[SPTOTO] YoY TTM 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- -2.68%

YoY- 11.59%

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
TTM Result
Revenue	3,708,199	3,460,655	3,390,238	3,611,266	3,495,998	3,149,811	3,001,435	3.58%
YoY %	7.15%	2.08%	-6.12%	3.30%	10.99%	4.94%	-	-
Horiz. %	123.55%	115.30%	112.95%	120.32%	116.48%	104.94%	100.00%	-
PBT	620,059	588,463	452,918	581,808	535,078	561,816	517,657	3.05%
YoY %	5.37%	29.93%	-22.15%	8.73%	-4.76%	8.53%	-	-
Horiz. %	119.78%	113.68%	87.49%	112.39%	103.37%	108.53%	100.00%	-
Tax	-179,399	-164,084	-138,708	-168,860	-158,800	-158,977	-108,197	8.78%
YoY %	-9.33%	-18.29%	17.86%	-6.34%	0.11%	-46.93%	-	-
Horiz. %	165.81%	151.65%	128.20%	156.07%	146.77%	146.93%	100.00%	-
NP	440,660	424,379	314,210	412,948	376,278	402,839	409,460	1.23%
YoY %	3.84%	35.06%	-23.91%	9.75%	-6.59%	-1.62%	-	-
Horiz. %	107.62%	103.64%	76.74%	100.85%	91.90%	98.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	427,228	416,837	307,784	407,357	365,052	399,307	401,308	1.04%
YoY %	2.49%	35.43%	-24.44%	11.59%	-8.58%	-0.50%	-	-
Horiz. %	106.46%	103.87%	76.70%	101.51%	90.97%	99.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.93%	27.88%	30.63%	29.02%	29.68%	28.30%	20.90%	-
YoY %	3.77%	-8.98%	5.55%	-2.22%	4.88%	35.41%	-	-
Horiz. %	138.42%	133.40%	146.56%	138.85%	142.01%	135.41%	100.00%	-
Total Cost	3,267,539	3,036,276	3,076,028	3,198,318	3,119,720	2,746,972	2,591,975	3.93%
YoY %	7.62%	-1.29%	-3.82%	2.52%	13.57%	5.98%	-	-
Horiz. %	126.06%	117.14%	118.68%	123.39%	120.36%	105.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	528,610	508,300	360,824	309,516	401,737	353,337	518,170	0.33%
YoY %	4.00%	40.87%	16.58%	-22.96%	13.70%	-31.81%	-	-
Horiz. %	102.01%	98.10%	69.63%	59.73%	77.53%	68.19%	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	358,126	334,314	267,463	818,060	280,777	356,154	472,067	-4.49%
YoY %	7.12%	24.99%	-67.31%	191.36%	-21.16%	-24.55%	-	-
Horiz. %	75.86%	70.82%	56.66%	173.29%	59.48%	75.45%	100.00%	-
Div Payout %	83.83%	80.20%	86.90%	200.82%	76.91%	89.19%	117.63%	-
YoY %	4.53%	-7.71%	-56.73%	161.11%	-13.77%	-24.18%	-	-
Horiz. %	71.27%	68.18%	73.88%	170.72%	65.38%	75.82%	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	528,610	508,300	360,824	309,516	401,737	353,337	518,170	0.33%
YoY %	4.00%	40.87%	16.58%	-22.96%	13.70%	-31.81%	-	-
Horiz. %	102.01%	98.10%	69.63%	59.73%	77.53%	68.19%	100.00%	-
NOSH	1,321,525	1,337,632	1,336,386	1,345,721	1,255,430	1,261,918	1,295,426	0.33%
YoY %	-1.20%	0.09%	-0.69%	7.19%	-0.51%	-2.59%	-	-
Horiz. %	102.01%	103.26%	103.16%	103.88%	96.91%	97.41%	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	11.88%	12.26%	9.27%	11.43%	10.76%	12.79%	13.64%	-
YoY %	-3.10%	32.25%	-18.90%	6.23%	-15.87%	-6.23%	-	-
Horiz. %	87.10%	89.88%	67.96%	83.80%	78.89%	93.77%	100.00%	-
ROE	80.82%	82.01%	85.30%	131.61%	90.87%	113.01%	77.45%	-
