[SPTOTO] YoY Cumulative Quarter 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- 102.08%

YoY- -1.52%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Cumulative Result
Revenue	1,808,614	1,708,181	1,681,185	1,683,270	1,767,690	1,549,469	1,434,014	3.94%
YoY %	5.88%	1.61%	-0.12%	-4.78%	14.08%	8.05%	-	-
Horiz. %	126.12%	119.12%	117.24%	117.38%	123.27%	108.05%	100.00%	-
PBT	322,326	278,892	196,338	289,575	293,095	260,644	244,621	4.70%
YoY %	15.57%	42.05%	-32.20%	-1.20%	12.45%	6.55%	-	-
Horiz. %	131.77%	114.01%	80.26%	118.38%	119.82%	106.55%	100.00%	-
Tax	-92,249	-77,770	-63,873	-84,905	-83,113	-68,191	-71,489	4.33%
YoY %	-18.62%	-21.76%	24.77%	-2.16%	-21.88%	4.61%	-	-
Horiz. %	129.04%	108.79%	89.35%	118.77%	116.26%	95.39%	100.00%	-
NP	230,077	201,122	132,465	204,670	209,982	192,453	173,132	4.84%
YoY %	14.40%	51.83%	-35.28%	-2.53%	9.11%	11.16%	-	-
Horiz. %	132.89%	116.17%	76.51%	118.22%	121.28%	111.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	223,281	197,777	129,038	202,996	206,132	189,743	167,014	4.95%
YoY %	12.90%	53.27%	-36.43%	-1.52%	8.64%	13.61%	-	-
Horiz. %	133.69%	118.42%	77.26%	121.54%	123.42%	113.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.62%	27.89%	32.53%	29.32%	28.36%	26.16%	29.22%	-
YoY %	2.62%	-14.26%	10.95%	3.39%	8.41%	-10.47%	-	-
Horiz. %	97.95%	95.45%	111.33%	100.34%	97.06%	89.53%	100.00%	-
Total Cost	1,578,537	1,507,059	1,548,720	1,478,600	1,557,708	1,357,016	1,260,882	3.81%
YoY %	4.74%	-2.69%	4.74%	-5.08%	14.79%	7.62%	-	-
Horiz. %	125.19%	119.52%	122.83%	117.27%	123.54%	107.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	528,788	508,149	361,038	299,673	401,963	355,133	517,872	0.34%
YoY %	4.06%	40.75%	20.48%	-25.45%	13.19%	-31.42%	-	-
Horiz. %	102.11%	98.12%	69.72%	57.87%	77.62%	68.58%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Dividend
Div	211,515	213,957	160,461	644,948	122,473	168,942	234,725	-1.71%
YoY %	-1.14%	33.34%	-75.12%	426.60%	-27.51%	-28.03%	-	-
Horiz. %	90.11%	91.15%	68.36%	274.77%	52.18%	71.97%	100.00%	-
Div Payout %	94.73%	108.18%	124.35%	317.72%	59.41%	89.04%	140.54%	-
YoY %	-12.43%	-13.00%	-60.86%	434.79%	-33.28%	-36.64%	-	-
Horiz. %	67.40%	76.97%	88.48%	226.07%	42.27%	63.36%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Equity
Net Worth	528,788	508,149	361,038	299,673	401,963	355,133	517,872	0.34%
YoY %	4.06%	40.75%	20.48%	-25.45%	13.19%	-31.42%	-	-
Horiz. %	102.11%	98.12%	69.72%	57.87%	77.62%	68.58%	100.00%	-
NOSH	1,321,971	1,337,234	1,337,181	1,302,926	1,256,136	1,268,335	1,294,682	0.34%
YoY %	-1.14%	0.00%	2.63%	3.72%	-0.96%	-2.04%	-	-
Horiz. %	102.11%	103.29%	103.28%	100.64%	97.02%	97.96%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Ratio Analysis
NP Margin	12.72%	11.77%	7.88%	12.16%	11.88%	12.42%	12.07%	-
YoY %	8.07%	49.37%	-35.20%	2.36%	-4.35%	2.90%	-	-
Horiz. %	105.39%	97.51%	65.29%	100.75%	98.43%	102.90%	100.00%	-
ROE	42.23%	38.92%	35.74%	67.74%	51.28%	53.43%	32.25%	-
YoY %	8.50%	8.90%	-47.24%	32.10%	-4.02%	65.67%	-	-
Horiz. %	130.95%	120.68%	110.82%	210.05%	159.01%	165.67%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Per Share
RPS	136.81	127.74	125.73	129.19	140.72	122.17	110.76	3.57%
YoY %	7.10%	1.60%	-2.68%	-8.19%	15.18%	10.30%	-	-
Horiz. %	123.52%	115.33%	113.52%	116.64%	127.05%	110.30%	100.00%	-
EPS	16.89	14.79	9.65	15.58	16.41	14.96	12.90	4.58%
