[SPTOTO] QoQ Annualized Quarter Result on 31-Oct-2011 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

12-Dec-2011

Admission Sponsor

Sponsor

Financial Year

30-Apr-2012

Quarter

31-Oct-2011 [#2]

Profit Trend

QoQ- 7.37%

YoY- 53.27%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Annualized Quarter Result
Revenue	3,599,636	3,607,754	3,588,853	3,416,362	3,383,240	3,433,216	3,376,468	4.36%
YoY %	-0.23%	0.53%	5.05%	0.98%	-1.46%	1.68%	-	-
Horiz. %	106.61%	106.85%	106.29%	101.18%	100.20%	101.68%	100.00%	-
PBT	643,500	579,150	591,774	557,784	520,428	508,402	477,108	22.09%
YoY %	11.11%	-2.13%	6.09%	7.18%	2.37%	6.56%	-	-
Horiz. %	134.88%	121.39%	124.03%	116.91%	109.08%	106.56%	100.00%	-
Tax	-184,584	-163,465	-170,832	-155,540	-145,376	-150,961	-143,538	18.27%
YoY %	-12.92%	4.31%	-9.83%	-6.99%	3.70%	-5.17%	-	-
Horiz. %	128.60%	113.88%	119.02%	108.36%	101.28%	105.17%	100.00%	-
NP	458,916	415,685	420,942	402,244	375,052	357,441	333,569	23.72%
YoY %	10.40%	-1.25%	4.65%	7.25%	4.93%	7.16%	-	-
Horiz. %	137.58%	124.62%	126.19%	120.59%	112.44%	107.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	442,748	405,476	414,022	395,554	368,416	349,761	325,217	22.85%
YoY %	9.19%	-2.06%	4.67%	7.37%	5.33%	7.55%	-	-
Horiz. %	136.14%	124.68%	127.31%	121.63%	113.28%	107.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.68%	28.22%	28.87%	27.89%	27.93%	29.69%	30.09%	-
YoY %	1.63%	-2.25%	3.51%	-0.14%	-5.93%	-1.33%	-	-
Horiz. %	95.31%	93.79%	95.95%	92.69%	92.82%	98.67%	100.00%	-
Total Cost	3,140,720	3,192,069	3,167,910	3,014,118	3,008,188	3,075,775	3,042,898	2.13%
YoY %	-1.61%	0.76%	5.10%	0.20%	-2.20%	1.08%	-	-
Horiz. %	103.21%	104.90%	104.11%	99.05%	98.86%	101.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	515,745	480,626	507,948	508,149	507,975	454,680	427,917	13.26%
YoY %	7.31%	-5.38%	-0.04%	0.03%	11.72%	6.25%	-	-
Horiz. %	120.52%	112.32%	118.70%	118.75%	118.71%	106.25%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Dividend
Div	343,830	360,470	392,100	427,915	427,768	280,832	320,938	4.70%
YoY %	-4.62%	-8.07%	-8.37%	0.03%	52.32%	-12.50%	-	-
Horiz. %	107.13%	112.32%	122.17%	133.33%	133.29%	87.50%	100.00%	-
Div Payout %	77.66%	88.90%	94.71%	108.18%	116.11%	80.29%	98.68%	-
YoY %	-12.64%	-6.13%	-12.45%	-6.83%	44.61%	-18.64%	-	-
Horiz. %	78.70%	90.09%	95.98%	109.63%	117.66%	81.36%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Equity
Net Worth	515,745	480,626	507,948	508,149	507,975	454,680	427,917	13.26%
YoY %	7.31%	-5.38%	-0.04%	0.03%	11.72%	6.25%	-	-
Horiz. %	120.52%	112.32%	118.70%	118.75%	118.71%	106.25%	100.00%	-
NOSH	1,322,425	1,335,074	1,336,706	1,337,234	1,336,777	1,337,295	1,337,242	-0.74%
YoY %	-0.95%	-0.12%	-0.04%	0.03%	-0.04%	0.00%	-	-
Horiz. %	98.89%	99.84%	99.96%	100.00%	99.97%	100.00%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Ratio Analysis
NP Margin	12.75%	11.52%	11.73%	11.77%	11.09%	10.41%	9.88%	-
YoY %	10.68%	-1.79%	-0.34%	6.13%	6.53%	5.36%	-	-
Horiz. %	129.05%	116.60%	118.72%	119.13%	112.25%	105.36%	100.00%	-
ROE	85.85%	84.36%	81.51%	77.84%	72.53%	76.92%	76.00%	-
YoY %	1.77%	3.50%	4.71%	7.32%	-5.71%	1.21%	-	-
Horiz. %	112.96%	111.00%	107.25%	102.42%	95.43%	101.21%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Per Share
RPS	272.20	270.23	268.48	255.48	253.09	256.73	252.49	5.14%
YoY %	0.73%	0.65%	5.09%	0.94%	-1.42%	1.68%	-	-
