[SPTOTO] YoY TTM Result on 30-Apr-2009 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

15-Jun-2009

Admission Sponsor

Sponsor

Financial Year

30-Apr-2009

Quarter

30-Apr-2009 [#4]

Profit Trend

QoQ- 12.77%

YoY- 17.73%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
TTM Result
Revenue	3,607,766	3,433,659	3,392,323	3,695,686	3,277,777	3,034,356	2,938,322	3.47%
YoY %	5.07%	1.22%	-8.21%	12.75%	8.02%	3.27%	-	-
Horiz. %	122.78%	116.86%	115.45%	125.78%	111.55%	103.27%	100.00%	-
PBT	576,625	505,909	546,155	585,328	502,627	545,793	568,092	0.24%
YoY %	13.98%	-7.37%	-6.69%	16.45%	-7.91%	-3.93%	-	-
Horiz. %	101.50%	89.05%	96.14%	103.03%	88.48%	96.07%	100.00%	-
Tax	-164,920	-150,187	-159,740	-167,068	-143,878	-162,275	-122,140	5.12%
YoY %	-9.81%	5.98%	4.39%	-16.12%	11.34%	-32.86%	-	-
Horiz. %	135.03%	122.96%	130.78%	136.78%	117.80%	132.86%	100.00%	-
NP	411,705	355,722	386,415	418,260	358,749	383,518	445,952	-1.32%
YoY %	15.74%	-7.94%	-7.61%	16.59%	-6.46%	-14.00%	-	-
Horiz. %	92.32%	79.77%	86.65%	93.79%	80.45%	86.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	401,724	348,098	381,742	410,493	348,663	376,578	443,031	-1.61%
YoY %	15.41%	-8.81%	-7.00%	17.73%	-7.41%	-15.00%	-	-
Horiz. %	90.68%	78.57%	86.17%	92.66%	78.70%	85.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.60%	29.69%	29.25%	28.54%	28.63%	29.73%	21.50%	-
YoY %	-3.67%	1.50%	2.49%	-0.31%	-3.70%	38.28%	-	-
Horiz. %	133.02%	138.09%	136.05%	132.74%	133.16%	138.28%	100.00%	-
Total Cost	3,196,061	3,077,937	3,005,908	3,277,426	2,919,028	2,650,838	2,492,370	4.22%
YoY %	3.84%	2.40%	-8.28%	12.28%	10.12%	6.36%	-	-
Horiz. %	128.23%	123.49%	120.60%	131.50%	117.12%	106.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	478,637	454,722	441,245	477,220	327,083	422,702	1,198,141	-14.16%
YoY %	5.26%	3.05%	-7.54%	45.90%	-22.62%	-64.72%	-	-
Horiz. %	39.95%	37.95%	36.83%	39.83%	27.30%	35.28%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Dividend
Div	360,577	280,856	730,854	316,572	326,094	423,182	450,924	-3.65%
YoY %	28.39%	-61.57%	130.87%	-2.92%	-22.94%	-6.15%	-	-
Horiz. %	79.96%	62.28%	162.08%	70.21%	72.32%	93.85%	100.00%	-
Div Payout %	89.76%	80.68%	191.45%	77.12%	93.53%	112.38%	101.78%	-
YoY %	11.25%	-57.86%	148.25%	-17.55%	-16.77%	10.41%	-	-
Horiz. %	88.19%	79.27%	188.10%	75.77%	91.89%	110.41%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Equity
Net Worth	478,637	454,722	441,245	477,220	327,083	422,702	1,198,141	-14.16%
YoY %	5.26%	3.05%	-7.54%	45.90%	-22.62%	-64.72%	-	-
Horiz. %	39.95%	37.95%	36.83%	39.83%	27.30%	35.28%	100.00%	-
NOSH	1,329,548	1,337,419	1,337,107	1,255,843	1,258,012	1,280,916	1,274,618	0.70%
YoY %	-0.59%	0.02%	6.47%	-0.17%	-1.79%	0.49%	-	-
Horiz. %	104.31%	104.93%	104.90%	98.53%	98.70%	100.49%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Ratio Analysis
NP Margin	11.41%	10.36%	11.39%	11.32%	10.94%	12.64%	15.18%	-
YoY %	10.14%	-9.04%	0.62%	3.47%	-13.45%	-16.73%	-	-
Horiz. %	75.16%	68.25%	75.03%	74.57%	72.07%	83.27%	100.00%	-
ROE	83.93%	76.55%	86.51%	86.02%	106.60%	89.09%	36.98%	-
YoY %	9.64%	-11.51%	0.57%	-19.31%	19.65%	140.91%	-	-
Horiz. %	226.96%	207.00%	233.94%	232.61%	288.26%	240.91%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Per Share
RPS	271.35	256.74	253.71	294.28	260.55	236.89	230.53	2.75%
YoY %	5.69%	1.19%	-13.79%	12.95%	9.99%	2.76%	-	-
