[SPTOTO] YoY Cumulative Quarter Result on 31-Jan-2009 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

16-Mar-2009

Admission Sponsor

Sponsor

Financial Year

30-Apr-2009

Quarter

31-Jan-2009 [#3]

Profit Trend

QoQ- 47.11%

YoY- 5.33%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Cumulative Result
Revenue	2,691,640	2,532,351	2,534,029	2,825,353	2,410,946	2,204,995	2,146,718	3.84%
YoY %	6.29%	-0.07%	-10.31%	17.19%	9.34%	2.71%	-	-
Horiz. %	125.38%	117.96%	118.04%	131.61%	112.31%	102.71%	100.00%	-
PBT	443,831	357,831	428,834	434,515	408,698	396,660	437,624	0.23%
YoY %	24.03%	-16.56%	-1.31%	6.32%	3.03%	-9.36%	-	-
Horiz. %	101.42%	81.77%	97.99%	99.29%	93.39%	90.64%	100.00%	-
Tax	-128,124	-107,654	-125,502	-126,073	-115,799	-105,674	-129,341	-0.15%
YoY %	-19.01%	14.22%	0.45%	-8.87%	-9.58%	18.30%	-	-
Horiz. %	99.06%	83.23%	97.03%	97.47%	89.53%	81.70%	100.00%	-
NP	315,707	250,177	303,332	308,442	292,899	290,986	308,283	0.39%
YoY %	26.19%	-17.52%	-1.66%	5.31%	0.66%	-5.61%	-	-
Horiz. %	102.41%	81.15%	98.39%	100.05%	95.01%	94.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	310,517	243,913	300,847	303,244	287,901	284,352	306,136	0.23%
YoY %	27.31%	-18.92%	-0.79%	5.33%	1.25%	-7.12%	-	-
Horiz. %	101.43%	79.67%	98.27%	99.06%	94.04%	92.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.87%	30.09%	29.27%	29.01%	28.33%	26.64%	29.56%	-
YoY %	-4.05%	2.80%	0.90%	2.40%	6.34%	-9.88%	-	-
Horiz. %	97.67%	101.79%	99.02%	98.14%	95.84%	90.12%	100.00%	-
Total Cost	2,375,933	2,282,174	2,230,697	2,516,911	2,118,047	1,914,009	1,838,435	4.36%
YoY %	4.11%	2.31%	-11.37%	18.83%	10.66%	4.11%	-	-
Horiz. %	129.24%	124.14%	121.34%	136.91%	115.21%	104.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	507,948	427,917	368,491	439,666	366,994	517,945	968,401	-10.19%
YoY %	18.70%	16.13%	-16.19%	19.80%	-29.14%	-46.52%	-	-
Horiz. %	52.45%	44.19%	38.05%	45.40%	37.90%	53.48%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Dividend
Div	294,075	240,703	651,440	178,504	243,481	352,979	313,762	-1.07%
YoY %	22.17%	-63.05%	264.94%	-26.69%	-31.02%	12.50%	-	-
Horiz. %	93.73%	76.72%	207.62%	56.89%	77.60%	112.50%	100.00%	-
Div Payout %	94.71%	98.68%	216.54%	58.86%	84.57%	124.13%	102.49%	-
YoY %	-4.02%	-54.43%	267.89%	-30.40%	-31.87%	21.11%	-	-
Horiz. %	92.41%	96.28%	211.28%	57.43%	82.52%	121.11%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Equity
Net Worth	507,948	427,917	368,491	439,666	366,994	517,945	968,401	-10.19%
YoY %	18.70%	16.13%	-16.19%	19.80%	-29.14%	-46.52%	-	-
Horiz. %	52.45%	44.19%	38.05%	45.40%	37.90%	53.48%	100.00%	-
NOSH	1,336,706	1,337,242	1,316,041	1,256,188	1,265,498	1,294,863	1,210,502	1.66%
YoY %	-0.04%	1.61%	4.76%	-0.74%	-2.27%	6.97%	-	-
Horiz. %	110.43%	110.47%	108.72%	103.77%	104.54%	106.97%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Ratio Analysis
NP Margin	11.73%	9.88%	11.97%	10.92%	12.15%	13.20%	14.36%	-
YoY %	18.72%	-17.46%	9.62%	-10.12%	-7.95%	-8.08%	-	-
Horiz. %	81.69%	68.80%	83.36%	76.04%	84.61%	91.92%	100.00%	-
ROE	61.13%	57.00%	81.64%	68.97%	78.45%	54.90%	31.61%	-
YoY %	7.25%	-30.18%	18.37%	-12.08%	42.90%	73.68%	-	-
Horiz. %	193.39%	180.32%	258.27%	218.19%	248.18%	173.68%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Per Share
RPS	201.36	189.37	192.55	224.91	190.51	170.29	177.34	2.13%
YoY %	6.33%	-1.65%	-14.39%	18.06%	11.87%	-3.98%	-	-
