[SPTOTO] QoQ TTM Result on 31-Oct-2009 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

10-Dec-2009

Admission Sponsor

Sponsor

Financial Year

30-Apr-2010

Quarter

31-Oct-2009 [#2]

Profit Trend

QoQ- -2.68%

YoY- 11.59%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
TTM Result
Revenue	3,401,553	3,392,323	3,404,362	3,611,266	3,695,949	3,695,686	3,692,184	-5.33%
YoY %	0.27%	-0.35%	-5.73%	-2.29%	0.01%	0.09%	-	-
Horiz. %	92.13%	91.88%	92.20%	97.81%	100.10%	100.09%	100.00%	-
PBT	502,615	546,155	579,647	581,808	596,767	585,328	528,444	-3.29%
YoY %	-7.97%	-5.78%	-0.37%	-2.51%	1.95%	10.76%	-	-
Horiz. %	95.11%	103.35%	109.69%	110.10%	112.93%	110.76%	100.00%	-
Tax	-152,327	-159,740	-166,497	-168,860	-171,102	-167,068	-154,152	-0.79%
YoY %	4.64%	4.06%	1.40%	1.31%	-2.41%	-8.38%	-	-
Horiz. %	98.82%	103.62%	108.01%	109.54%	111.00%	108.38%	100.00%	-
NP	350,288	386,415	413,150	412,948	425,665	418,260	374,292	-4.33%
YoY %	-9.35%	-6.47%	0.05%	-2.99%	1.77%	11.75%	-	-
Horiz. %	93.59%	103.24%	110.38%	110.33%	113.73%	111.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	345,246	381,742	408,096	407,357	418,555	410,493	364,006	-3.47%
YoY %	-9.56%	-6.46%	0.18%	-2.68%	1.96%	12.77%	-	-
Horiz. %	94.85%	104.87%	112.11%	111.91%	114.99%	112.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.31%	29.25%	28.72%	29.02%	28.67%	28.54%	29.17%	-
YoY %	3.62%	1.85%	-1.03%	1.22%	0.46%	-2.16%	-	-
Horiz. %	103.91%	100.27%	98.46%	99.49%	98.29%	97.84%	100.00%	-
Total Cost	3,051,265	3,005,908	2,991,212	3,198,318	3,270,284	3,277,426	3,317,892	-5.44%
YoY %	1.51%	0.49%	-6.48%	-2.20%	-0.22%	-1.22%	-	-
Horiz. %	91.96%	90.60%	90.15%	96.40%	98.57%	98.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	401,397	441,245	375,833	309,516	189,056	477,220	439,705	-5.91%
YoY %	-9.03%	17.40%	21.43%	63.72%	-60.38%	8.53%	-	-
Horiz. %	91.29%	100.35%	85.47%	70.39%	43.00%	108.53%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Dividend
Div	214,007	730,854	762,029	818,060	883,970	316,572	262,213	-12.69%
YoY %	-70.72%	-4.09%	-6.85%	-7.46%	179.23%	20.73%	-	-
Horiz. %	81.62%	278.73%	290.61%	311.98%	337.12%	120.73%	100.00%	-
Div Payout %	61.99%	191.45%	186.73%	200.82%	211.20%	77.12%	72.04%	-
YoY %	-67.62%	2.53%	-7.02%	-4.91%	173.86%	7.05%	-	-
Horiz. %	86.05%	265.76%	259.20%	278.76%	293.17%	107.05%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Equity
Net Worth	401,397	441,245	375,833	309,516	189,056	477,220	439,705	-5.91%
YoY %	-9.03%	17.40%	21.43%	63.72%	-60.38%	8.53%	-	-
Horiz. %	91.29%	100.35%	85.47%	70.39%	43.00%	108.53%	100.00%	-
NOSH	1,337,991	1,337,107	1,342,263	1,345,721	1,260,376	1,255,843	1,256,300	4.30%
YoY %	0.07%	-0.38%	-0.26%	6.77%	0.36%	-0.04%	-	-
Horiz. %	106.50%	106.43%	106.84%	107.12%	100.32%	99.96%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Ratio Analysis
NP Margin	10.30%	11.39%	12.14%	11.43%	11.52%	11.32%	10.14%	-
YoY %	-9.57%	-6.18%	6.21%	-0.78%	1.77%	11.64%	-	-
Horiz. %	101.58%	112.33%	119.72%	112.72%	113.61%	111.64%	100.00%	-
ROE	86.01%	86.51%	108.58%	131.61%	221.39%	86.02%	82.78%	-
YoY %	-0.58%	-20.33%	-17.50%	-40.55%	157.37%	3.91%	-	-
Horiz. %	103.90%	104.51%	131.17%	158.99%	267.44%	103.91%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Per Share
RPS	254.23	253.71	253.63	268.35	293.24	294.28	293.89	-9.23%
YoY %	0.20%	0.03%	-5.49%	-8.49%	-0.35%	0.13%	-	-
Horiz. %	86.51%	86.33%	86.30%	91.31%	99.78%	100.13%	100.00%	-
EPS	25.80	28.55	30.40	30.27	33.21	32.69	28.97	-7.45%
YoY %	-9.63%	-6.09%	0.43%	-8.85%	1.59%	12.84%	-	-
Horiz. %	89.06%	98.55%	104.94%	104.49%	114.64%	112.84%	100.00%	-
DPS	16.00	54.66	56.77	60.79	70.21	25.21	20.87	-16.27%
YoY %	-70.73%	-3.72%	-6.61%	-13.42%	178.50%	20.80%	-	-
Horiz. %	76.67%	261.91%	272.02%	291.28%	336.42%	120.80%	100.00%	-
NAPS	0.30	0.33	0.28	0.23	0.15	0.38	0.35	-9.79%
YoY %	-9.09%	17.86%	21.74%	53.33%	-60.53%	8.57%	-	-
Horiz. %	85.71%	94.29%	80.00%	65.71%	42.86%	108.57%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,345,721
RPS	251.78	251.10	251.99	267.30	273.57	273.55	273.29	-5.33%
YoY %	0.27%	-0.35%	-5.73%	-2.29%	0.01%	0.10%	-	-
Horiz. %	92.13%	91.88%	92.21%	97.81%	100.10%	100.10%	100.00%	-
EPS	25.55	28.26	30.21	30.15	30.98	30.38	26.94	-3.47%
YoY %	-9.59%	-6.45%	0.20%	-2.68%	1.97%	12.77%	-	-
Horiz. %	94.84%	104.90%	112.14%	111.92%	115.00%	112.77%	100.00%	-
DPS	15.84	54.10	56.40	60.55	65.43	23.43	19.41	-12.70%
YoY %	-70.72%	-4.08%	-6.85%	-7.46%	179.26%	20.71%	-	-
Horiz. %	81.61%	278.72%	290.57%	311.95%	337.09%	120.71%	100.00%	-
NAPS	0.2971	0.3266	0.2782	0.2291	0.1399	0.3532	0.3255	-5.92%
YoY %	-9.03%	17.40%	21.43%	63.76%	-60.39%	8.51%	-	-
Horiz. %	91.27%	100.34%	85.47%	70.38%	42.98%	108.51%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/10	30/04/10	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	-
Price	4.11	4.47	4.13	4.23	4.27	4.38	4.18	-
P/RPS	1.62	1.76	1.63	1.58	1.46	1.49	1.42	9.20%
YoY %	-7.95%	7.98%	3.16%	8.22%	-2.01%	4.93%	-	-
Horiz. %	114.08%	123.94%	114.79%	111.27%	102.82%	104.93%	100.00%	-
P/EPS	15.93	15.66	13.58	13.97	12.86	13.40	14.43	6.83%
YoY %	1.72%	15.32%	-2.79%	8.63%	-4.03%	-7.14%	-	-
Horiz. %	110.40%	108.52%	94.11%	96.81%	89.12%	92.86%	100.00%	-
EY	6.28	6.39	7.36	7.16	7.78	7.46	6.93	-6.37%
YoY %	-1.72%	-13.18%	2.79%	-7.97%	4.29%	7.65%	-	-
Horiz. %	90.62%	92.21%	106.20%	103.32%	112.27%	107.65%	100.00%	-
DY	3.89	12.23	13.75	14.37	16.44	5.76	4.99	-15.33%
YoY %	-68.19%	-11.05%	-4.31%	-12.59%	185.42%	15.43%	-	-
Horiz. %	77.96%	245.09%	275.55%	287.98%	329.46%	115.43%	100.00%	-
P/NAPS	13.70	13.55	14.75	18.39	28.47	11.53	11.94	9.62%
YoY %	1.11%	-8.14%	-19.79%	-35.41%	146.92%	-3.43%	-	-
Horiz. %	114.74%	113.48%	123.53%	154.02%	238.44%	96.57%	100.00%	-

