[SPTOTO] YoY Annualized Quarter 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- 2.28%

YoY- 18.61%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Annualized Quarter Result
Revenue	3,607,754	3,433,216	3,392,810	3,695,686	3,277,797	3,035,288	2,938,322	3.47%
YoY %	5.08%	1.19%	-8.20%	12.75%	7.99%	3.30%	-	-
Horiz. %	122.78%	116.84%	115.47%	125.78%	111.55%	103.30%	100.00%	-
PBT	579,150	508,402	548,188	585,544	502,627	545,332	571,914	0.20%
YoY %	13.92%	-7.26%	-6.38%	16.50%	-7.83%	-4.65%	-	-
Horiz. %	101.27%	88.89%	95.85%	102.38%	87.89%	95.35%	100.00%	-
Tax	-163,465	-150,961	-159,710	-163,528	-143,878	-162,806	-104,600	7.71%
YoY %	-8.28%	5.48%	2.33%	-13.66%	11.63%	-55.65%	-	-
Horiz. %	156.28%	144.32%	152.69%	156.34%	137.55%	155.65%	100.00%	-
NP	415,685	357,441	388,478	422,016	358,749	382,526	467,314	-1.93%
YoY %	16.29%	-7.99%	-7.95%	17.64%	-6.22%	-18.14%	-	-
Horiz. %	88.95%	76.49%	83.13%	90.31%	76.77%	81.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	405,476	349,761	383,504	413,554	348,663	375,687	464,525	-2.23%
YoY %	15.93%	-8.80%	-7.27%	18.61%	-7.19%	-19.12%	-	-
Horiz. %	87.29%	75.29%	82.56%	89.03%	75.06%	80.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.22%	29.69%	29.13%	27.93%	28.63%	29.85%	18.29%	-
YoY %	-4.95%	1.92%	4.30%	-2.44%	-4.09%	63.20%	-	-
Horiz. %	154.29%	162.33%	159.27%	152.71%	156.53%	163.20%	100.00%	-
Total Cost	3,192,069	3,075,775	3,004,332	3,273,670	2,919,048	2,652,762	2,471,008	4.35%
YoY %	3.78%	2.38%	-8.23%	12.15%	10.04%	7.36%	-	-
Horiz. %	129.18%	124.47%	121.58%	132.48%	118.13%	107.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	480,626	454,680	449,263	477,317	328,450	422,545	1,176,836	-13.85%
YoY %	5.71%	1.21%	-5.88%	45.32%	-22.27%	-64.09%	-	-
Horiz. %	40.84%	38.64%	38.18%	40.56%	27.91%	35.91%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Dividend
Div	360,470	280,832	759,784	316,662	327,187	419,216	450,140	-3.63%
YoY %	28.36%	-63.04%	139.94%	-3.22%	-21.95%	-6.87%	-	-
Horiz. %	80.08%	62.39%	168.79%	70.35%	72.69%	93.13%	100.00%	-
Div Payout %	88.90%	80.29%	198.12%	76.57%	93.84%	111.59%	96.90%	-
YoY %	10.72%	-59.47%	158.74%	-18.40%	-15.91%	15.16%	-	-
Horiz. %	91.74%	82.86%	204.46%	79.02%	96.84%	115.16%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Equity
Net Worth	480,626	454,680	449,263	477,317	328,450	422,545	1,176,836	-13.85%
YoY %	5.71%	1.21%	-5.88%	45.32%	-22.27%	-64.09%	-	-
Horiz. %	40.84%	38.64%	38.18%	40.56%	27.91%	35.91%	100.00%	-
NOSH	1,335,074	1,337,295	1,321,363	1,256,098	1,263,271	1,280,442	1,225,871	1.43%
YoY %	-0.17%	1.21%	5.20%	-0.57%	-1.34%	4.45%	-	-
Horiz. %	108.91%	109.09%	107.79%	102.47%	103.05%	104.45%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Ratio Analysis
NP Margin	11.52%	10.41%	11.45%	11.42%	10.94%	12.60%	15.90%	-
YoY %	10.66%	-9.08%	0.26%	4.39%	-13.17%	-20.75%	-	-
Horiz. %	72.45%	65.47%	72.01%	71.82%	68.81%	79.25%	100.00%	-
ROE	84.36%	76.92%	85.36%	86.64%	106.15%	88.91%	39.47%	-
YoY %	9.67%	-9.89%	-1.48%	-18.38%	19.39%	125.26%	-	-
Horiz. %	213.73%	194.88%	216.27%	219.51%	268.94%	225.26%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Per Share
RPS	270.23	256.73	256.77	294.22	259.47	237.05	239.69	2.01%
YoY %	5.26%	-0.02%	-12.73%	13.39%	9.46%	-1.10%	-	-
Horiz. %	112.74%	107.11%	107.13%	122.75%	108.25%	98.90%	100.00%	-
