[SPTOTO] QoQ Annualized Quarter Result on 31-Jul-2012 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Sep-2012

Admission Sponsor

Sponsor

Financial Year

30-Apr-2013

Quarter

31-Jul-2012 [#1]

Profit Trend

QoQ- 9.19%

YoY- 20.18%

Quarter Report

BTOTO FYE2013 Q1 results announcement.pdf

Latest QR

Upcoming QR

SPTOTO's Result

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Annualized Quarter Result
Revenue	3,628,362	3,596,454	3,617,228	3,599,636	3,607,754	3,588,853	3,416,362	4.09%
YoY %	0.89%	-0.57%	0.49%	-0.23%	0.53%	5.05%	-	-
Horiz. %	106.21%	105.27%	105.88%	105.36%	105.60%	105.05%	100.00%	-
PBT	569,526	603,758	644,652	643,500	579,150	591,774	557,784	1.39%
YoY %	-5.67%	-6.34%	0.18%	11.11%	-2.13%	6.09%	-	-
Horiz. %	102.11%	108.24%	115.57%	115.37%	103.83%	106.09%	100.00%	-
Tax	-166,020	-179,845	-184,498	-184,584	-163,465	-170,832	-155,540	4.44%
YoY %	7.69%	2.52%	0.05%	-12.92%	4.31%	-9.83%	-	-
Horiz. %	106.74%	115.63%	118.62%	118.67%	105.10%	109.83%	100.00%	-
NP	403,506	423,913	460,154	458,916	415,685	420,942	402,244	0.20%
YoY %	-4.81%	-7.88%	0.27%	10.40%	-1.25%	4.65%	-	-
Horiz. %	100.31%	105.39%	114.40%	114.09%	103.34%	104.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	391,085	412,466	446,562	442,748	405,476	414,022	395,554	-0.75%
YoY %	-5.18%	-7.64%	0.86%	9.19%	-2.06%	4.67%	-	-
Horiz. %	98.87%	104.28%	112.90%	111.93%	102.51%	104.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.15%	29.79%	28.62%	28.68%	28.22%	28.87%	27.89%	-
YoY %	-2.15%	4.09%	-0.21%	1.63%	-2.25%	3.51%	-	-
Horiz. %	104.52%	106.81%	102.62%	102.83%	101.18%	103.51%	100.00%	-
Total Cost	3,224,856	3,172,541	3,157,074	3,140,720	3,192,069	3,167,910	3,014,118	4.61%
YoY %	1.65%	0.49%	0.52%	-1.61%	0.76%	5.10%	-	-
Horiz. %	106.99%	105.26%	104.74%	104.20%	105.90%	105.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	558,130	621,609	528,788	515,745	480,626	507,948	508,149	6.46%
YoY %	-10.21%	17.55%	2.53%	7.31%	-5.38%	-0.04%	-	-
Horiz. %	109.84%	122.33%	104.06%	101.49%	94.58%	99.96%	100.00%	-

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Dividend
Div	372,086	282,149	423,030	343,830	360,470	392,100	427,915	-8.90%
YoY %	31.88%	-33.30%	23.03%	-4.62%	-8.07%	-8.37%	-	-
Horiz. %	86.95%	65.94%	98.86%	80.35%	84.24%	91.63%	100.00%	-
Div Payout %	95.14%	68.41%	94.73%	77.66%	88.90%	94.71%	108.18%	-
YoY %	39.07%	-27.78%	21.98%	-12.64%	-6.13%	-12.45%	-	-
Horiz. %	87.95%	63.24%	87.57%	71.79%	82.18%	87.55%	100.00%	-

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Equity
Net Worth	558,130	621,609	528,788	515,745	480,626	507,948	508,149	6.46%
YoY %	-10.21%	17.55%	2.53%	7.31%	-5.38%	-0.04%	-	-
Horiz. %	109.84%	122.33%	104.06%	101.49%	94.58%	99.96%	100.00%	-
NOSH	1,328,881	1,322,573	1,321,971	1,322,425	1,335,074	1,336,706	1,337,234	-0.41%
YoY %	0.48%	0.05%	-0.03%	-0.95%	-0.12%	-0.04%	-	-
Horiz. %	99.38%	98.90%	98.86%	98.89%	99.84%	99.96%	100.00%	-