	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	CAGR
Price Multiplier on Announcement Date
Date	20/09/10	18/06/10	15/03/10	10/12/09	09/09/09	15/06/09	16/03/09	-
Price	4.02	4.33	4.28	4.11	4.23	4.41	4.16	-
P/RPS	1.58	1.71	1.69	1.53	1.44	1.50	1.42	7.39%
YoY %	-7.60%	1.18%	10.46%	6.25%	-4.00%	5.63%	-	-
Horiz. %	111.27%	120.42%	119.01%	107.75%	101.41%	105.63%	100.00%	-
P/EPS	15.58	15.17	14.08	13.58	12.74	13.49	14.36	5.60%
YoY %	2.70%	7.74%	3.68%	6.59%	-5.56%	-6.06%	-	-
Horiz. %	108.50%	105.64%	98.05%	94.57%	88.72%	93.94%	100.00%	-
EY	6.42	6.59	7.10	7.37	7.85	7.41	6.97	-5.34%
YoY %	-2.58%	-7.18%	-3.66%	-6.11%	5.94%	6.31%	-	-
Horiz. %	92.11%	94.55%	101.87%	105.74%	112.63%	106.31%	100.00%	-
DY	3.98	12.62	13.26	14.79	16.60	5.72	5.02	-14.37%
YoY %	-68.46%	-4.83%	-10.34%	-10.90%	190.21%	13.94%	-	-
Horiz. %	79.28%	251.39%	264.14%	294.62%	330.68%	113.94%	100.00%	-
P/NAPS	13.40	13.12	15.29	17.87	28.20	11.61	11.89	8.32%
YoY %	2.13%	-14.19%	-14.44%	-36.63%	142.89%	-2.35%	-	-
Horiz. %	112.70%	110.34%	128.60%	150.29%	237.17%	97.65%	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