[SPTOTO] QoQ TTM 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- 5.53%

YoY- -20.41%

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
TTM Result
Revenue	3,460,655	3,444,074	3,433,659	3,390,645	3,390,238	3,401,553	3,392,323	1.33%
YoY %	0.48%	0.30%	1.27%	0.01%	-0.33%	0.27%	-	-
Horiz. %	102.01%	101.53%	101.22%	99.95%	99.94%	100.27%	100.00%	-
PBT	588,463	537,418	505,909	475,152	452,918	502,615	546,155	5.08%
YoY %	9.50%	6.23%	6.47%	4.91%	-9.89%	-7.97%	-	-
Horiz. %	107.75%	98.40%	92.63%	87.00%	82.93%	92.03%	100.00%	-
Tax	-164,084	-153,190	-150,187	-141,892	-138,708	-152,327	-159,740	1.79%
YoY %	-7.11%	-2.00%	-5.85%	-2.30%	8.94%	4.64%	-	-
Horiz. %	102.72%	95.90%	94.02%	88.83%	86.83%	95.36%	100.00%	-
NP	424,379	384,228	355,722	333,260	314,210	350,288	386,415	6.42%
YoY %	10.45%	8.01%	6.74%	6.06%	-10.30%	-9.35%	-	-
Horiz. %	109.82%	99.43%	92.06%	86.24%	81.31%	90.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	416,837	376,246	348,098	324,808	307,784	345,246	381,742	6.02%
YoY %	10.79%	8.09%	7.17%	5.53%	-10.85%	-9.56%	-	-
Horiz. %	109.19%	98.56%	91.19%	85.09%	80.63%	90.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.88%	28.50%	29.69%	29.86%	30.63%	30.31%	29.25%	-
YoY %	-2.18%	-4.01%	-0.57%	-2.51%	1.06%	3.62%	-	-
Horiz. %	95.32%	97.44%	101.50%	102.09%	104.72%	103.62%	100.00%	-
Total Cost	3,036,276	3,059,846	3,077,937	3,057,385	3,076,028	3,051,265	3,005,908	0.67%
YoY %	-0.77%	-0.59%	0.67%	-0.61%	0.81%	1.51%	-	-
Horiz. %	101.01%	101.79%	102.40%	101.71%	102.33%	101.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	508,300	507,975	454,722	427,939	360,824	401,397	441,245	9.86%
YoY %	0.06%	11.71%	6.26%	18.60%	-10.11%	-9.03%	-	-
Horiz. %	115.20%	115.12%	103.05%	96.98%	81.77%	90.97%	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	334,314	280,758	280,856	347,702	267,463	214,007	730,854	-40.54%
YoY %	19.08%	-0.03%	-19.23%	30.00%	24.98%	-70.72%	-	-
Horiz. %	45.74%	38.42%	38.43%	47.57%	36.60%	29.28%	100.00%	-
Div Payout %	80.20%	74.62%	80.68%	107.05%	86.90%	61.99%	191.45%	-
YoY %	7.48%	-7.51%	-24.63%	23.19%	40.18%	-67.62%	-	-
Horiz. %	41.89%	38.98%	42.14%	55.92%	45.39%	32.38%	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	508,300	507,975	454,722	427,939	360,824	401,397	441,245	9.86%
YoY %	0.06%	11.71%	6.26%	18.60%	-10.11%	-9.03%	-	-
Horiz. %	115.20%	115.12%	103.05%	96.98%	81.77%	90.97%	100.00%	-
NOSH	1,337,632	1,336,777	1,337,419	1,337,310	1,336,386	1,337,991	1,337,107	0.02%
YoY %	0.06%	-0.05%	0.01%	0.07%	-0.12%	0.07%	-	-
Horiz. %	100.04%	99.98%	100.02%	100.02%	99.95%	100.07%	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	12.26%	11.16%	10.36%	9.83%	9.27%	10.30%	11.39%	-
YoY %	9.86%	7.72%	5.39%	6.04%	-10.00%	-9.57%	-	-
Horiz. %	107.64%	97.98%	90.96%	86.30%	81.39%	90.43%	100.00%	-
ROE	82.01%	74.07%	76.55%	75.90%	85.30%	86.01%	86.51%	-
YoY %	10.72%	-3.24%	0.86%	-11.02%	-0.83%	-0.58%	-	-
Horiz. %	94.80%	85.62%	88.49%	87.74%	98.60%	99.42%	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	258.71	257.64	256.74	253.54	253.69	254.23	253.71	1.30%
YoY %	0.42%	0.35%	1.26%	-0.06%	-0.21%	0.20%	-	-
Horiz. %	101.97%	101.55%	101.19%	99.93%	99.99%	100.20%	100.00%	-
EPS	31.16	28.15	26.03	24.29	23.03	25.80	28.55	5.98%
YoY %	10.69%	8.14%	7.16%	5.47%	-10.74%	-9.63%	-	-
Horiz. %	109.14%	98.60%	91.17%	85.08%	80.67%	90.37%	100.00%	-
DPS	25.00	21.00	21.00	26.00	20.00	16.00	54.66	-40.55%