EPS	30.37	26.15	29.02	32.93	27.60	29.05	37.89	-3.61%
YoY %	16.14%	-9.89%	-11.87%	19.31%	-4.99%	-23.33%	-	-
Horiz. %	80.15%	69.02%	76.59%	86.91%	72.84%	76.67%	100.00%	-
DPS	27.00	21.00	57.50	25.21	25.90	32.74	36.72	-4.99%
YoY %	28.57%	-63.48%	128.08%	-2.66%	-20.89%	-10.84%	-	-
Horiz. %	73.53%	57.19%	156.59%	68.65%	70.53%	89.16%	100.00%	-
NAPS	0.36	0.34	0.34	0.38	0.26	0.33	0.96	-15.06%
YoY %	5.88%	0.00%	-10.53%	46.15%	-21.21%	-65.62%	-	-
Horiz. %	37.50%	35.42%	35.42%	39.58%	27.08%	34.38%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,255,843
RPS	267.04	254.12	251.13	273.55	242.62	224.67	217.49	3.47%
YoY %	5.08%	1.19%	-8.20%	12.75%	7.99%	3.30%	-	-
Horiz. %	122.78%	116.84%	115.47%	125.78%	111.55%	103.30%	100.00%	-
EPS	30.01	25.89	28.39	30.61	25.81	27.81	34.38	-2.23%
YoY %	15.91%	-8.81%	-7.25%	18.60%	-7.19%	-19.11%	-	-
Horiz. %	87.29%	75.31%	82.58%	89.03%	75.07%	80.89%	100.00%	-
DPS	26.68	20.79	56.24	23.44	24.22	31.03	33.32	-3.63%
YoY %	28.33%	-63.03%	139.93%	-3.22%	-21.95%	-6.87%	-	-
Horiz. %	80.07%	62.39%	168.79%	70.35%	72.69%	93.13%	100.00%	-
NAPS	0.3558	0.3366	0.3325	0.3533	0.2431	0.3128	0.8711	-13.85%
YoY %	5.70%	1.23%	-5.89%	45.33%	-22.28%	-64.09%	-	-
Horiz. %	40.84%	38.64%	38.17%	40.56%	27.91%	35.91%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/12	29/04/11	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	-
Price	4.23	4.13	4.47	4.38	4.54	4.38	4.75	-
P/RPS	1.57	1.61	1.74	1.49	1.75	1.85	1.98	-3.78%
YoY %	-2.48%	-7.47%	16.78%	-14.86%	-5.41%	-6.57%	-	-
Horiz. %	79.29%	81.31%	87.88%	75.25%	88.38%	93.43%	100.00%	-
P/EPS	13.93	15.79	15.40	13.30	16.45	14.93	12.54	1.76%
YoY %	-11.78%	2.53%	15.79%	-19.15%	10.18%	19.06%	-	-
Horiz. %	111.08%	125.92%	122.81%	106.06%	131.18%	119.06%	100.00%	-
EY	7.18	6.33	6.49	7.52	6.08	6.70	7.98	-1.74%
YoY %	13.43%	-2.47%	-13.70%	23.68%	-9.25%	-16.04%	-	-
Horiz. %	89.97%	79.32%	81.33%	94.24%	76.19%	83.96%	100.00%	-
DY	6.38	5.08	12.86	5.76	5.70	7.47	7.73	-3.14%
YoY %	25.59%	-60.50%	123.26%	1.05%	-23.69%	-3.36%	-	-
Horiz. %	82.54%	65.72%	166.36%	74.51%	73.74%	96.64%	100.00%	-
P/NAPS	11.75	12.15	13.15	11.53	17.46	13.27	4.95	15.48%
YoY %	-3.29%	-7.60%	14.05%	-33.96%	31.57%	168.08%	-	-
Horiz. %	237.37%	245.45%	265.66%	232.93%	352.73%	268.08%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Price Multiplier on Announcement Date
Date	18/06/12	20/06/11	18/06/10	15/06/09	18/06/08	28/06/07	19/06/06	-
Price	4.14	4.42	4.33	4.41	4.38	5.18	4.60	-
P/RPS	1.53	1.72	1.69	1.50	1.69	2.19	1.92	-3.71%
YoY %	-11.05%	1.78%	12.67%	-11.24%	-22.83%	14.06%	-	-
Horiz. %	79.69%	89.58%	88.02%	78.12%	88.02%	114.06%	100.00%	-
P/EPS	13.63	16.90	14.92	13.39	15.87	17.65	12.14	1.94%
YoY %	-19.35%	13.27%	11.43%	-15.63%	-10.08%	45.39%	-	-
Horiz. %	112.27%	139.21%	122.90%	110.30%	130.72%	145.39%	100.00%	-
EY	7.34	5.92	6.70	7.47	6.30	5.66	8.24	-1.90%
YoY %	23.99%	-11.64%	-10.31%	18.57%	11.31%	-31.31%	-	-
Horiz. %	89.08%	71.84%	81.31%	90.66%	76.46%	68.69%	100.00%	-
DY	6.52	4.75	13.28	5.72	5.91	6.32	7.98	-3.30%
YoY %	37.26%	-64.23%	132.17%	-3.21%	-6.49%	-20.80%	-	-
Horiz. %	81.70%	59.52%	166.42%	71.68%	74.06%	79.20%	100.00%	-
P/NAPS	11.50	13.00	12.74	11.61	16.85	15.70	4.79	15.70%
YoY %	-11.54%	2.04%	9.73%	-31.10%	7.32%	227.77%	-	-
Horiz. %	240.08%	271.40%	265.97%	242.38%	351.77%	327.77%	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