[SPTOTO] QoQ Cumulative Quarter Result on 31-Jan-2012 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

21-Mar-2012

Admission Sponsor

Sponsor

Financial Year

30-Apr-2012

Quarter

31-Jan-2012 [#3]

Profit Trend

QoQ- 57.0%

YoY- 27.31%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Cumulative Result
Revenue	1,808,614	899,909	3,607,754	2,691,640	1,708,181	845,810	3,433,216	-34.64%
YoY %	100.98%	-75.06%	34.04%	57.57%	101.96%	-75.36%	-	-
Horiz. %	52.68%	26.21%	105.08%	78.40%	49.75%	24.64%	100.00%	-
PBT	322,326	160,875	579,150	443,831	278,892	130,107	508,402	-26.09%
YoY %	100.36%	-72.22%	30.49%	59.14%	114.36%	-74.41%	-	-
Horiz. %	63.40%	31.64%	113.92%	87.30%	54.86%	25.59%	100.00%	-
Tax	-92,249	-46,146	-163,465	-128,124	-77,770	-36,344	-150,961	-27.88%
YoY %	-99.91%	71.77%	-27.58%	-64.75%	-113.98%	75.92%	-	-
Horiz. %	61.11%	30.57%	108.28%	84.87%	51.52%	24.08%	100.00%	-
NP	230,077	114,729	415,685	315,707	201,122	93,763	357,441	-25.35%
YoY %	100.54%	-72.40%	31.67%	56.97%	114.50%	-73.77%	-	-
Horiz. %	64.37%	32.10%	116.29%	88.32%	56.27%	26.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	223,281	110,687	405,476	310,517	197,777	92,104	349,761	-25.75%
YoY %	101.72%	-72.70%	30.58%	57.00%	114.73%	-73.67%	-	-
Horiz. %	63.84%	31.65%	115.93%	88.78%	56.55%	26.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.62%	28.68%	28.22%	28.87%	27.89%	27.93%	29.69%	-
YoY %	-0.21%	1.63%	-2.25%	3.51%	-0.14%	-5.93%	-	-
Horiz. %	96.40%	96.60%	95.05%	97.24%	93.94%	94.07%	100.00%	-
Total Cost	1,578,537	785,180	3,192,069	2,375,933	1,507,059	752,047	3,075,775	-35.76%
YoY %	101.04%	-75.40%	34.35%	57.65%	100.39%	-75.55%	-	-
Horiz. %	51.32%	25.53%	103.78%	77.25%	49.00%	24.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	528,788	515,745	480,626	507,948	508,149	507,975	454,680	10.53%
YoY %	2.53%	7.31%	-5.38%	-0.04%	0.03%	11.72%	-	-
Horiz. %	116.30%	113.43%	105.71%	111.72%	111.76%	111.72%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Dividend
Div	211,515	85,957	360,470	294,075	213,957	106,942	280,832	-17.14%
YoY %	146.07%	-76.15%	22.58%	37.45%	100.07%	-61.92%	-	-
Horiz. %	75.32%	30.61%	128.36%	104.72%	76.19%	38.08%	100.00%	-
Div Payout %	94.73%	77.66%	88.90%	94.71%	108.18%	116.11%	80.29%	-
YoY %	21.98%	-12.64%	-6.13%	-12.45%	-6.83%	44.61%	-	-
Horiz. %	117.98%	96.72%	110.72%	117.96%	134.74%	144.61%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Equity
Net Worth	528,788	515,745	480,626	507,948	508,149	507,975	454,680	10.53%
YoY %	2.53%	7.31%	-5.38%	-0.04%	0.03%	11.72%	-	-
Horiz. %	116.30%	113.43%	105.71%	111.72%	111.76%	111.72%	100.00%	-
NOSH	1,321,971	1,322,425	1,335,074	1,336,706	1,337,234	1,336,777	1,337,295	-0.76%
YoY %	-0.03%	-0.95%	-0.12%	-0.04%	0.03%	-0.04%	-	-
Horiz. %	98.85%	98.89%	99.83%	99.96%	100.00%	99.96%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Ratio Analysis
NP Margin	12.72%	12.75%	11.52%	11.73%	11.77%	11.09%	10.41%	-
YoY %	-0.24%	10.68%	-1.79%	-0.34%	6.13%	6.53%	-	-
Horiz. %	122.19%	122.48%	110.66%	112.68%	113.06%	106.53%	100.00%	-
ROE	42.23%	21.46%	84.36%	61.13%	38.92%	18.13%	76.92%	-
YoY %	96.78%	-74.56%	38.00%	57.07%	114.67%	-76.43%	-	-
Horiz. %	54.90%	27.90%	109.67%	79.47%	50.60%	23.57%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Per Share
RPS	136.81	68.05	270.23	201.36	127.74	63.27	256.73	-34.14%
YoY %	101.04%	-74.82%	34.20%	57.63%	101.90%	-75.36%	-	-