YoY %	19.05%	0.00%	-19.23%	30.00%	25.00%	-70.73%	-	-
Horiz. %	45.74%	38.42%	38.42%	47.57%	36.59%	29.27%	100.00%	-
NAPS	0.38	0.38	0.34	0.32	0.27	0.30	0.33	9.83%
YoY %	0.00%	11.76%	6.25%	18.52%	-10.00%	-9.09%	-	-
Horiz. %	115.15%	115.15%	103.03%	96.97%	81.82%	90.91%	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	256.16	254.93	254.16	250.97	250.94	251.78	251.10	1.33%
YoY %	0.48%	0.30%	1.27%	0.01%	-0.33%	0.27%	-	-
Horiz. %	102.02%	101.53%	101.22%	99.95%	99.94%	100.27%	100.00%	-
EPS	30.85	27.85	25.77	24.04	22.78	25.55	28.26	6.00%
YoY %	10.77%	8.07%	7.20%	5.53%	-10.84%	-9.59%	-	-
Horiz. %	109.16%	98.55%	91.19%	85.07%	80.61%	90.41%	100.00%	-
DPS	24.75	20.78	20.79	25.74	19.80	15.84	54.10	-40.54%
YoY %	19.10%	-0.05%	-19.23%	30.00%	25.00%	-70.72%	-	-
Horiz. %	45.75%	38.41%	38.43%	47.58%	36.60%	29.28%	100.00%	-
NAPS	0.3762	0.376	0.3366	0.3168	0.2671	0.2971	0.3266	9.85%
YoY %	0.05%	11.71%	6.25%	18.61%	-10.10%	-9.03%	-	-
Horiz. %	115.19%	115.13%	103.06%	97.00%	81.78%	90.97%	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	1.62	1.67	1.61	1.62	1.61	1.62	1.76	-5.36%
YoY %	-2.99%	3.73%	-0.62%	0.62%	-0.62%	-7.95%	-	-
Horiz. %	92.05%	94.89%	91.48%	92.05%	91.48%	92.05%	100.00%	-
P/EPS	13.41	15.31	15.87	16.96	17.72	15.93	15.66	-9.79%
YoY %	-12.41%	-3.53%	-6.43%	-4.29%	11.24%	1.72%	-	-
Horiz. %	85.63%	97.77%	101.34%	108.30%	113.15%	101.72%	100.00%	-
EY	7.46	6.53	6.30	5.90	5.64	6.28	6.39	10.84%
YoY %	14.24%	3.65%	6.78%	4.61%	-10.19%	-1.72%	-	-
Horiz. %	116.74%	102.19%	98.59%	92.33%	88.26%	98.28%	100.00%	-
DY	5.98	4.87	5.08	6.31	4.90	3.89	12.23	-37.85%
YoY %	22.79%	-4.13%	-19.49%	28.78%	25.96%	-68.19%	-	-
Horiz. %	48.90%	39.82%	41.54%	51.59%	40.07%	31.81%	100.00%	-
P/NAPS	11.00	11.34	12.15	12.88	15.11	13.70	13.55	-12.94%
YoY %	-3.00%	-6.67%	-5.67%	-14.76%	10.29%	1.11%	-	-
Horiz. %	81.18%	83.69%	89.67%	95.06%	111.51%	101.11%	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	1.55	1.65	1.72	1.58	1.59	1.58	1.71	-6.32%
YoY %	-6.06%	-4.07%	8.86%	-0.63%	0.63%	-7.60%	-	-
Horiz. %	90.64%	96.49%	100.58%	92.40%	92.98%	92.40%	100.00%	-
P/EPS	12.87	15.14	16.98	16.47	17.54	15.58	15.17	-10.35%
YoY %	-14.99%	-10.84%	3.10%	-6.10%	12.58%	2.70%	-	-
Horiz. %	84.84%	99.80%	111.93%	108.57%	115.62%	102.70%	100.00%	-
EY	7.77	6.61	5.89	6.07	5.70	6.42	6.59	11.57%
YoY %	17.55%	12.22%	-2.97%	6.49%	-11.21%	-2.58%	-	-
Horiz. %	117.91%	100.30%	89.38%	92.11%	86.49%	97.42%	100.00%	-
DY	6.23	4.93	4.75	6.50	4.95	3.98	12.62	-37.45%
YoY %	26.37%	3.79%	-26.92%	31.31%	24.37%	-68.46%	-	-
Horiz. %	49.37%	39.06%	37.64%	51.51%	39.22%	31.54%	100.00%	-
P/NAPS	10.55	11.21	13.00	12.50	14.96	13.40	13.12	-13.49%
YoY %	-5.89%	-13.77%	4.00%	-16.44%	11.64%	2.13%	-	-
Horiz. %	80.41%	85.44%	99.09%	95.27%	114.02%	102.13%	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

311

PTRANS

PERAK TRANSIT BERHAD

300

HLIND

HONG LEONG INDUSTRIES BHD

290

JCY

JCY INTERNATIONAL BERHAD

226

PBBANK

PUBLIC BANK BHD

166

GENTING

GENTING BHD

162

MAYBANK

MALAYAN BANKING BHD

142

GENM

GENTING MALAYSIA BERHAD

139

YTLPOWR

YTL POWER INTERNATIONAL BHD

112

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

INIX-OR

0.02

0.00

141,839,900

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

EDUSPEC-OR

0.005

0.00

75,002,700

HUBLINE

0.065

+0.005

65,800,800

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