Horiz. %	107.81%	107.03%	106.33%	101.18%	100.24%	101.68%	100.00%	-
EPS	33.48	30.37	30.97	29.58	27.56	26.15	24.32	23.77%
YoY %	10.24%	-1.94%	4.70%	7.33%	5.39%	7.52%	-	-
Horiz. %	137.66%	124.88%	127.34%	121.63%	113.32%	107.52%	100.00%	-
DPS	26.00	27.00	29.33	32.00	32.00	21.00	24.00	5.48%
YoY %	-3.70%	-7.94%	-8.34%	0.00%	52.38%	-12.50%	-	-
Horiz. %	108.33%	112.50%	122.21%	133.33%	133.33%	87.50%	100.00%	-
NAPS	0.39	0.36	0.38	0.38	0.38	0.34	0.32	14.11%
YoY %	8.33%	-5.26%	0.00%	0.00%	11.76%	6.25%	-	-
Horiz. %	121.88%	112.50%	118.75%	118.75%	118.75%	106.25%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,337,632
RPS	266.44	267.04	265.64	252.88	250.42	254.12	249.92	4.36%
YoY %	-0.22%	0.53%	5.05%	0.98%	-1.46%	1.68%	-	-
Horiz. %	106.61%	106.85%	106.29%	101.18%	100.20%	101.68%	100.00%	-
EPS	32.77	30.01	30.65	29.28	27.27	25.89	24.07	22.86%
YoY %	9.20%	-2.09%	4.68%	7.37%	5.33%	7.56%	-	-
Horiz. %	136.14%	124.68%	127.34%	121.65%	113.29%	107.56%	100.00%	-
DPS	25.45	26.68	29.02	31.67	31.66	20.79	23.76	4.69%
YoY %	-4.61%	-8.06%	-8.37%	0.03%	52.28%	-12.50%	-	-
Horiz. %	107.11%	112.29%	122.14%	133.29%	133.25%	87.50%	100.00%	-
NAPS	0.3818	0.3558	0.376	0.3761	0.376	0.3366	0.3167	13.28%
YoY %	7.31%	-5.37%	-0.03%	0.03%	11.71%	6.28%	-	-
Horiz. %	120.56%	112.35%	118.72%	118.76%	118.72%	106.28%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/12	30/04/12	31/01/12	31/10/11	29/07/11	29/04/11	31/01/11	-
Price	4.19	4.23	4.28	4.18	4.31	4.13	4.12	-
P/RPS	1.54	1.57	1.59	1.64	1.70	1.61	1.63	-3.71%
YoY %	-1.91%	-1.26%	-3.05%	-3.53%	5.59%	-1.23%	-	-
Horiz. %	94.48%	96.32%	97.55%	100.61%	104.29%	98.77%	100.00%	-
P/EPS	12.51	13.93	13.82	14.13	15.64	15.79	16.94	-18.31%
YoY %	-10.19%	0.80%	-2.19%	-9.65%	-0.95%	-6.79%	-	-
Horiz. %	73.85%	82.23%	81.58%	83.41%	92.33%	93.21%	100.00%	-
EY	7.99	7.18	7.24	7.08	6.39	6.33	5.90	22.42%
YoY %	11.28%	-0.83%	2.26%	10.80%	0.95%	7.29%	-	-
Horiz. %	135.42%	121.69%	122.71%	120.00%	108.31%	107.29%	100.00%	-
DY	6.21	6.38	6.85	7.66	7.42	5.08	5.83	4.30%
YoY %	-2.66%	-6.86%	-10.57%	3.23%	46.06%	-12.86%	-	-
Horiz. %	106.52%	109.43%	117.50%	131.39%	127.27%	87.14%	100.00%	-
P/NAPS	10.74	11.75	11.26	11.00	11.34	12.15	12.88	-11.41%
YoY %	-8.60%	4.35%	2.36%	-3.00%	-6.67%	-5.67%	-	-
Horiz. %	83.39%	91.23%	87.42%	85.40%	88.04%	94.33%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Price Multiplier on Announcement Date
Date	18/09/12	18/06/12	21/03/12	12/12/11	21/09/11	20/06/11	15/03/11	-
Price	4.29	4.14	4.30	4.01	4.26	4.42	4.00	-
P/RPS	1.58	1.53	1.60	1.57	1.68	1.72	1.58	0.00%
YoY %	3.27%	-4.38%	1.91%	-6.55%	-2.33%	8.86%	-	-
Horiz. %	100.00%	96.84%	101.27%	99.37%	106.33%	108.86%	100.00%	-
P/EPS	12.81	13.63	13.88	13.56	15.46	16.90	16.45	-15.37%
YoY %	-6.02%	-1.80%	2.36%	-12.29%	-8.52%	2.74%	-	-
Horiz. %	77.87%	82.86%	84.38%	82.43%	93.98%	102.74%	100.00%	-
EY	7.80	7.34	7.20	7.38	6.47	5.92	6.08	18.08%
YoY %	6.27%	1.94%	-2.44%	14.06%	9.29%	-2.63%	-	-
Horiz. %	128.29%	120.72%	118.42%	121.38%	106.41%	97.37%	100.00%	-
DY	6.06	6.52	6.82	7.98	7.51	4.75	6.00	0.66%
YoY %	-7.06%	-4.40%	-14.54%	6.26%	58.11%	-20.83%	-	-
Horiz. %	101.00%	108.67%	113.67%	133.00%	125.17%	79.17%	100.00%	-
P/NAPS	11.00	11.50	11.32	10.55	11.21	13.00	12.50	-8.17%
YoY %	-4.35%	1.59%	7.30%	-5.89%	-13.77%	4.00%	-	-
Horiz. %	88.00%	92.00%	90.56%	84.40%	89.68%	104.00%	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 - 20 June 2024

