[SPTOTO] QoQ Cumulative Quarter Result on 31-Jan-2011 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

15-Mar-2011

Admission Sponsor

Sponsor

Financial Year

30-Apr-2011

Quarter

31-Jan-2011 [#3]

Profit Trend

QoQ- 89.02%

YoY- -18.92%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Cumulative Result
Revenue	1,708,181	845,810	3,433,216	2,532,351	1,681,185	835,395	3,392,810	-36.63%
YoY %	101.96%	-75.36%	35.57%	50.63%	101.24%	-75.38%	-	-
Horiz. %	50.35%	24.93%	101.19%	74.64%	49.55%	24.62%	100.00%	-
PBT	278,892	130,107	508,402	357,831	196,338	98,598	548,188	-36.19%
YoY %	114.36%	-74.41%	42.08%	82.25%	99.13%	-82.01%	-	-
Horiz. %	50.88%	23.73%	92.74%	65.28%	35.82%	17.99%	100.00%	-
Tax	-77,770	-36,344	-150,961	-107,654	-63,873	-33,341	-159,710	-38.02%
YoY %	-113.98%	75.92%	-40.23%	-68.54%	-91.57%	79.12%	-	-
Horiz. %	48.69%	22.76%	94.52%	67.41%	39.99%	20.88%	100.00%	-
NP	201,122	93,763	357,441	250,177	132,465	65,257	388,478	-35.44%
YoY %	114.50%	-73.77%	42.88%	88.86%	102.99%	-83.20%	-	-
Horiz. %	51.77%	24.14%	92.01%	64.40%	34.10%	16.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	197,777	92,104	349,761	243,913	129,038	63,956	383,504	-35.61%
YoY %	114.73%	-73.67%	43.40%	89.02%	101.76%	-83.32%	-	-
Horiz. %	51.57%	24.02%	91.20%	63.60%	33.65%	16.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.89%	27.93%	29.69%	30.09%	32.53%	33.82%	29.13%	-
YoY %	-0.14%	-5.93%	-1.33%	-7.50%	-3.81%	16.10%	-	-
Horiz. %	95.74%	95.88%	101.92%	103.30%	111.67%	116.10%	100.00%	-
Total Cost	1,507,059	752,047	3,075,775	2,282,174	1,548,720	770,138	3,004,332	-36.78%
YoY %	100.39%	-75.55%	34.77%	47.36%	101.10%	-74.37%	-	-
Horiz. %	50.16%	25.03%	102.38%	75.96%	51.55%	25.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	508,149	507,975	454,680	427,917	361,038	401,397	449,263	8.53%
YoY %	0.03%	11.72%	6.25%	18.52%	-10.05%	-10.65%	-	-
Horiz. %	113.11%	113.07%	101.21%	95.25%	80.36%	89.35%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Dividend
Div	213,957	106,942	280,832	240,703	160,461	107,039	759,784	-56.93%
YoY %	100.07%	-61.92%	16.67%	50.01%	49.91%	-85.91%	-	-
Horiz. %	28.16%	14.08%	36.96%	31.68%	21.12%	14.09%	100.00%	-
Div Payout %	108.18%	116.11%	80.29%	98.68%	124.35%	167.36%	198.12%	-
YoY %	-6.83%	44.61%	-18.64%	-20.64%	-25.70%	-15.53%	-	-
Horiz. %	54.60%	58.61%	40.53%	49.81%	62.76%	84.47%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Equity
Net Worth	508,149	507,975	454,680	427,917	361,038	401,397	449,263	8.53%
YoY %	0.03%	11.72%	6.25%	18.52%	-10.05%	-10.65%	-	-
Horiz. %	113.11%	113.07%	101.21%	95.25%	80.36%	89.35%	100.00%	-
NOSH	1,337,234	1,336,777	1,337,295	1,337,242	1,337,181	1,337,991	1,321,363	0.79%
YoY %	0.03%	-0.04%	0.00%	0.00%	-0.06%	1.26%	-	-
Horiz. %	101.20%	101.17%	101.21%	101.20%	101.20%	101.26%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Ratio Analysis
NP Margin	11.77%	11.09%	10.41%	9.88%	7.88%	7.81%	11.45%	-
YoY %	6.13%	6.53%	5.36%	25.38%	0.90%	-31.79%	-	-
Horiz. %	102.79%	96.86%	90.92%	86.29%	68.82%	68.21%	100.00%	-
ROE	38.92%	18.13%	76.92%	57.00%	35.74%	15.93%	85.36%	-
YoY %	114.67%	-76.43%	34.95%	59.49%	124.36%	-81.34%	-	-
Horiz. %	45.60%	21.24%	90.11%	66.78%	41.87%	18.66%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Per Share
RPS	127.74	63.27	256.73	189.37	125.73	62.44	256.77	-37.13%
YoY %	101.90%	-75.36%	35.57%	50.62%	101.36%	-75.68%	-	-
Horiz. %	49.75%	24.64%	99.98%	73.75%	48.97%	24.32%	100.00%	-
EPS	14.79	6.89	26.15	18.24	9.65	4.78	29.02	-36.11%
YoY %	114.66%	-73.65%	43.37%	89.02%	101.88%	-83.53%	-	-
Horiz. %	50.96%	23.74%	90.11%	62.85%	33.25%	16.47%	100.00%	-
DPS	16.00	8.00	21.00	18.00	12.00	8.00	57.50	-57.27%
YoY %	100.00%	-61.90%	16.67%	50.00%	50.00%	-86.09%	-	-
Horiz. %	27.83%	13.91%	36.52%	31.30%	20.87%	13.91%	100.00%	-
NAPS	0.38	0.38	0.34	0.32	0.27	0.30	0.34	7.67%
YoY %	0.00%	11.76%	6.25%	18.52%	-10.00%	-11.76%	-	-
Horiz. %	111.76%	111.76%	100.00%	94.12%	79.41%	88.24%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,337,310
RPS	126.44	62.61	254.12	187.44	124.44	61.84	251.13	-36.63%
YoY %	101.95%	-75.36%	35.57%	50.63%	101.23%	-75.38%	-	-
Horiz. %	50.35%	24.93%	101.19%	74.64%	49.55%	24.62%	100.00%	-
EPS	14.64	6.82	25.89	18.05	9.55	4.73	28.39	-35.61%
YoY %	114.66%	-73.66%	43.43%	89.01%	101.90%	-83.34%	-	-
Horiz. %	51.57%	24.02%	91.19%	63.58%	33.64%	16.66%	100.00%	-
DPS	15.84	7.92	20.79	17.82	11.88	7.92	56.24	-56.93%
YoY %	100.00%	-61.90%	16.67%	50.00%	50.00%	-85.92%	-	-
Horiz. %	28.17%	14.08%	36.97%	31.69%	21.12%	14.08%	100.00%	-
NAPS	0.3761	0.376	0.3366	0.3167	0.2672	0.2971	0.3325	8.53%
YoY %	0.03%	11.71%	6.28%	18.53%	-10.06%	-10.65%	-	-
Horiz. %	113.11%	113.08%	101.23%	95.25%	80.36%	89.35%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/11	29/07/11	29/04/11	31/01/11	29/10/10	30/07/10	30/04/10	-
Price	4.18	4.31	4.13	4.12	4.08	4.11	4.47	-
P/RPS	3.27	6.81	1.61	2.18	3.25	6.58	1.74	52.11%
YoY %	-51.98%	322.98%	-26.15%	-32.92%	-50.61%	278.16%	-	-
Horiz. %	187.93%	391.38%	92.53%	125.29%	186.78%	378.16%	100.00%	-
P/EPS	28.26	62.55	15.79	22.59	42.28	85.98	15.40	49.72%
YoY %	-54.82%	296.14%	-30.10%	-46.57%	-50.83%	458.31%	-	-
Horiz. %	183.51%	406.17%	102.53%	146.69%	274.55%	558.31%	100.00%	-
EY	3.54	1.60	6.33	4.43	2.37	1.16	6.49	-33.16%
YoY %	121.25%	-74.72%	42.89%	86.92%	104.31%	-82.13%	-	-
Horiz. %	54.55%	24.65%	97.53%	68.26%	36.52%	17.87%	100.00%	-
DY	3.83	1.86	5.08	4.37	2.94	1.95	12.86	-55.30%
YoY %	105.91%	-63.39%	16.25%	48.64%	50.77%	-84.84%	-	-
Horiz. %	29.78%	14.46%	39.50%	33.98%	22.86%	15.16%	100.00%	-
P/NAPS	11.00	11.34	12.15	12.88	15.11	13.70	13.15	-11.19%
YoY %	-3.00%	-6.67%	-5.67%	-14.76%	10.29%	4.18%	-	-
Horiz. %	83.65%	86.24%	92.40%	97.95%	114.90%	104.18%	100.00%	-

