0.29%	7.12%	-	-
Horiz. %	119.75%	119.54%	122.82%	120.46%	106.82%	107.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.72%	29.02%	28.67%	28.54%	29.17%	29.68%	28.60%	-
YoY %	-1.03%	1.22%	0.46%	-2.16%	-1.72%	3.78%	-	-
Horiz. %	100.42%	101.47%	100.24%	99.79%	101.99%	103.78%	100.00%	-
Total Cost	2,991,212	3,198,318	3,270,284	3,277,426	3,317,892	3,119,720	2,995,481	-0.09%
YoY %	-6.48%	-2.20%	-0.22%	-1.22%	6.35%	4.15%	-	-
Horiz. %	99.86%	106.77%	109.17%	109.41%	110.76%	104.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	375,833	309,516	189,056	477,220	439,705	401,737	338,930	7.11%
YoY %	21.43%	63.72%	-60.38%	8.53%	9.45%	18.53%	-	-
Horiz. %	110.89%	91.32%	55.78%	140.80%	129.73%	118.53%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Dividend
Div	762,029	818,060	883,970	316,572	262,213	280,777	289,572	90.27%
YoY %	-6.85%	-7.46%	179.23%	20.73%	-6.61%	-3.04%	-	-
Horiz. %	263.16%	282.51%	305.27%	109.32%	90.55%	96.96%	100.00%	-
Div Payout %	186.73%	200.82%	211.20%	77.12%	72.04%	76.91%	84.97%	-
YoY %	-7.02%	-4.91%	173.86%	7.05%	-6.33%	-9.49%	-	-
Horiz. %	219.76%	236.34%	248.56%	90.76%	84.78%	90.51%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Equity
Net Worth	375,833	309,516	189,056	477,220	439,705	401,737	338,930	7.11%
YoY %	21.43%	63.72%	-60.38%	8.53%	9.45%	18.53%	-	-
Horiz. %	110.89%	91.32%	55.78%	140.80%	129.73%	118.53%	100.00%	-
NOSH	1,342,263	1,345,721	1,260,376	1,255,843	1,256,300	1,255,430	1,255,298	4.55%
YoY %	-0.26%	6.77%	0.36%	-0.04%	0.07%	0.01%	-	-
Horiz. %	106.93%	107.20%	100.40%	100.04%	100.08%	100.01%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Ratio Analysis
NP Margin	12.14%	11.43%	11.52%	11.32%	10.14%	10.76%	10.49%	-
YoY %	6.21%	-0.78%	1.77%	11.64%	-5.76%	2.57%	-	-
Horiz. %	115.73%	108.96%	109.82%	107.91%	96.66%	102.57%	100.00%	-
ROE	108.58%	131.61%	221.39%	86.02%	82.78%	90.87%	100.55%	-
YoY %	-17.50%	-40.55%	157.37%	3.91%	-8.90%	-9.63%	-	-
Horiz. %	107.99%	130.89%	220.18%	85.55%	82.33%	90.37%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Per Share
RPS	253.63	268.35	293.24	294.28	293.89	278.47	266.60	-3.26%
YoY %	-5.49%	-8.49%	-0.35%	0.13%	5.54%	4.45%	-	-
Horiz. %	95.14%	100.66%	109.99%	110.38%	110.24%	104.45%	100.00%	-
EPS	30.40	30.27	33.21	32.69	28.97	29.08	27.15	7.80%
YoY %	0.43%	-8.85%	1.59%	12.84%	-0.38%	7.11%	-	-
Horiz. %	111.97%	111.49%	122.32%	120.41%	106.70%	107.11%	100.00%	-
DPS	56.77	60.79	70.21	25.21	20.87	22.33	23.00	82.33%
YoY %	-6.61%	-13.42%	178.50%	20.80%	-6.54%	-2.91%	-	-
Horiz. %	246.83%	264.30%	305.26%	109.61%	90.74%	97.09%	100.00%	-
NAPS	0.28	0.23	0.15	0.38	0.35	0.32	0.27	2.44%
YoY %	21.74%	53.33%	-60.53%	8.57%	9.38%	18.52%	-	-
