[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 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