MQ Trader

MQ Trading Signals

2024-06-21 11:35:00

EMA 5

5 Mins

SELL

2024-06-21 10:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-21 10:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-21 09:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-06-21 09:00:00

TURTLE SYSTEM 55

30 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 >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

548

DNEX

DAGANG NEXCHANGE BERHAD

415

MPI

MALAYSIAN PACIFIC INDUSTRIES

376

GENTING

GENTING BHD

366

PTRANS

PERAK TRANSIT BERHAD

360

HLIND

HONG LEONG INDUSTRIES BHD

339

TOPGLOV

TOP GLOVE CORPORATION BHD

316

PBBANK

PUBLIC BANK BHD

292

YTLPOWR

YTL POWER INTERNATIONAL BHD

271

Daily Stocks

HSI-CXF

0.13

-0.045

219,868,700

HSI-HUZ

0.22

+0.035

175,704,500

INIX-OR

0.02

0.00

141,839,900

HSI-CV7

0.07

-0.025

111,449,900

INGENIEU

0.075

+0.01

82,140,200

ATAIMS

0.535

+0.005

76,999,800

HSI-CV3

0.075

-0.025

75,920,000

AGRICOR

0.885

+0.385

75,006,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HU8

0.10

+0.02

67,953,600

More active Stocks

AGRICOR

0.885

+0.385

75,006,200

NOTION

2.26

+0.28

28,733,500

NOTION-WD

1.80

+0.26

2,238,300

KLK

20.52

+0.26

560,000

HLIND

11.36

+0.26

5,700

AEONCR

7.74

+0.19

453,400

1.65

+0.16

7,692,200

HLFG

17.34

+0.14

75,400

GENTING

4.81

+0.12

12,813,300

HSI-HWX

0.715

+0.105

9,000

More gainer Stocks

DLADY

36.12

-0.68

24,500

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

38,500

HSI-CXK

0.725

-0.135

133,900

SPSETIA-C77

0.565

-0.125

20,000

KUAISHO-C17

0.08

-0.12

58,800

HSI-CXM

0.59

-0.12

14,400

HIAPTEK-CD

0.04

-0.11

4,080,000

PENTA

4.94

-0.11

1,075,100

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