[SPTOTO] YoY Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

15-Mar-2010

Admission Sponsor

Sponsor

Financial Year

30-Apr-2010

Quarter

31-Jan-2010 [#3]

Profit Trend

QoQ- 48.2%

YoY- -0.79%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Cumulative Result
Revenue	2,697,341	2,691,640	2,532,351	2,534,029	2,825,353	2,410,946	2,204,995	3.41%
YoY %	0.21%	6.29%	-0.07%	-10.31%	17.19%	9.34%	-	-
Horiz. %	122.33%	122.07%	114.85%	114.92%	128.13%	109.34%	100.00%	-
PBT	452,819	443,831	357,831	428,834	434,515	408,698	396,660	2.22%
YoY %	2.03%	24.03%	-16.56%	-1.31%	6.32%	3.03%	-	-
Horiz. %	114.16%	111.89%	90.21%	108.11%	109.54%	103.03%	100.00%	-
Tax	-134,884	-128,124	-107,654	-125,502	-126,073	-115,799	-105,674	4.14%
YoY %	-5.28%	-19.01%	14.22%	0.45%	-8.87%	-9.58%	-	-
Horiz. %	127.64%	121.24%	101.87%	118.76%	119.30%	109.58%	100.00%	-
NP	317,935	315,707	250,177	303,332	308,442	292,899	290,986	1.48%
YoY %	0.71%	26.19%	-17.52%	-1.66%	5.31%	0.66%	-	-
Horiz. %	109.26%	108.50%	85.98%	104.24%	106.00%	100.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	309,350	310,517	243,913	300,847	303,244	287,901	284,352	1.41%
YoY %	-0.38%	27.31%	-18.92%	-0.79%	5.33%	1.25%	-	-
Horiz. %	108.79%	109.20%	85.78%	105.80%	106.64%	101.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.79%	28.87%	30.09%	29.27%	29.01%	28.33%	26.64%	-
YoY %	3.19%	-4.05%	2.80%	0.90%	2.40%	6.34%	-	-
Horiz. %	111.82%	108.37%	112.95%	109.87%	108.90%	106.34%	100.00%	-
Total Cost	2,379,406	2,375,933	2,282,174	2,230,697	2,516,911	2,118,047	1,914,009	3.69%
YoY %	0.15%	4.11%	2.31%	-11.37%	18.83%	10.66%	-	-
Horiz. %	124.32%	124.13%	119.24%	116.55%	131.50%	110.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	621,609	507,948	427,917	368,491	439,666	366,994	517,945	3.08%
YoY %	22.38%	18.70%	16.13%	-16.19%	19.80%	-29.14%	-	-
Horiz. %	120.01%	98.07%	82.62%	71.14%	84.89%	70.86%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Dividend
Div	211,611	294,075	240,703	651,440	178,504	243,481	352,979	-8.16%
YoY %	-28.04%	22.17%	-63.05%	264.94%	-26.69%	-31.02%	-	-
Horiz. %	59.95%	83.31%	68.19%	184.55%	50.57%	68.98%	100.00%	-
Div Payout %	68.41%	94.71%	98.68%	216.54%	58.86%	84.57%	124.13%	-
YoY %	-27.77%	-4.02%	-54.43%	267.89%	-30.40%	-31.87%	-	-
Horiz. %	55.11%	76.30%	79.50%	174.45%	47.42%	68.13%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Equity
Net Worth	621,609	507,948	427,917	368,491	439,666	366,994	517,945	3.08%
YoY %	22.38%	18.70%	16.13%	-16.19%	19.80%	-29.14%	-	-
Horiz. %	120.01%	98.07%	82.62%	71.14%	84.89%	70.86%	100.00%	-
NOSH	1,322,573	1,336,706	1,337,242	1,316,041	1,256,188	1,265,498	1,294,863	0.35%
YoY %	-1.06%	-0.04%	1.61%	4.76%	-0.74%	-2.27%	-	-
Horiz. %	102.14%	103.23%	103.27%	101.64%	97.01%	97.73%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Ratio Analysis
NP Margin	11.79%	11.73%	9.88%	11.97%	10.92%	12.15%	13.20%	-
YoY %	0.51%	18.72%	-17.46%	9.62%	-10.12%	-7.95%	-	-
Horiz. %	89.32%	88.86%	74.85%	90.68%	82.73%	92.05%	100.00%	-
ROE	49.77%	61.13%	57.00%	81.64%	68.97%	78.45%	54.90%	-
YoY %	-18.58%	7.25%	-30.18%	18.37%	-12.08%	42.90%	-	-
Horiz. %	90.66%	111.35%	103.83%	148.71%	125.63%	142.90%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Per Share
RPS	203.95	201.36	189.37	192.55	224.91	190.51	170.29	3.04%
YoY %	1.29%	6.33%	-1.65%	-14.39%	18.06%	11.87%	-	-
Horiz. %	119.77%	118.25%	111.20%	113.07%	132.07%	111.87%	100.00%	-