YoY %	-1.45%	-3.86%	-35.19%	44.83%	-19.59%	45.91%	-	-
Horiz. %	104.35%	105.89%	110.14%	169.93%	117.33%	145.91%	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	280.60	258.71	253.69	268.35	278.47	249.61	231.69	3.24%
YoY %	8.46%	1.98%	-5.46%	-3.63%	11.56%	7.73%	-	-
Horiz. %	121.11%	111.66%	109.50%	115.82%	120.19%	107.73%	100.00%	-
EPS	32.33	31.16	23.03	30.27	29.08	31.64	30.98	0.71%
YoY %	3.75%	35.30%	-23.92%	4.09%	-8.09%	2.13%	-	-
Horiz. %	104.36%	100.58%	74.34%	97.71%	93.87%	102.13%	100.00%	-
DPS	27.00	25.00	20.00	60.79	22.33	28.22	36.44	-4.87%
YoY %	8.00%	25.00%	-67.10%	172.23%	-20.87%	-22.56%	-	-
Horiz. %	74.09%	68.61%	54.88%	166.82%	61.28%	77.44%	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	274.48	256.16	250.94	267.30	258.77	233.15	222.16	3.58%
YoY %	7.15%	2.08%	-6.12%	3.30%	10.99%	4.95%	-	-
Horiz. %	123.55%	115.30%	112.95%	120.32%	116.48%	104.95%	100.00%	-
EPS	31.62	30.85	22.78	30.15	27.02	29.56	29.70	1.04%
YoY %	2.50%	35.43%	-24.44%	11.58%	-8.59%	-0.47%	-	-
Horiz. %	106.46%	103.87%	76.70%	101.52%	90.98%	99.53%	100.00%	-
DPS	26.51	24.75	19.80	60.55	20.78	26.36	34.94	-4.49%
YoY %	7.11%	25.00%	-67.30%	191.39%	-21.17%	-24.56%	-	-
Horiz. %	75.87%	70.84%	56.67%	173.30%	59.47%	75.44%	100.00%	-
NAPS	0.3913	0.3762	0.2671	0.2291	0.2974	0.2615	0.3835	0.33%
YoY %	4.01%	40.85%	16.59%	-22.97%	13.73%	-31.81%	-	-
Horiz. %	102.03%	98.10%	69.65%	59.74%	77.55%	68.19%	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	1.55	1.62	1.61	1.58	1.40	2.00	1.93	-3.58%
YoY %	-4.32%	0.62%	1.90%	12.86%	-30.00%	3.63%	-	-
Horiz. %	80.31%	83.94%	83.42%	81.87%	72.54%	103.63%	100.00%	-
P/EPS	13.42	13.41	17.72	13.97	13.41	15.77	14.46	-1.23%
YoY %	0.07%	-24.32%	26.84%	4.18%	-14.97%	9.06%	-	-
Horiz. %	92.81%	92.74%	122.54%	96.61%	92.74%	109.06%	100.00%	-
EY	7.45	7.46	5.64	7.16	7.46	6.34	6.91	1.26%
YoY %	-0.13%	32.27%	-21.23%	-4.02%	17.67%	-8.25%	-	-
Horiz. %	107.81%	107.96%	81.62%	103.62%	107.96%	91.75%	100.00%	-
DY	6.22	5.98	4.90	14.37	5.73	5.66	8.13	-4.36%
YoY %	4.01%	22.04%	-65.90%	150.79%	1.24%	-30.38%	-	-
Horiz. %	76.51%	73.55%	60.27%	176.75%	70.48%	69.62%	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	1.56	1.55	1.59	1.53	1.45	1.98	2.00	-4.05%
YoY %	0.65%	-2.52%	3.92%	5.52%	-26.77%	-1.00%	-	-
Horiz. %	78.00%	77.50%	79.50%	76.50%	72.50%	99.00%	100.00%	-
P/EPS	13.52	12.87	17.54	13.58	13.89	15.61	14.98	-1.69%
YoY %	5.05%	-26.62%	29.16%	-2.23%	-11.02%	4.21%	-	-
Horiz. %	90.25%	85.91%	117.09%	90.65%	92.72%	104.21%	100.00%	-
EY	7.40	7.77	5.70	7.37	7.20	6.41	6.68	1.71%
YoY %	-4.76%	36.32%	-22.66%	2.36%	12.32%	-4.04%	-	-
Horiz. %	110.78%	116.32%	85.33%	110.33%	107.78%	95.96%	100.00%	-
DY	6.18	6.23	4.95	14.79	5.53	5.71	7.85	-3.90%
YoY %	-0.80%	25.86%	-66.53%	167.45%	-3.15%	-27.26%	-	-
Horiz. %	78.73%	79.36%	63.06%	188.41%	70.45%	72.74%	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