[SPTOTO] YoY Annualized Quarter Result on 31-Jul-2009 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

09-Sep-2009

Admission Sponsor

Sponsor

Financial Year

30-Apr-2010

Quarter

31-Jul-2009 [#1]

Profit Trend

QoQ- -2.84%

YoY- 8.73%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Annualized Quarter Result
Revenue	3,599,636	3,383,240	3,341,580	3,304,660	3,303,608	3,027,992	2,982,396	3.18%
YoY %	6.40%	1.25%	1.12%	0.03%	9.10%	1.53%	-	-
Horiz. %	120.70%	113.44%	112.04%	110.81%	110.77%	101.53%	100.00%	-
PBT	643,500	520,428	394,392	568,552	522,796	565,752	570,980	2.01%
YoY %	23.65%	31.96%	-30.63%	8.75%	-7.59%	-0.92%	-	-
Horiz. %	112.70%	91.15%	69.07%	99.57%	91.56%	99.08%	100.00%	-
Tax	-184,584	-145,376	-133,364	-163,016	-146,880	-159,640	-177,520	0.65%
YoY %	-26.97%	-9.01%	18.19%	-10.99%	7.99%	10.07%	-	-
Horiz. %	103.98%	81.89%	75.13%	91.83%	82.74%	89.93%	100.00%	-
NP	458,916	375,052	261,028	405,536	375,916	406,112	393,460	2.59%
YoY %	22.36%	43.68%	-35.63%	7.88%	-7.44%	3.22%	-	-
Horiz. %	116.64%	95.32%	66.34%	103.07%	95.54%	103.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	442,748	368,416	255,824	401,808	369,560	401,092	382,544	2.46%
YoY %	20.18%	44.01%	-36.33%	8.73%	-7.86%	4.85%	-	-
Horiz. %	115.74%	96.31%	66.87%	105.04%	96.61%	104.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.68%	27.93%	33.82%	28.67%	28.10%	28.22%	31.09%	-
YoY %	2.69%	-17.42%	17.96%	2.03%	-0.43%	-9.23%	-	-
Horiz. %	92.25%	89.84%	108.78%	92.22%	90.38%	90.77%	100.00%	-
Total Cost	3,140,720	3,008,188	3,080,552	2,899,124	2,927,692	2,621,880	2,588,936	3.26%
YoY %	4.41%	-2.35%	6.26%	-0.98%	11.66%	1.27%	-	-
Horiz. %	121.31%	116.19%	118.99%	111.98%	113.08%	101.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	515,745	507,975	401,397	189,056	338,930	382,235	556,474	-1.25%
YoY %	1.53%	26.55%	112.32%	-44.22%	-11.33%	-31.31%	-	-
Horiz. %	92.68%	91.28%	72.13%	33.97%	60.91%	68.69%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Dividend
Div	343,830	427,768	428,157	2,495,545	225,953	372,042	465,885	-4.93%
YoY %	-19.62%	-0.09%	-82.84%	1,004.45%	-39.27%	-20.14%	-	-
Horiz. %	73.80%	91.82%	91.90%	535.66%	48.50%	79.86%	100.00%	-
Div Payout %	77.66%	116.11%	167.36%	621.08%	61.14%	92.76%	121.79%	-
YoY %	-33.12%	-30.62%	-73.05%	915.83%	-34.09%	-23.84%	-	-
Horiz. %	63.77%	95.34%	137.42%	509.96%	50.20%	76.16%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Equity
Net Worth	515,745	507,975	401,397	189,056	338,930	382,235	556,474	-1.25%
YoY %	1.53%	26.55%	112.32%	-44.22%	-11.33%	-31.31%	-	-
Horiz. %	92.68%	91.28%	72.13%	33.97%	60.91%	68.69%	100.00%	-
NOSH	1,322,425	1,336,777	1,337,991	1,260,376	1,255,298	1,274,116	1,294,127	0.36%
YoY %	-1.07%	-0.09%	6.16%	0.40%	-1.48%	-1.55%	-	-
Horiz. %	102.19%	103.30%	103.39%	97.39%	97.00%	98.45%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Ratio Analysis
NP Margin	12.75%	11.09%	7.81%	12.27%	11.38%	13.41%	13.19%	-
YoY %	14.97%	42.00%	-36.35%	7.82%	-15.14%	1.67%	-	-
Horiz. %	96.66%	84.08%	59.21%	93.03%	86.28%	101.67%	100.00%	-
ROE	85.85%	72.53%	63.73%	212.53%	109.04%	104.93%	68.74%	-
YoY %	18.36%	13.81%	-70.01%	94.91%	3.92%	52.65%	-	-
Horiz. %	124.89%	105.51%	92.71%	309.18%	158.63%	152.65%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Per Share
RPS	272.20	253.09	249.75	262.20	263.17	237.65	230.46	2.81%