EPS	23.39	23.23	18.24	22.86	24.14	22.75	21.96	1.05%
YoY %	0.69%	27.36%	-20.21%	-5.30%	6.11%	3.60%	-	-
Horiz. %	106.51%	105.78%	83.06%	104.10%	109.93%	103.60%	100.00%	-
DPS	16.00	22.00	18.00	49.50	14.21	19.24	27.26	-8.49%
YoY %	-27.27%	22.22%	-63.64%	248.35%	-26.14%	-29.42%	-	-
Horiz. %	58.69%	80.70%	66.03%	181.58%	52.13%	70.58%	100.00%	-
NAPS	0.47	0.38	0.32	0.28	0.35	0.29	0.40	2.72%
YoY %	23.68%	18.75%	14.29%	-20.00%	20.69%	-27.50%	-	-
Horiz. %	117.50%	95.00%	80.00%	70.00%	87.50%	72.50%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,342,263
RPS	199.66	199.23	187.44	187.57	209.13	178.46	163.21	3.41%
YoY %	0.22%	6.29%	-0.07%	-10.31%	17.19%	9.34%	-	-
Horiz. %	122.33%	122.07%	114.85%	114.93%	128.14%	109.34%	100.00%	-
EPS	22.90	22.98	18.05	22.27	22.45	21.31	21.05	1.41%
YoY %	-0.35%	27.31%	-18.95%	-0.80%	5.35%	1.24%	-	-
Horiz. %	108.79%	109.17%	85.75%	105.80%	106.65%	101.24%	100.00%	-
DPS	15.66	21.77	17.82	48.22	13.21	18.02	26.13	-8.17%
YoY %	-28.07%	22.17%	-63.04%	265.03%	-26.69%	-31.04%	-	-
Horiz. %	59.93%	83.31%	68.20%	184.54%	50.55%	68.96%	100.00%	-
NAPS	0.4601	0.376	0.3167	0.2728	0.3254	0.2716	0.3834	3.08%
YoY %	22.37%	18.72%	16.09%	-16.16%	19.81%	-29.16%	-	-
Horiz. %	120.01%	98.07%	82.60%	71.15%	84.87%	70.84%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/13	31/01/12	31/01/11	29/01/10	30/01/09	31/01/08	31/01/07	-
Price	4.35	4.28	4.12	4.13	4.18	4.62	4.52	-
P/RPS	2.13	2.13	2.18	2.14	1.86	2.43	2.65	-3.57%
YoY %	0.00%	-2.29%	1.87%	15.05%	-23.46%	-8.30%	-	-
Horiz. %	80.38%	80.38%	82.26%	80.75%	70.19%	91.70%	100.00%	-
P/EPS	18.60	18.42	22.59	18.07	17.32	20.31	20.58	-1.67%
YoY %	0.98%	-18.46%	25.01%	4.33%	-14.72%	-1.31%	-	-
Horiz. %	90.38%	89.50%	109.77%	87.80%	84.16%	98.69%	100.00%	-
EY	5.38	5.43	4.43	5.54	5.78	4.92	4.86	1.70%
YoY %	-0.92%	22.57%	-20.04%	-4.15%	17.48%	1.23%	-	-
Horiz. %	110.70%	111.73%	91.15%	113.99%	118.93%	101.23%	100.00%	-
DY	3.68	5.14	4.37	11.99	3.40	4.16	6.03	-7.89%
YoY %	-28.40%	17.62%	-63.55%	252.65%	-18.27%	-31.01%	-	-
Horiz. %	61.03%	85.24%	72.47%	198.84%	56.38%	68.99%	100.00%	-
P/NAPS	9.26	11.26	12.88	14.75	11.94	15.93	11.30	-3.26%
YoY %	-17.76%	-12.58%	-12.68%	23.53%	-25.05%	40.97%	-	-
Horiz. %	81.95%	99.65%	113.98%	130.53%	105.66%	140.97%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	CAGR
Price Multiplier on Announcement Date
Date	18/03/13	21/03/12	15/03/11	15/03/10	16/03/09	05/03/08	07/03/07	-
Price	4.21	4.30	4.00	4.28	4.16	4.36	4.42	-
P/RPS	2.06	2.14	2.11	2.22	1.85	2.29	2.60	-3.80%
YoY %	-3.74%	1.42%	-4.95%	20.00%	-19.21%	-11.92%	-	-
Horiz. %	79.23%	82.31%	81.15%	85.38%	71.15%	88.08%	100.00%	-
P/EPS	18.00	18.51	21.93	18.72	17.23	19.16	20.13	-1.84%
YoY %	-2.76%	-15.60%	17.15%	8.65%	-10.07%	-4.82%	-	-
Horiz. %	89.42%	91.95%	108.94%	93.00%	85.59%	95.18%	100.00%	-
EY	5.56	5.40	4.56	5.34	5.80	5.22	4.97	1.88%
YoY %	2.96%	18.42%	-14.61%	-7.93%	11.11%	5.03%	-	-
Horiz. %	111.87%	108.65%	91.75%	107.44%	116.70%	105.03%	100.00%	-
DY	3.80	5.12	4.50	11.57	3.42	4.41	6.17	-7.75%
YoY %	-25.78%	13.78%	-61.11%	238.30%	-22.45%	-28.53%	-	-
Horiz. %	61.59%	82.98%	72.93%	187.52%	55.43%	71.47%	100.00%	-
P/NAPS	8.96	11.32	12.50	15.29	11.89	15.03	11.05	-3.43%
YoY %	-20.85%	-9.44%	-18.25%	28.60%	-20.89%	36.02%	-	-
Horiz. %	81.09%	102.44%	113.12%	138.37%	107.60%	136.02%	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