[SPTOTO] YoY Cumulative Quarter Result on 31-Oct-2010 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

10-Dec-2010

Admission Sponsor

Sponsor

Financial Year

30-Apr-2011

Quarter

31-Oct-2010 [#2]

Profit Trend

QoQ- 101.76%

YoY- -36.43%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	CAGR
Cumulative Result
Revenue	1,753,988	1,808,614	1,708,181	1,681,185	1,683,270	1,767,690	1,549,469	2.08%
YoY %	-3.02%	5.88%	1.61%	-0.12%	-4.78%	14.08%	-	-
Horiz. %	113.20%	116.72%	110.24%	108.50%	108.64%	114.08%	100.00%	-
PBT	276,196	322,326	278,892	196,338	289,575	293,095	260,644	0.96%
YoY %	-14.31%	15.57%	42.05%	-32.20%	-1.20%	12.45%	-	-
Horiz. %	105.97%	123.67%	107.00%	75.33%	111.10%	112.45%	100.00%	-
Tax	-87,186	-92,249	-77,770	-63,873	-84,905	-83,113	-68,191	4.17%
YoY %	5.49%	-18.62%	-21.76%	24.77%	-2.16%	-21.88%	-	-
Horiz. %	127.86%	135.28%	114.05%	93.67%	124.51%	121.88%	100.00%	-
NP	189,010	230,077	201,122	132,465	204,670	209,982	192,453	-0.30%
YoY %	-17.85%	14.40%	51.83%	-35.28%	-2.53%	9.11%	-	-
Horiz. %	98.21%	119.55%	104.50%	68.83%	106.35%	109.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	181,422	223,281	197,777	129,038	202,996	206,132	189,743	-0.74%
YoY %	-18.75%	12.90%	53.27%	-36.43%	-1.52%	8.64%	-	-
Horiz. %	95.61%	117.68%	104.23%	68.01%	106.98%	108.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.57%	28.62%	27.89%	32.53%	29.32%	28.36%	26.16%	-
YoY %	10.31%	2.62%	-14.26%	10.95%	3.39%	8.41%	-	-
Horiz. %	120.68%	109.40%	106.61%	124.35%	112.08%	108.41%	100.00%	-
Total Cost	1,564,978	1,578,537	1,507,059	1,548,720	1,478,600	1,557,708	1,357,016	2.40%
YoY %	-0.86%	4.74%	-2.69%	4.74%	-5.08%	14.79%	-	-
Horiz. %	115.32%	116.32%	111.06%	114.13%	108.96%	114.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	629,286	528,788	508,149	361,038	299,673	401,963	355,133	9.99%
YoY %	19.01%	4.06%	40.75%	20.48%	-25.45%	13.19%	-	-
Horiz. %	177.20%	148.90%	143.09%	101.66%	84.38%	113.19%	100.00%	-

	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	CAGR
Dividend
Div	133,890	211,515	213,957	160,461	644,948	122,473	168,942	-3.79%
YoY %	-36.70%	-1.14%	33.34%	-75.12%	426.60%	-27.51%	-	-
Horiz. %	79.25%	125.20%	126.65%	94.98%	381.76%	72.49%	100.00%	-
Div Payout %	73.80%	94.73%	108.18%	124.35%	317.72%	59.41%	89.04%	-
YoY %	-22.09%	-12.43%	-13.00%	-60.86%	434.79%	-33.28%	-	-
Horiz. %	82.88%	106.39%	121.50%	139.66%	356.83%	66.72%	100.00%	-

	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	CAGR
Equity
Net Worth	629,286	528,788	508,149	361,038	299,673	401,963	355,133	9.99%
YoY %	19.01%	4.06%	40.75%	20.48%	-25.45%	13.19%	-	-
Horiz. %	177.20%	148.90%	143.09%	101.66%	84.38%	113.19%	100.00%	-
NOSH	1,338,907	1,321,971	1,337,234	1,337,181	1,302,926	1,256,136	1,268,335	0.90%
YoY %	1.28%	-1.14%	0.00%	2.63%	3.72%	-0.96%	-	-
Horiz. %	105.56%	104.23%	105.43%	105.43%	102.73%	99.04%	100.00%	-

	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	CAGR
Ratio Analysis
NP Margin	10.78%	12.72%	11.77%	7.88%	12.16%	11.88%	12.42%	-
YoY %	-15.25%	8.07%	49.37%	-35.20%	2.36%	-4.35%	-	-
Horiz. %	86.80%	102.42%	94.77%	63.45%	97.91%	95.65%	100.00%	-
ROE	28.83%	42.23%	38.92%	35.74%	67.74%	51.28%	53.43%	-
YoY %	-31.73%	8.50%	8.90%	-47.24%	32.10%	-4.02%	-	-
Horiz. %	53.96%	79.04%	72.84%	66.89%	126.78%	95.98%	100.00%	-

	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	CAGR
Per Share
RPS	131.00	136.81	127.74	125.73	129.19	140.72	122.17	1.16%
YoY %	-4.25%	7.10%	1.60%	-2.68%	-8.19%	15.18%	-	-
Horiz. %	107.23%	111.98%	104.56%	102.91%	105.75%	115.18%	100.00%	-
EPS	13.55	16.89	14.79	9.65	15.58	16.41	14.96	-1.63%
YoY %	-19.78%	14.20%	53.26%	-38.06%	-5.06%	9.69%	-	-
Horiz. %	90.57%	112.90%	98.86%	64.51%	104.14%	109.69%	100.00%	-
DPS	10.00	16.00	16.00	12.00	49.50	9.75	13.32	-4.66%
YoY %	-37.50%	0.00%	33.33%	-75.76%	407.69%	-26.80%	-	-
Horiz. %	75.08%	120.12%	120.12%	90.09%	371.62%	73.20%	100.00%	-
NAPS	0.47	0.40	0.38	0.27	0.23	0.32	0.28	9.00%
YoY %	17.50%	5.26%	40.74%	17.39%	-28.12%	14.29%	-	-
Horiz. %	167.86%	142.86%	135.71%	96.43%	82.14%	114.29%	100.00%	-