Horiz. %	53.29%	26.51%	105.26%	78.43%	49.76%	24.64%	100.00%	-
EPS	16.89	8.37	30.37	23.23	14.79	6.89	26.15	-25.18%
YoY %	101.79%	-72.44%	30.74%	57.07%	114.66%	-73.65%	-	-
Horiz. %	64.59%	32.01%	116.14%	88.83%	56.56%	26.35%	100.00%	-
DPS	16.00	6.50	27.00	22.00	16.00	8.00	21.00	-16.51%
YoY %	146.15%	-75.93%	22.73%	37.50%	100.00%	-61.90%	-	-
Horiz. %	76.19%	30.95%	128.57%	104.76%	76.19%	38.10%	100.00%	-
NAPS	0.40	0.39	0.36	0.38	0.38	0.38	0.34	11.38%
YoY %	2.56%	8.33%	-5.26%	0.00%	0.00%	11.76%	-	-
Horiz. %	117.65%	114.71%	105.88%	111.76%	111.76%	111.76%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,335,782
RPS	133.87	66.61	267.04	199.23	126.44	62.61	254.12	-34.64%
YoY %	100.98%	-75.06%	34.04%	57.57%	101.95%	-75.36%	-	-
Horiz. %	52.68%	26.21%	105.08%	78.40%	49.76%	24.64%	100.00%	-
EPS	16.53	8.19	30.01	22.98	14.64	6.82	25.89	-25.75%
YoY %	101.83%	-72.71%	30.59%	56.97%	114.66%	-73.66%	-	-
Horiz. %	63.85%	31.63%	115.91%	88.76%	56.55%	26.34%	100.00%	-
DPS	15.66	6.36	26.68	21.77	15.84	7.92	20.79	-17.14%
YoY %	146.23%	-76.16%	22.55%	37.44%	100.00%	-61.90%	-	-
Horiz. %	75.32%	30.59%	128.33%	104.71%	76.19%	38.10%	100.00%	-
NAPS	0.3914	0.3818	0.3558	0.376	0.3761	0.376	0.3366	10.52%
YoY %	2.51%	7.31%	-5.37%	-0.03%	0.03%	11.71%	-	-
Horiz. %	116.28%	113.43%	105.70%	111.71%	111.73%	111.71%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	29/07/11	29/04/11	-
Price	4.34	4.19	4.23	4.28	4.18	4.31	4.13	-
P/RPS	3.17	6.16	1.57	2.13	3.27	6.81	1.61	56.77%
YoY %	-48.54%	292.36%	-26.29%	-34.86%	-51.98%	322.98%	-	-
Horiz. %	196.89%	382.61%	97.52%	132.30%	203.11%	422.98%	100.00%	-
P/EPS	25.70	50.06	13.93	18.42	28.26	62.55	15.79	38.16%
YoY %	-48.66%	259.37%	-24.38%	-34.82%	-54.82%	296.14%	-	-
Horiz. %	162.76%	317.04%	88.22%	116.66%	178.97%	396.14%	100.00%	-
EY	3.89	2.00	7.18	5.43	3.54	1.60	6.33	-27.61%
YoY %	94.50%	-72.14%	32.23%	53.39%	121.25%	-74.72%	-	-
Horiz. %	61.45%	31.60%	113.43%	85.78%	55.92%	25.28%	100.00%	-
DY	3.69	1.55	6.38	5.14	3.83	1.86	5.08	-19.11%
YoY %	138.06%	-75.71%	24.12%	34.20%	105.91%	-63.39%	-	-
Horiz. %	72.64%	30.51%	125.59%	101.18%	75.39%	36.61%	100.00%	-
P/NAPS	10.85	10.74	11.75	11.26	11.00	11.34	12.15	-7.23%
YoY %	1.02%	-8.60%	4.35%	2.36%	-3.00%	-6.67%	-	-
Horiz. %	89.30%	88.40%	96.71%	92.67%	90.53%	93.33%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Price Multiplier on Announcement Date
Date	18/12/12	18/09/12	18/06/12	21/03/12	12/12/11	21/09/11	20/06/11	-
Price	4.37	4.29	4.14	4.30	4.01	4.26	4.42	-
P/RPS	3.19	6.30	1.53	2.14	3.14	6.73	1.72	50.67%
YoY %	-49.37%	311.76%	-28.50%	-31.85%	-53.34%	291.28%	-	-
Horiz. %	185.47%	366.28%	88.95%	124.42%	182.56%	391.28%	100.00%	-
P/EPS	25.87	51.25	13.63	18.51	27.11	61.83	16.90	32.65%
YoY %	-49.52%	276.01%	-26.36%	-31.72%	-56.15%	265.86%	-	-
Horiz. %	153.08%	303.25%	80.65%	109.53%	160.41%	365.86%	100.00%	-
EY	3.86	1.95	7.34	5.40	3.69	1.62	5.92	-24.70%
YoY %	97.95%	-73.43%	35.93%	46.34%	127.78%	-72.64%	-	-
Horiz. %	65.20%	32.94%	123.99%	91.22%	62.33%	27.36%	100.00%	-
DY	3.66	1.52	6.52	5.12	3.99	1.88	4.75	-15.88%
YoY %	140.79%	-76.69%	27.34%	28.32%	112.23%	-60.42%	-	-
Horiz. %	77.05%	32.00%	137.26%	107.79%	84.00%	39.58%	100.00%	-
P/NAPS	10.92	11.00	11.50	11.32	10.55	11.21	13.00	-10.92%
YoY %	-0.73%	-4.35%	1.59%	7.30%	-5.89%	-13.77%	-	-
Horiz. %	84.00%	84.62%	88.46%	87.08%	81.15%	86.23%	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 - 27 June 2024