	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	CAGR
Price Multiplier on Announcement Date
Date	12/12/11	21/09/11	20/06/11	15/03/11	10/12/10	20/09/10	18/06/10	-
Price	4.01	4.26	4.42	4.00	4.04	4.02	4.33	-
P/RPS	3.14	6.73	1.72	2.11	3.21	6.44	1.69	50.96%
YoY %	-53.34%	291.28%	-18.48%	-34.27%	-50.16%	281.07%	-	-
Horiz. %	185.80%	398.22%	101.78%	124.85%	189.94%	381.07%	100.00%	-
P/EPS	27.11	61.83	16.90	21.93	41.87	84.10	14.92	48.74%
YoY %	-56.15%	265.86%	-22.94%	-47.62%	-50.21%	463.67%	-	-
Horiz. %	181.70%	414.41%	113.27%	146.98%	280.63%	563.67%	100.00%	-
EY	3.69	1.62	5.92	4.56	2.39	1.19	6.70	-32.73%
YoY %	127.78%	-72.64%	29.82%	90.79%	100.84%	-82.24%	-	-
Horiz. %	55.07%	24.18%	88.36%	68.06%	35.67%	17.76%	100.00%	-
DY	3.99	1.88	4.75	4.50	2.97	1.99	13.28	-55.04%
YoY %	112.23%	-60.42%	5.56%	51.52%	49.25%	-85.02%	-	-
Horiz. %	30.05%	14.16%	35.77%	33.89%	22.36%	14.98%	100.00%	-
P/NAPS	10.55	11.21	13.00	12.50	14.96	13.40	12.74	-11.78%
YoY %	-5.89%	-13.77%	4.00%	-16.44%	11.64%	5.18%	-	-
Horiz. %	82.81%	87.99%	102.04%	98.12%	117.43%	105.18%	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 - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

LBS

LBS BINA GROUP BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

300

HLIND

HONG LEONG INDUSTRIES BHD

288

PTRANS

PERAK TRANSIT BERHAD

283

JCY

JCY INTERNATIONAL BERHAD

207

PBBANK

PUBLIC BANK BHD

150

GENTING

GENTING BHD

139

MAYBANK

MALAYAN BANKING BHD

113

GENM

GENTING MALAYSIA BERHAD

112

YTLPOWR

YTL POWER INTERNATIONAL BHD

111

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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