	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,336,386
RPS	129.83	133.87	126.44	124.44	124.59	130.84	114.69	2.08%
YoY %	-3.02%	5.88%	1.61%	-0.12%	-4.78%	14.08%	-	-
Horiz. %	113.20%	116.72%	110.25%	108.50%	108.63%	114.08%	100.00%	-
EPS	13.43	16.53	14.64	9.55	15.03	15.26	14.04	-0.73%
YoY %	-18.75%	12.91%	53.30%	-36.46%	-1.51%	8.69%	-	-
Horiz. %	95.66%	117.74%	104.27%	68.02%	107.05%	108.69%	100.00%	-
DPS	9.91	15.66	15.84	11.88	47.74	9.07	12.50	-3.79%
YoY %	-36.72%	-1.14%	33.33%	-75.12%	426.35%	-27.44%	-	-
Horiz. %	79.28%	125.28%	126.72%	95.04%	381.92%	72.56%	100.00%	-
NAPS	0.4658	0.3914	0.3761	0.2672	0.2218	0.2975	0.2629	9.99%
YoY %	19.01%	4.07%	40.76%	20.47%	-25.45%	13.16%	-	-
Horiz. %	177.18%	148.88%	143.06%	101.64%	84.37%	113.16%	100.00%	-

	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/13	31/10/12	31/10/11	29/10/10	30/10/09	31/10/08	31/10/07	-
Price	4.07	4.34	4.18	4.08	4.23	3.90	4.99	-
P/RPS	3.11	3.17	3.27	3.25	3.27	2.77	4.08	-4.41%
YoY %	-1.89%	-3.06%	0.62%	-0.61%	18.05%	-32.11%	-	-
Horiz. %	76.23%	77.70%	80.15%	79.66%	80.15%	67.89%	100.00%	-
P/EPS	30.04	25.70	28.26	42.28	27.15	23.77	33.36	-1.73%
YoY %	16.89%	-9.06%	-33.16%	55.73%	14.22%	-28.75%	-	-
Horiz. %	90.05%	77.04%	84.71%	126.74%	81.38%	71.25%	100.00%	-
EY	3.33	3.89	3.54	2.37	3.68	4.21	3.00	1.75%
YoY %	-14.40%	9.89%	49.37%	-35.60%	-12.59%	40.33%	-	-
Horiz. %	111.00%	129.67%	118.00%	79.00%	122.67%	140.33%	100.00%	-
DY	2.46	3.69	3.83	2.94	11.70	2.50	2.67	-1.35%
YoY %	-33.33%	-3.66%	30.27%	-74.87%	368.00%	-6.37%	-	-
Horiz. %	92.13%	138.20%	143.45%	110.11%	438.20%	93.63%	100.00%	-
P/NAPS	8.66	10.85	11.00	15.11	18.39	12.19	17.82	-11.32%
YoY %	-20.18%	-1.36%	-27.20%	-17.84%	50.86%	-31.59%	-	-
Horiz. %	48.60%	60.89%	61.73%	84.79%	103.20%	68.41%	100.00%	-

	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	31/10/07	CAGR
Price Multiplier on Announcement Date
Date	13/12/13	18/12/12	12/12/11	10/12/10	10/12/09	12/12/08	07/12/07	-
Price	3.91	4.37	4.01	4.04	4.11	4.04	4.94	-
P/RPS	2.98	3.19	3.14	3.21	3.18	2.87	4.04	-4.94%
YoY %	-6.58%	1.59%	-2.18%	0.94%	10.80%	-28.96%	-	-
Horiz. %	73.76%	78.96%	77.72%	79.46%	78.71%	71.04%	100.00%	-
P/EPS	28.86	25.87	27.11	41.87	26.38	24.62	33.02	-2.21%
YoY %	11.56%	-4.57%	-35.25%	58.72%	7.15%	-25.44%	-	-
Horiz. %	87.40%	78.35%	82.10%	126.80%	79.89%	74.56%	100.00%	-
EY	3.47	3.86	3.69	2.39	3.79	4.06	3.03	2.28%
YoY %	-10.10%	4.61%	54.39%	-36.94%	-6.65%	33.99%	-	-
Horiz. %	114.52%	127.39%	121.78%	78.88%	125.08%	133.99%	100.00%	-
DY	2.56	3.66	3.99	2.97	12.04	2.41	2.70	-0.88%
YoY %	-30.05%	-8.27%	34.34%	-75.33%	399.59%	-10.74%	-	-
Horiz. %	94.81%	135.56%	147.78%	110.00%	445.93%	89.26%	100.00%	-
P/NAPS	8.32	10.92	10.55	14.96	17.87	12.63	17.64	-11.76%
YoY %	-23.81%	3.51%	-29.48%	-16.28%	41.49%	-28.40%	-	-
Horiz. %	47.17%	61.90%	59.81%	84.81%	101.30%	71.60%	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