[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 - 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