YoY %	14.20%	53.26%	-38.06%	-5.06%	9.69%	15.97%	-	-
Horiz. %	130.93%	114.65%	74.81%	120.78%	127.21%	115.97%	100.00%	-
DPS	16.00	16.00	12.00	49.50	9.75	13.32	18.13	-2.05%
YoY %	0.00%	33.33%	-75.76%	407.69%	-26.80%	-26.53%	-	-
Horiz. %	88.25%	88.25%	66.19%	273.03%	53.78%	73.47%	100.00%	-
NAPS	0.40	0.38	0.27	0.23	0.32	0.28	0.40	0.00%
YoY %	5.26%	40.74%	17.39%	-28.12%	14.29%	-30.00%	-	-
Horiz. %	100.00%	95.00%	67.50%	57.50%	80.00%	70.00%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,345,721
RPS	133.87	126.44	124.44	124.59	130.84	114.69	106.14	3.94%
YoY %	5.88%	1.61%	-0.12%	-4.78%	14.08%	8.06%	-	-
Horiz. %	126.13%	119.13%	117.24%	117.38%	123.27%	108.06%	100.00%	-
EPS	16.53	14.64	9.55	15.03	15.26	14.04	12.36	4.95%
YoY %	12.91%	53.30%	-36.46%	-1.51%	8.69%	13.59%	-	-
Horiz. %	133.74%	118.45%	77.27%	121.60%	123.46%	113.59%	100.00%	-
DPS	15.66	15.84	11.88	47.74	9.07	12.50	17.37	-1.71%
YoY %	-1.14%	33.33%	-75.12%	426.35%	-27.44%	-28.04%	-	-
Horiz. %	90.16%	91.19%	68.39%	274.84%	52.22%	71.96%	100.00%	-
NAPS	0.3914	0.3761	0.2672	0.2218	0.2975	0.2629	0.3833	0.34%
YoY %	4.07%	40.76%	20.47%	-25.45%	13.16%	-31.41%	-	-
Horiz. %	102.11%	98.12%	69.71%	57.87%	77.62%	68.59%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/12	31/10/11	29/10/10	30/10/09	31/10/08	31/10/07	31/10/06	-
Price	4.34	4.18	4.08	4.23	3.90	4.99	4.48	-
P/RPS	3.17	3.27	3.25	3.27	2.77	4.08	4.04	-3.95%
YoY %	-3.06%	0.62%	-0.61%	18.05%	-32.11%	0.99%	-	-
Horiz. %	78.47%	80.94%	80.45%	80.94%	68.56%	100.99%	100.00%	-
P/EPS	25.70	28.26	42.28	27.15	23.77	33.36	34.73	-4.89%
YoY %	-9.06%	-33.16%	55.73%	14.22%	-28.75%	-3.94%	-	-
Horiz. %	74.00%	81.37%	121.74%	78.17%	68.44%	96.06%	100.00%	-
EY	3.89	3.54	2.37	3.68	4.21	3.00	2.88	5.13%
YoY %	9.89%	49.37%	-35.60%	-12.59%	40.33%	4.17%	-	-
Horiz. %	135.07%	122.92%	82.29%	127.78%	146.18%	104.17%	100.00%	-
DY	3.69	3.83	2.94	11.70	2.50	2.67	4.05	-1.53%
YoY %	-3.66%	30.27%	-74.87%	368.00%	-6.37%	-34.07%	-	-
Horiz. %	91.11%	94.57%	72.59%	288.89%	61.73%	65.93%	100.00%	-
P/NAPS	10.85	11.00	15.11	18.39	12.19	17.82	11.20	-0.52%
YoY %	-1.36%	-27.20%	-17.84%	50.86%	-31.59%	59.11%	-	-
Horiz. %	96.88%	98.21%	134.91%	164.20%	108.84%	159.11%	100.00%	-

	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	31/10/06	CAGR
Price Multiplier on Announcement Date
Date	18/12/12	12/12/11	10/12/10	10/12/09	12/12/08	07/12/07	08/12/06	-
Price	4.37	4.01	4.04	4.11	4.04	4.94	4.64	-
P/RPS	3.19	3.14	3.21	3.18	2.87	4.04	4.19	-4.43%
YoY %	1.59%	-2.18%	0.94%	10.80%	-28.96%	-3.58%	-	-
Horiz. %	76.13%	74.94%	76.61%	75.89%	68.50%	96.42%	100.00%	-
P/EPS	25.87	27.11	41.87	26.38	24.62	33.02	35.97	-5.34%
YoY %	-4.57%	-35.25%	58.72%	7.15%	-25.44%	-8.20%	-	-
Horiz. %	71.92%	75.37%	116.40%	73.34%	68.45%	91.80%	100.00%	-
EY	3.86	3.69	2.39	3.79	4.06	3.03	2.78	5.61%
YoY %	4.61%	54.39%	-36.94%	-6.65%	33.99%	8.99%	-	-
Horiz. %	138.85%	132.73%	85.97%	136.33%	146.04%	108.99%	100.00%	-
DY	3.66	3.99	2.97	12.04	2.41	2.70	3.91	-1.09%
YoY %	-8.27%	34.34%	-75.33%	399.59%	-10.74%	-30.95%	-	-
Horiz. %	93.61%	102.05%	75.96%	307.93%	61.64%	69.05%	100.00%	-
P/NAPS	10.92	10.55	14.96	17.87	12.63	17.64	11.60	-1.00%
YoY %	3.51%	-29.48%	-16.28%	41.49%	-28.40%	52.07%	-	-
Horiz. %	94.14%	90.95%	128.97%	154.05%	108.88%	152.07%	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