Horiz. %	117.71%	111.37%	110.06%	127.65%	113.02%	102.76%	100.00%	-
EPS	30.22	26.03	28.55	32.69	27.72	29.40	34.76	-2.30%
YoY %	16.10%	-8.83%	-12.66%	17.93%	-5.71%	-15.42%	-	-
Horiz. %	86.94%	74.88%	82.13%	94.04%	79.75%	84.58%	100.00%	-
DPS	27.00	21.00	54.66	25.21	25.80	32.74	35.38	-4.40%
YoY %	28.57%	-61.58%	116.82%	-2.29%	-21.20%	-7.46%	-	-
Horiz. %	76.31%	59.36%	154.49%	71.25%	72.92%	92.54%	100.00%	-
NAPS	0.36	0.34	0.33	0.38	0.26	0.33	0.94	-14.76%
YoY %	5.88%	3.03%	-13.16%	46.15%	-21.21%	-64.89%	-	-
Horiz. %	38.30%	36.17%	35.11%	40.43%	27.66%	35.11%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,255,843
RPS	267.04	254.16	251.10	273.55	242.62	224.60	217.49	3.47%
YoY %	5.07%	1.22%	-8.21%	12.75%	8.02%	3.27%	-	-
Horiz. %	122.78%	116.86%	115.45%	125.78%	111.55%	103.27%	100.00%	-
EPS	29.74	25.77	28.26	30.38	25.81	27.87	32.79	-1.61%
YoY %	15.41%	-8.81%	-6.98%	17.71%	-7.39%	-15.00%	-	-
Horiz. %	90.70%	78.59%	86.18%	92.65%	78.71%	85.00%	100.00%	-
DPS	26.69	20.79	54.10	23.43	24.14	31.32	33.38	-3.65%
YoY %	28.38%	-61.57%	130.90%	-2.94%	-22.92%	-6.17%	-	-
Horiz. %	79.96%	62.28%	162.07%	70.19%	72.32%	93.83%	100.00%	-
NAPS	0.3543	0.3366	0.3266	0.3532	0.2421	0.3129	0.8869	-14.16%
YoY %	5.26%	3.06%	-7.53%	45.89%	-22.63%	-64.72%	-	-
Horiz. %	39.95%	37.95%	36.82%	39.82%	27.30%	35.28%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/12	29/04/11	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	-
Price	4.23	4.13	4.47	4.38	4.54	4.38	4.75	-
P/RPS	1.56	1.61	1.76	1.49	1.74	1.85	2.06	-4.52%
YoY %	-3.11%	-8.52%	18.12%	-14.37%	-5.95%	-10.19%	-	-
Horiz. %	75.73%	78.16%	85.44%	72.33%	84.47%	89.81%	100.00%	-
P/EPS	14.00	15.87	15.66	13.40	16.38	14.90	13.67	0.39%
YoY %	-11.78%	1.34%	16.87%	-18.19%	9.93%	9.00%	-	-
Horiz. %	102.41%	116.09%	114.56%	98.02%	119.82%	109.00%	100.00%	-
EY	7.14	6.30	6.39	7.46	6.10	6.71	7.32	-0.41%
YoY %	13.33%	-1.41%	-14.34%	22.30%	-9.09%	-8.33%	-	-
Horiz. %	97.54%	86.07%	87.30%	101.91%	83.33%	91.67%	100.00%	-
DY	6.38	5.08	12.23	5.76	5.68	7.47	7.45	-2.54%
YoY %	25.59%	-58.46%	112.33%	1.41%	-23.96%	0.27%	-	-
Horiz. %	85.64%	68.19%	164.16%	77.32%	76.24%	100.27%	100.00%	-
P/NAPS	11.75	12.15	13.55	11.53	17.46	13.27	5.05	15.09%
YoY %	-3.29%	-10.33%	17.52%	-33.96%	31.57%	162.77%	-	-
Horiz. %	232.67%	240.59%	268.32%	228.32%	345.74%	262.77%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Price Multiplier on Announcement Date
Date	18/06/12	20/06/11	18/06/10	15/06/09	18/06/08	28/06/07	19/06/06	-
Price	4.14	4.42	4.33	4.41	4.38	5.18	4.60	-
P/RPS	1.53	1.72	1.71	1.50	1.68	2.19	2.00	-4.36%
YoY %	-11.05%	0.58%	14.00%	-10.71%	-23.29%	9.50%	-	-
Horiz. %	76.50%	86.00%	85.50%	75.00%	84.00%	109.50%	100.00%	-
P/EPS	13.70	16.98	15.17	13.49	15.80	17.62	13.23	0.58%
YoY %	-19.32%	11.93%	12.45%	-14.62%	-10.33%	33.18%	-	-
Horiz. %	103.55%	128.34%	114.66%	101.97%	119.43%	133.18%	100.00%	-
EY	7.30	5.89	6.59	7.41	6.33	5.68	7.56	-0.58%
YoY %	23.94%	-10.62%	-11.07%	17.06%	11.44%	-24.87%	-	-
Horiz. %	96.56%	77.91%	87.17%	98.02%	83.73%	75.13%	100.00%	-
DY	6.52	4.75	12.62	5.72	5.89	6.32	7.69	-2.71%
YoY %	37.26%	-62.36%	120.63%	-2.89%	-6.80%	-17.82%	-	-
Horiz. %	84.79%	61.77%	164.11%	74.38%	76.59%	82.18%	100.00%	-
P/NAPS	11.50	13.00	13.12	11.61	16.85	15.70	4.89	15.30%
YoY %	-11.54%	-0.91%	13.01%	-31.10%	7.32%	221.06%	-	-
Horiz. %	235.17%	265.85%	268.30%	237.42%	344.58%	321.06%	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