Horiz. %	113.54%	106.78%	108.58%	126.82%	107.43%	96.02%	100.00%	-
EPS	23.23	18.24	22.86	24.14	22.75	21.96	25.29	-1.40%
YoY %	27.36%	-20.21%	-5.30%	6.11%	3.60%	-13.17%	-	-
Horiz. %	91.85%	72.12%	90.39%	95.45%	89.96%	86.83%	100.00%	-
DPS	22.00	18.00	49.50	14.21	19.24	27.26	25.92	-2.69%
YoY %	22.22%	-63.64%	248.35%	-26.14%	-29.42%	5.17%	-	-
Horiz. %	84.88%	69.44%	190.97%	54.82%	74.23%	105.17%	100.00%	-
NAPS	0.38	0.32	0.28	0.35	0.29	0.40	0.80	-11.66%
YoY %	18.75%	14.29%	-20.00%	20.69%	-27.50%	-50.00%	-	-
Horiz. %	47.50%	40.00%	35.00%	43.75%	36.25%	50.00%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,256,300
RPS	199.23	187.44	187.57	209.13	178.46	163.21	158.90	3.83%
YoY %	6.29%	-0.07%	-10.31%	17.19%	9.34%	2.71%	-	-
Horiz. %	125.38%	117.96%	118.04%	131.61%	112.31%	102.71%	100.00%	-
EPS	22.98	18.05	22.27	22.45	21.31	21.05	22.66	0.23%
YoY %	27.31%	-18.95%	-0.80%	5.35%	1.24%	-7.11%	-	-
Horiz. %	101.41%	79.66%	98.28%	99.07%	94.04%	92.89%	100.00%	-
DPS	21.77	17.82	48.22	13.21	18.02	26.13	23.22	-1.06%
YoY %	22.17%	-63.04%	265.03%	-26.69%	-31.04%	12.53%	-	-
Horiz. %	93.76%	76.74%	207.67%	56.89%	77.61%	112.53%	100.00%	-
NAPS	0.376	0.3167	0.2728	0.3254	0.2716	0.3834	0.7168	-10.19%
YoY %	18.72%	16.09%	-16.16%	19.81%	-29.16%	-46.51%	-	-
Horiz. %	52.46%	44.18%	38.06%	45.40%	37.89%	53.49%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/12	31/01/11	29/01/10	30/01/09	31/01/08	31/01/07	27/01/06	-
Price	4.28	4.12	4.13	4.18	4.62	4.52	4.60	-
P/RPS	2.13	2.18	2.14	1.86	2.43	2.65	2.59	-3.20%
YoY %	-2.29%	1.87%	15.05%	-23.46%	-8.30%	2.32%	-	-
Horiz. %	82.24%	84.17%	82.63%	71.81%	93.82%	102.32%	100.00%	-
P/EPS	18.42	22.59	18.07	17.32	20.31	20.58	18.19	0.20%
YoY %	-18.46%	25.01%	4.33%	-14.72%	-1.31%	13.14%	-	-
Horiz. %	101.26%	124.19%	99.34%	95.22%	111.65%	113.14%	100.00%	-
EY	5.43	4.43	5.54	5.78	4.92	4.86	5.50	-0.21%
YoY %	22.57%	-20.04%	-4.15%	17.48%	1.23%	-11.64%	-	-
Horiz. %	98.73%	80.55%	100.73%	105.09%	89.45%	88.36%	100.00%	-
DY	5.14	4.37	11.99	3.40	4.16	6.03	5.63	-1.50%
YoY %	17.62%	-63.55%	252.65%	-18.27%	-31.01%	7.10%	-	-
Horiz. %	91.30%	77.62%	212.97%	60.39%	73.89%	107.10%	100.00%	-
P/NAPS	11.26	12.88	14.75	11.94	15.93	11.30	5.75	11.84%
YoY %	-12.58%	-12.68%	23.53%	-25.05%	40.97%	96.52%	-	-
Horiz. %	195.83%	224.00%	256.52%	207.65%	277.04%	196.52%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	21/03/12	15/03/11	15/03/10	16/03/09	05/03/08	07/03/07	10/03/06	-
Price	4.30	4.00	4.28	4.16	4.36	4.42	4.52	-
P/RPS	2.14	2.11	2.22	1.85	2.29	2.60	2.55	-2.87%
YoY %	1.42%	-4.95%	20.00%	-19.21%	-11.92%	1.96%	-	-
Horiz. %	83.92%	82.75%	87.06%	72.55%	89.80%	101.96%	100.00%	-
P/EPS	18.51	21.93	18.72	17.23	19.16	20.13	17.87	0.58%
YoY %	-15.60%	17.15%	8.65%	-10.07%	-4.82%	12.65%	-	-
Horiz. %	103.58%	122.72%	104.76%	96.42%	107.22%	112.65%	100.00%	-
EY	5.40	4.56	5.34	5.80	5.22	4.97	5.60	-0.60%
YoY %	18.42%	-14.61%	-7.93%	11.11%	5.03%	-11.25%	-	-
Horiz. %	96.43%	81.43%	95.36%	103.57%	93.21%	88.75%	100.00%	-
DY	5.12	4.50	11.57	3.42	4.41	6.17	5.73	-1.85%
YoY %	13.78%	-61.11%	238.30%	-22.45%	-28.53%	7.68%	-	-
Horiz. %	89.35%	78.53%	201.92%	59.69%	76.96%	107.68%	100.00%	-
P/NAPS	11.32	12.50	15.29	11.89	15.03	11.05	5.65	12.27%
YoY %	-9.44%	-18.25%	28.60%	-20.89%	36.02%	95.58%	-	-
Horiz. %	200.35%	221.24%	270.62%	210.44%	266.02%	195.58%	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