MQ Trader

MQ Trading Signals

2024-06-27 16:55:00

ADX

5 Mins

SELL

2024-06-27 16:40:00

EMA 5

5 Mins

SELL

2024-06-27 16:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-27 16:40:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-06-27 16:35:00

EMA 5

5 Mins

BUY

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

691

HLIND

HONG LEONG INDUSTRIES BHD

640

PTRANS

PERAK TRANSIT BERHAD

626

MPI

MALAYSIAN PACIFIC INDUSTRIES

620

YTLPOWR

YTL POWER INTERNATIONAL BHD

523

MYEG

MY E.G. SERVICES BHD

477

THETA

THETA EDGE BERHAD

466

GENTING

GENTING BHD

460

PBBANK

PUBLIC BANK BHD

433

Daily Stocks

HSI-CXF

0.08

-0.03

147,307,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.97

-0.05

101,501,300

YNHPROP

0.495

-0.11

94,446,300

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

75,452,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GESHEN

3.40

+0.29

29,200

THETA

1.73

+0.25

20,598,500

PENTA

5.08

+0.15

4,228,700

PTT

2.38

+0.15

3,074,400

AIRPORT

9.73

+0.13

2,520,900

PETDAG

17.26

+0.12

389,600

UTDPLT

24.20

+0.12

123,200

IJM

3.07

+0.10

15,946,200

F&N

31.82

+0.10

335,100

HLIND

11.22

+0.10

30,800

More gainer Stocks

DLADY

35.50

-0.30

17,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.33

-0.19

2,008,700

ORIENT

6.97

-0.18

1,220,900

HEIM

22.20

-0.18

400,400

ICON

0.89

-0.16

12,816,000

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

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