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Ratio Analysis
NP Margin	11.12%	11.79%	12.72%	12.75%	11.52%	11.73%	11.77%	-
YoY %	-5.68%	-7.31%	-0.24%	10.68%	-1.79%	-0.34%	-	-
Horiz. %	94.48%	100.17%	108.07%	108.33%	97.88%	99.66%	100.00%	-
ROE	70.07%	66.35%	84.45%	85.85%	84.36%	81.51%	77.84%	-
YoY %	5.61%	-21.43%	-1.63%	1.77%	3.50%	4.71%	-	-
Horiz. %	90.02%	85.24%	108.49%	110.29%	108.38%	104.71%	100.00%	-

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Per Share
RPS	273.04	271.93	273.62	272.20	270.23	268.48	255.48	4.53%
YoY %	0.41%	-0.62%	0.52%	0.73%	0.65%	5.09%	-	-
Horiz. %	106.87%	106.44%	107.10%	106.54%	105.77%	105.09%	100.00%	-
EPS	29.43	31.19	33.78	33.48	30.37	30.97	29.58	-0.33%
YoY %	-5.64%	-7.67%	0.90%	10.24%	-1.94%	4.70%	-	-
Horiz. %	99.49%	105.44%	114.20%	113.18%	102.67%	104.70%	100.00%	-
DPS	28.00	21.33	32.00	26.00	27.00	29.33	32.00	-8.52%
YoY %	31.27%	-33.34%	23.08%	-3.70%	-7.94%	-8.34%	-	-
Horiz. %	87.50%	66.66%	100.00%	81.25%	84.38%	91.66%	100.00%	-
NAPS	0.42	0.47	0.40	0.39	0.36	0.38	0.38	6.90%
YoY %	-10.64%	17.50%	2.56%	8.33%	-5.26%	0.00%	-	-
Horiz. %	110.53%	123.68%	105.26%	102.63%	94.74%	100.00%	100.00%	-

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,322,425
RPS	268.57	266.21	267.74	266.44	267.04	265.64	252.88	4.09%
YoY %	0.89%	-0.57%	0.49%	-0.22%	0.53%	5.05%	-	-
Horiz. %	106.20%	105.27%	105.88%	105.36%	105.60%	105.05%	100.00%	-
EPS	28.95	30.53	33.05	32.77	30.01	30.65	29.28	-0.75%
YoY %	-5.18%	-7.62%	0.85%	9.20%	-2.09%	4.68%	-	-
Horiz. %	98.87%	104.27%	112.88%	111.92%	102.49%	104.68%	100.00%	-
DPS	27.54	20.88	31.31	25.45	26.68	29.02	31.67	-8.90%
YoY %	31.90%	-33.31%	23.03%	-4.61%	-8.06%	-8.37%	-	-
Horiz. %	86.96%	65.93%	98.86%	80.36%	84.24%	91.63%	100.00%	-
NAPS	0.4131	0.4601	0.3914	0.3818	0.3558	0.376	0.3761	6.46%
YoY %	-10.22%	17.55%	2.51%	7.31%	-5.37%	-0.03%	-	-
Horiz. %	109.84%	122.33%	104.07%	101.52%	94.60%	99.97%	100.00%	-

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	-
Price	4.20	4.35	4.34	4.19	4.23	4.28	4.18	-
P/RPS	1.54	1.60	1.59	1.54	1.57	1.59	1.64	-4.11%
YoY %	-3.75%	0.63%	3.25%	-1.91%	-1.26%	-3.05%	-	-
Horiz. %	93.90%	97.56%	96.95%	93.90%	95.73%	96.95%	100.00%	-
P/EPS	14.27	13.95	12.85	12.51	13.93	13.82	14.13	0.66%
YoY %	2.29%	8.56%	2.72%	-10.19%	0.80%	-2.19%	-	-
Horiz. %	100.99%	98.73%	90.94%	88.54%	98.58%	97.81%	100.00%	-
EY	7.01	7.17	7.78	7.99	7.18	7.24	7.08	-0.66%
YoY %	-2.23%	-7.84%	-2.63%	11.28%	-0.83%	2.26%	-	-
Horiz. %	99.01%	101.27%	109.89%	112.85%	101.41%	102.26%	100.00%	-
DY	6.67	4.90	7.37	6.21	6.38	6.85	7.66	-8.82%
YoY %	36.12%	-33.51%	18.68%	-2.66%	-6.86%	-10.57%	-	-
Horiz. %	87.08%	63.97%	96.21%	81.07%	83.29%	89.43%	100.00%	-
P/NAPS	10.00	9.26	10.85	10.74	11.75	11.26	11.00	-6.16%
YoY %	7.99%	-14.65%	1.02%	-8.60%	4.35%	2.36%	-	-
Horiz. %	90.91%	84.18%	98.64%	97.64%	106.82%	102.36%	100.00%	-

