[SPTOTO] QoQ TTM Result on 31-Jan-2008 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

05-Mar-2008

Admission Sponsor

Sponsor

Financial Year

30-Apr-2008

Quarter

31-Jan-2008 [#3]

Profit Trend

QoQ- -4.8%

YoY- -9.76%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
TTM Result
Revenue	3,495,998	3,346,681	3,277,777	3,240,307	3,149,811	3,045,755	3,034,356	9.85%
YoY %	4.46%	2.10%	1.16%	2.87%	3.42%	0.38%	-	-
Horiz. %	115.21%	110.29%	108.02%	106.79%	103.80%	100.38%	100.00%	-
PBT	535,078	491,888	502,627	557,831	561,816	544,486	545,793	-1.30%
YoY %	8.78%	-2.14%	-9.90%	-0.71%	3.18%	-0.24%	-	-
Horiz. %	98.04%	90.12%	92.09%	102.21%	102.94%	99.76%	100.00%	-
Tax	-158,800	-140,688	-143,878	-172,400	-158,977	-157,805	-162,275	-1.42%
YoY %	-12.87%	2.22%	16.54%	-8.44%	-0.74%	2.75%	-	-
Horiz. %	97.86%	86.70%	88.66%	106.24%	97.97%	97.25%	100.00%	-
NP	376,278	351,200	358,749	385,431	402,839	386,681	383,518	-1.25%
YoY %	7.14%	-2.10%	-6.92%	-4.32%	4.18%	0.82%	-	-
Horiz. %	98.11%	91.57%	93.54%	100.50%	105.04%	100.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	365,052	340,780	348,663	380,127	399,307	381,215	376,578	-2.04%
YoY %	7.12%	-2.26%	-8.28%	-4.80%	4.75%	1.23%	-	-
Horiz. %	96.94%	90.49%	92.59%	100.94%	106.04%	101.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.68%	28.60%	28.63%	30.91%	28.30%	28.98%	29.73%	-
YoY %	3.78%	-0.10%	-7.38%	9.22%	-2.35%	-2.52%	-	-
Horiz. %	99.83%	96.20%	96.30%	103.97%	95.19%	97.48%	100.00%	-
Total Cost	3,119,720	2,995,481	2,919,028	2,854,876	2,746,972	2,659,074	2,650,838	11.41%
YoY %	4.15%	2.62%	2.25%	3.93%	3.31%	0.31%	-	-
Horiz. %	117.69%	113.00%	110.12%	107.70%	103.63%	100.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	401,737	338,930	327,083	365,414	353,337	382,235	422,702	-3.31%
YoY %	18.53%	3.62%	-10.49%	3.42%	-7.56%	-9.57%	-	-
Horiz. %	95.04%	80.18%	77.38%	86.45%	83.59%	90.43%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Dividend
Div	280,777	289,572	326,094	312,505	356,154	399,721	423,182	-23.83%
YoY %	-3.04%	-11.20%	4.35%	-12.26%	-10.90%	-5.54%	-	-
Horiz. %	66.35%	68.43%	77.06%	73.85%	84.16%	94.46%	100.00%	-
Div Payout %	76.91%	84.97%	93.53%	82.21%	89.19%	104.85%	112.38%	-
YoY %	-9.49%	-9.15%	13.77%	-7.83%	-14.94%	-6.70%	-	-
Horiz. %	68.44%	75.61%	83.23%	73.15%	79.36%	93.30%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Equity
Net Worth	401,737	338,930	327,083	365,414	353,337	382,235	422,702	-3.31%
YoY %	18.53%	3.62%	-10.49%	3.42%	-7.56%	-9.57%	-	-
Horiz. %	95.04%	80.18%	77.38%	86.45%	83.59%	90.43%	100.00%	-
NOSH	1,255,430	1,255,298	1,258,012	1,260,051	1,261,918	1,274,116	1,280,916	-1.32%
YoY %	0.01%	-0.22%	-0.16%	-0.15%	-0.96%	-0.53%	-	-
Horiz. %	98.01%	98.00%	98.21%	98.37%	98.52%	99.47%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Ratio Analysis
NP Margin	10.76%	10.49%	10.94%	11.89%	12.79%	12.70%	12.64%	-
YoY %	2.57%	-4.11%	-7.99%	-7.04%	0.71%	0.47%	-	-
Horiz. %	85.13%	82.99%	86.55%	94.07%	101.19%	100.47%	100.00%	-
ROE	90.87%	100.55%	106.60%	104.03%	113.01%	99.73%	89.09%	-
YoY %	-9.63%	-5.68%	2.47%	-7.95%	13.32%	11.94%	-	-
Horiz. %	102.00%	112.86%	119.65%	116.77%	126.85%	111.94%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Per Share
RPS	278.47	266.60	260.55	257.16	249.61	239.05	236.89	11.32%
YoY %	4.45%	2.32%	1.32%	3.02%	4.42%	0.91%	-	-
Horiz. %	117.55%	112.54%	109.99%	108.56%	105.37%	100.91%	100.00%	-
EPS	29.08	27.15	27.72	30.17	31.64	29.92	29.40	-0.72%
YoY %	7.11%	-2.06%	-8.12%	-4.65%	5.75%	1.77%	-	-
Horiz. %	98.91%	92.35%	94.29%	102.62%	107.62%	101.77%	100.00%	-
DPS	22.33	23.00	25.80	24.62	28.22	31.04	32.74	-22.42%
YoY %	-2.91%	-10.85%	4.79%	-12.76%	-9.09%	-5.19%	-	-
Horiz. %	68.20%	70.25%	78.80%	75.20%	86.19%	94.81%	100.00%	-
NAPS	0.32	0.27	0.26	0.29	0.28	0.30	0.33	-2.02%
YoY %	18.52%	3.85%	-10.34%	3.57%	-6.67%	-9.09%	-	-
Horiz. %	96.97%	81.82%	78.79%	87.88%	84.85%	90.91%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,260,051
RPS	258.77	247.72	242.62	239.85	233.15	225.44	224.60	9.85%
YoY %	4.46%	2.10%	1.15%	2.87%	3.42%	0.37%	-	-
Horiz. %	115.21%	110.29%	108.02%	106.79%	103.81%	100.37%	100.00%	-
EPS	27.02	25.22	25.81	28.14	29.56	28.22	27.87	-2.03%
YoY %	7.14%	-2.29%	-8.28%	-4.80%	4.75%	1.26%	-	-
Horiz. %	96.95%	90.49%	92.61%	100.97%	106.06%	101.26%	100.00%	-
DPS	20.78	21.43	24.14	23.13	26.36	29.59	31.32	-23.83%
YoY %	-3.03%	-11.23%	4.37%	-12.25%	-10.92%	-5.52%	-	-
Horiz. %	66.35%	68.42%	77.08%	73.85%	84.16%	94.48%	100.00%	-
NAPS	0.2974	0.2509	0.2421	0.2705	0.2615	0.2829	0.3129	-3.31%
YoY %	18.53%	3.63%	-10.50%	3.44%	-7.56%	-9.59%	-	-
Horiz. %	95.05%	80.19%	77.37%	86.45%	83.57%	90.41%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	-
Price	3.90	4.79	4.54	4.62	4.99	4.87	4.38	-
P/RPS	1.40	1.80	1.74	1.80	2.00	2.04	1.85	-16.88%
YoY %	-22.22%	3.45%	-3.33%	-10.00%	-1.96%	10.27%	-	-
Horiz. %	75.68%	97.30%	94.05%	97.30%	108.11%	110.27%	100.00%	-
P/EPS	13.41	17.64	16.38	15.31	15.77	16.28	14.90	-6.75%
YoY %	-23.98%	7.69%	6.99%	-2.92%	-3.13%	9.26%	-	-
Horiz. %	90.00%	118.39%	109.93%	102.75%	105.84%	109.26%	100.00%	-
EY	7.46	5.67	6.10	6.53	6.34	6.14	6.71	7.28%
YoY %	31.57%	-7.05%	-6.58%	3.00%	3.26%	-8.49%	-	-
Horiz. %	111.18%	84.50%	90.91%	97.32%	94.49%	91.51%	100.00%	-
DY	5.73	4.80	5.68	5.33	5.66	6.37	7.47	-16.13%
YoY %	19.38%	-15.49%	6.57%	-5.83%	-11.15%	-14.73%	-	-
Horiz. %	76.71%	64.26%	76.04%	71.35%	75.77%	85.27%	100.00%	-
P/NAPS	12.19	17.74	17.46	15.93	17.82	16.23	13.27	-5.47%
YoY %	-31.29%	1.60%	9.60%	-10.61%	9.80%	22.31%	-	-
Horiz. %	91.86%	133.69%	131.57%	120.05%	134.29%	122.31%	100.00%	-