YoY %	7.55%	1.34%	-4.75%	-0.37%	10.74%	3.12%	-	-
Horiz. %	118.11%	109.82%	108.37%	113.77%	114.19%	103.12%	100.00%	-
EPS	33.48	27.56	19.12	31.88	29.44	31.48	29.56	2.09%
YoY %	21.48%	44.14%	-40.03%	8.29%	-6.48%	6.50%	-	-
Horiz. %	113.26%	93.23%	64.68%	107.85%	99.59%	106.50%	100.00%	-
DPS	26.00	32.00	32.00	198.00	18.00	29.20	36.00	-5.27%
YoY %	-18.75%	0.00%	-83.84%	1,000.00%	-38.36%	-18.89%	-	-
Horiz. %	72.22%	88.89%	88.89%	550.00%	50.00%	81.11%	100.00%	-
NAPS	0.39	0.38	0.30	0.15	0.27	0.30	0.43	-1.61%
YoY %	2.63%	26.67%	100.00%	-44.44%	-10.00%	-30.23%	-	-
Horiz. %	90.70%	88.37%	69.77%	34.88%	62.79%	69.77%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,260,376
RPS	266.44	250.42	247.34	244.61	244.53	224.13	220.75	3.18%
YoY %	6.40%	1.25%	1.12%	0.03%	9.10%	1.53%	-	-
Horiz. %	120.70%	113.44%	112.05%	110.81%	110.77%	101.53%	100.00%	-
EPS	32.77	27.27	18.94	29.74	27.35	29.69	28.32	2.45%
YoY %	20.17%	43.98%	-36.31%	8.74%	-7.88%	4.84%	-	-
Horiz. %	115.71%	96.29%	66.88%	105.01%	96.57%	104.84%	100.00%	-
DPS	25.45	31.66	31.69	184.72	16.72	27.54	34.48	-4.93%
YoY %	-19.61%	-0.09%	-82.84%	1,004.78%	-39.29%	-20.13%	-	-
Horiz. %	73.81%	91.82%	91.91%	535.73%	48.49%	79.87%	100.00%	-
NAPS	0.3818	0.376	0.2971	0.1399	0.2509	0.2829	0.4119	-1.25%
YoY %	1.54%	26.56%	112.37%	-44.24%	-11.31%	-31.32%	-	-
Horiz. %	92.69%	91.28%	72.13%	33.96%	60.91%	68.68%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	-
Price	4.19	4.31	4.11	4.27	4.79	4.87	4.28	-
P/RPS	1.54	1.70	1.65	1.63	1.82	2.05	1.86	-3.09%
YoY %	-9.41%	3.03%	1.23%	-10.44%	-11.22%	10.22%	-	-
Horiz. %	82.80%	91.40%	88.71%	87.63%	97.85%	110.22%	100.00%	-
P/EPS	12.51	15.64	21.50	13.39	16.27	15.47	14.48	-2.40%
YoY %	-20.01%	-27.26%	60.57%	-17.70%	5.17%	6.84%	-	-
Horiz. %	86.40%	108.01%	148.48%	92.47%	112.36%	106.84%	100.00%	-
EY	7.99	6.39	4.65	7.47	6.15	6.46	6.91	2.44%
YoY %	25.04%	37.42%	-37.75%	21.46%	-4.80%	-6.51%	-	-
Horiz. %	115.63%	92.47%	67.29%	108.10%	89.00%	93.49%	100.00%	-
DY	6.21	7.42	7.79	46.37	3.76	6.00	8.41	-4.92%
YoY %	-16.31%	-4.75%	-83.20%	1,133.24%	-37.33%	-28.66%	-	-
Horiz. %	73.84%	88.23%	92.63%	551.37%	44.71%	71.34%	100.00%	-
P/NAPS	10.74	11.34	13.70	28.47	17.74	16.23	9.95	1.28%
YoY %	-5.29%	-17.23%	-51.88%	60.48%	9.30%	63.12%	-	-
Horiz. %	107.94%	113.97%	137.69%	286.13%	178.29%	163.12%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	18/09/12	21/09/11	20/09/10	09/09/09	08/09/08	10/09/07	06/09/06	-
Price	4.29	4.26	4.02	4.23	4.07	4.77	4.34	-
P/RPS	1.58	1.68	1.61	1.61	1.55	2.01	1.88	-2.85%
YoY %	-5.95%	4.35%	0.00%	3.87%	-22.89%	6.91%	-	-
Horiz. %	84.04%	89.36%	85.64%	85.64%	82.45%	106.91%	100.00%	-
P/EPS	12.81	15.46	21.03	13.27	13.82	15.15	14.68	-2.24%
YoY %	-17.14%	-26.49%	58.48%	-3.98%	-8.78%	3.20%	-	-
Horiz. %	87.26%	105.31%	143.26%	90.40%	94.14%	103.20%	100.00%	-
EY	7.80	6.47	4.76	7.54	7.23	6.60	6.81	2.28%
YoY %	20.56%	35.92%	-36.87%	4.29%	9.55%	-3.08%	-	-
Horiz. %	114.54%	95.01%	69.90%	110.72%	106.17%	96.92%	100.00%	-
DY	6.06	7.51	7.96	46.81	4.42	6.12	8.29	-5.08%
YoY %	-19.31%	-5.65%	-83.00%	959.05%	-27.78%	-26.18%	-	-
Horiz. %	73.10%	90.59%	96.02%	564.66%	53.32%	73.82%	100.00%	-
P/NAPS	11.00	11.21	13.40	28.20	15.07	15.90	10.09	1.44%
YoY %	-1.87%	-16.34%	-52.48%	87.13%	-5.22%	57.58%	-	-
Horiz. %	109.02%	111.10%	132.80%	279.48%	149.36%	157.58%	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