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Price Multiplier on Announcement Date
Date	18/06/13	18/03/13	18/12/12	18/09/12	18/06/12	21/03/12	12/12/11	-
Price	4.29	4.21	4.37	4.29	4.14	4.30	4.01	-
P/RPS	1.57	1.55	1.60	1.58	1.53	1.60	1.57	0.00%
YoY %	1.29%	-3.12%	1.27%	3.27%	-4.38%	1.91%	-	-
Horiz. %	100.00%	98.73%	101.91%	100.64%	97.45%	101.91%	100.00%	-
P/EPS	14.58	13.50	12.94	12.81	13.63	13.88	13.56	4.95%
YoY %	8.00%	4.33%	1.01%	-6.02%	-1.80%	2.36%	-	-
Horiz. %	107.52%	99.56%	95.43%	94.47%	100.52%	102.36%	100.00%	-
EY	6.86	7.41	7.73	7.80	7.34	7.20	7.38	-4.75%
YoY %	-7.42%	-4.14%	-0.90%	6.27%	1.94%	-2.44%	-	-
Horiz. %	92.95%	100.41%	104.74%	105.69%	99.46%	97.56%	100.00%	-
DY	6.53	5.07	7.32	6.06	6.52	6.82	7.98	-12.52%
YoY %	28.80%	-30.74%	20.79%	-7.06%	-4.40%	-14.54%	-	-
Horiz. %	81.83%	63.53%	91.73%	75.94%	81.70%	85.46%	100.00%	-
P/NAPS	10.21	8.96	10.92	11.00	11.50	11.32	10.55	-2.16%
YoY %	13.95%	-17.95%	-0.73%	-4.35%	1.59%	7.30%	-	-
Horiz. %	96.78%	84.93%	103.51%	104.27%	109.00%	107.30%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 11:50:00

EMA 5

5 Mins

SELL

2024-07-05 11:40:00

EMA 5

5 Mins

BUY

2024-07-05 11:30:00

ADX

30 Mins

SELL

2024-07-05 11:20:00

VOLUME BREAKOUT

10 Mins

BUY

2024-07-05 11:20:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

HLIND

HONG LEONG INDUSTRIES BHD

950

DNEX

DAGANG NEXCHANGE BERHAD

823

SALCON

SALCON BHD

760

JCY

JCY INTERNATIONAL BERHAD

734

YTLPOWR

YTL POWER INTERNATIONAL BHD

631

TOPGLOV

TOP GLOVE CORPORATION BHD

630

MAYBANK

MALAYAN BANKING BHD

628

WCT

WCT HOLDINGS BERHAD

599

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.10

-0.02

134,285,700

EDUSPEC-OR

0.005

0.00

75,002,700

NOVAMSC

0.26

+0.03

72,794,300

HSI-CV4

0.07

-0.02

72,221,000

HSI-HWE

0.135

+0.02

66,583,700

AHB-WC

0.075

0.00

59,358,000

SNS

0.93

+0.045

57,194,900

HSI-CXN

0.18

-0.03

56,441,200

HSI-HWW

0.235

+0.02

56,406,000

More active Stocks

NESTLE

124.00

+2.00

2,900

KOBAY

2.45

+0.27

8,052,500

DLADY

35.94

+0.26

2,100

KLK

20.32

+0.24

186,500

IJM-C76

0.725

+0.165

95,000

YBS

0.945

+0.16

24,920,900

CRESNDO

3.77

+0.14

969,600

SIMEPROP-C18

0.765

+0.135

10,000

AIRPORT

10.12

+0.12

359,400

PPB

14.28

+0.10

56,400

More gainer Stocks

TOYOVEN

0.87

-0.19

9,702,400

ORIENT

6.97

-0.18

1,220,900

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

SALUTE

0.55

-0.13

11,983,100

KUAISHO-C17

0.08

-0.12

58,800

SYNERGY

1.48

-0.10

2,107,000

CARLSBG

18.66

-0.10

60,900

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More