	31/10/08	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	CAGR
Price Multiplier on Announcement Date
Date	12/12/08	08/09/08	18/06/08	05/03/08	07/12/07	10/09/07	28/06/07	-
Price	4.04	4.07	4.38	4.36	4.94	4.77	5.18	-
P/RPS	1.45	1.53	1.68	1.70	1.98	2.00	2.19	-23.93%
YoY %	-5.23%	-8.93%	-1.18%	-14.14%	-1.00%	-8.68%	-	-
Horiz. %	66.21%	69.86%	76.71%	77.63%	90.41%	91.32%	100.00%	-
P/EPS	13.89	14.99	15.80	14.45	15.61	15.94	17.62	-14.60%
YoY %	-7.34%	-5.13%	9.34%	-7.43%	-2.07%	-9.53%	-	-
Horiz. %	78.83%	85.07%	89.67%	82.01%	88.59%	90.47%	100.00%	-
EY	7.20	6.67	6.33	6.92	6.41	6.27	5.68	17.04%
YoY %	7.95%	5.37%	-8.53%	7.96%	2.23%	10.39%	-	-
Horiz. %	126.76%	117.43%	111.44%	121.83%	112.85%	110.39%	100.00%	-
DY	5.53	5.65	5.89	5.65	5.71	6.51	6.32	-8.48%
YoY %	-2.12%	-4.07%	4.25%	-1.05%	-12.29%	3.01%	-	-
Horiz. %	87.50%	89.40%	93.20%	89.40%	90.35%	103.01%	100.00%	-
P/NAPS	12.63	15.07	16.85	15.03	17.64	15.90	15.70	-13.44%
YoY %	-16.19%	-10.56%	12.11%	-14.80%	10.94%	1.27%	-	-
Horiz. %	80.45%	95.99%	107.32%	95.73%	112.36%	101.27%	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