Horiz. %	103.70%	85.19%	55.56%	140.74%	129.63%	118.52%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,255,843
RPS	251.99	267.30	273.57	273.55	273.29	258.77	247.72	1.14%
YoY %	-5.73%	-2.29%	0.01%	0.10%	5.61%	4.46%	-	-
Horiz. %	101.72%	107.90%	110.44%	110.43%	110.32%	104.46%	100.00%	-
EPS	30.21	30.15	30.98	30.38	26.94	27.02	25.22	12.75%
YoY %	0.20%	-2.68%	1.97%	12.77%	-0.30%	7.14%	-	-
Horiz. %	119.79%	119.55%	122.84%	120.46%	106.82%	107.14%	100.00%	-
DPS	56.40	60.55	65.43	23.43	19.41	20.78	21.43	90.28%
YoY %	-6.85%	-7.46%	179.26%	20.71%	-6.59%	-3.03%	-	-
Horiz. %	263.18%	282.55%	305.32%	109.33%	90.57%	96.97%	100.00%	-
NAPS	0.2782	0.2291	0.1399	0.3532	0.3255	0.2974	0.2509	7.10%
YoY %	21.43%	63.76%	-60.39%	8.51%	9.45%	18.53%	-	-
Horiz. %	110.88%	91.31%	55.76%	140.77%	129.73%	118.53%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	-
Price	4.13	4.23	4.27	4.38	4.18	3.90	4.79	-
P/RPS	1.63	1.58	1.46	1.49	1.42	1.40	1.80	-6.38%
YoY %	3.16%	8.22%	-2.01%	4.93%	1.43%	-22.22%	-	-
Horiz. %	90.56%	87.78%	81.11%	82.78%	78.89%	77.78%	100.00%	-
P/EPS	13.58	13.97	12.86	13.40	14.43	13.41	17.64	-15.96%
YoY %	-2.79%	8.63%	-4.03%	-7.14%	7.61%	-23.98%	-	-
Horiz. %	76.98%	79.20%	72.90%	75.96%	81.80%	76.02%	100.00%	-
EY	7.36	7.16	7.78	7.46	6.93	7.46	5.67	18.93%
YoY %	2.79%	-7.97%	4.29%	7.65%	-7.10%	31.57%	-	-
Horiz. %	129.81%	126.28%	137.21%	131.57%	122.22%	131.57%	100.00%	-
DY	13.75	14.37	16.44	5.76	4.99	5.73	4.80	101.31%
YoY %	-4.31%	-12.59%	185.42%	15.43%	-12.91%	19.38%	-	-
Horiz. %	286.46%	299.38%	342.50%	120.00%	103.96%	119.38%	100.00%	-
P/NAPS	14.75	18.39	28.47	11.53	11.94	12.19	17.74	-11.54%
YoY %	-19.79%	-35.41%	146.92%	-3.43%	-2.05%	-31.29%	-	-
Horiz. %	83.15%	103.66%	160.48%	64.99%	67.31%	68.71%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	15/03/10	10/12/09	09/09/09	15/06/09	16/03/09	12/12/08	08/09/08	-
Price	4.28	4.11	4.23	4.41	4.16	4.04	4.07	-
P/RPS	1.69	1.53	1.44	1.50	1.42	1.45	1.53	6.83%
YoY %	10.46%	6.25%	-4.00%	5.63%	-2.07%	-5.23%	-	-
Horiz. %	110.46%	100.00%	94.12%	98.04%	92.81%	94.77%	100.00%	-
P/EPS	14.08	13.58	12.74	13.49	14.36	13.89	14.99	-4.07%
YoY %	3.68%	6.59%	-5.56%	-6.06%	3.38%	-7.34%	-	-
Horiz. %	93.93%	90.59%	84.99%	89.99%	95.80%	92.66%	100.00%	-
EY	7.10	7.37	7.85	7.41	6.97	7.20	6.67	4.24%
YoY %	-3.66%	-6.11%	5.94%	6.31%	-3.19%	7.95%	-	-
Horiz. %	106.45%	110.49%	117.69%	111.09%	104.50%	107.95%	100.00%	-
DY	13.26	14.79	16.60	5.72	5.02	5.53	5.65	76.32%
YoY %	-10.34%	-10.90%	190.21%	13.94%	-9.22%	-2.12%	-	-
Horiz. %	234.69%	261.77%	293.81%	101.24%	88.85%	97.88%	100.00%	-
P/NAPS	15.29	17.87	28.20	11.61	11.89	12.63	15.07	0.96%
YoY %	-14.44%	-36.63%	142.89%	-2.35%	-5.86%	-16.19%	-	-
Horiz. %	101.46%	118.58%	187.13%	77.04%	78.90%	83.81%	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