[SPTOTO] QoQ TTM Result on 31-Jul-2012 [#1]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
18-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 4.63%
YoY- 11.71%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 3,628,307 3,613,467 3,708,199 3,661,865 3,607,766 3,592,948 3,460,655 3.20%
PBT 568,873 585,613 620,059 607,393 576,625 591,909 588,463 -2.23%
Tax -173,141 -171,680 -179,399 -174,722 -164,920 -170,657 -164,084 3.65%
NP 395,732 413,933 440,660 432,671 411,705 421,252 424,379 -4.55%
-
NP to SH 384,977 400,557 427,228 420,307 401,724 414,702 416,837 -5.16%
-
Tax Rate 30.44% 29.32% 28.93% 28.77% 28.60% 28.83% 27.88% -
Total Cost 3,232,575 3,199,534 3,267,539 3,229,194 3,196,061 3,171,696 3,036,276 4.26%
-
Net Worth 566,191 623,304 528,610 515,745 478,637 507,597 508,300 7.46%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 265,425 277,979 358,126 339,592 360,577 334,222 334,314 -14.27%
Div Payout % 68.95% 69.40% 83.83% 80.80% 89.76% 80.59% 80.20% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 566,191 623,304 528,610 515,745 478,637 507,597 508,300 7.46%
NOSH 1,348,074 1,326,178 1,321,525 1,322,425 1,329,548 1,335,782 1,337,632 0.52%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 10.91% 11.46% 11.88% 11.82% 11.41% 11.72% 12.26% -
ROE 67.99% 64.26% 80.82% 81.49% 83.93% 81.70% 82.01% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 269.15 272.47 280.60 276.91 271.35 268.98 258.71 2.67%
EPS 28.56 30.20 32.33 31.78 30.22 31.05 31.16 -5.64%
DPS 20.00 21.00 27.00 25.50 27.00 25.00 25.00 -13.83%
NAPS 0.42 0.47 0.40 0.39 0.36 0.38 0.38 6.90%
Adjusted Per Share Value based on latest NOSH - 1,322,425
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 268.56 267.47 274.48 271.05 267.04 265.95 256.16 3.20%
EPS 28.50 29.65 31.62 31.11 29.74 30.70 30.85 -5.14%
DPS 19.65 20.58 26.51 25.14 26.69 24.74 24.75 -14.27%
NAPS 0.4191 0.4614 0.3913 0.3818 0.3543 0.3757 0.3762 7.47%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 4.20 4.35 4.34 4.19 4.23 4.28 4.18 -
P/RPS 1.56 1.60 1.55 1.51 1.56 1.59 1.62 -2.48%
P/EPS 14.71 14.40 13.42 13.18 14.00 13.79 13.41 6.36%
EY 6.80 6.94 7.45 7.59 7.14 7.25 7.46 -5.99%
DY 4.76 4.83 6.22 6.09 6.38 5.84 5.98 -14.12%
P/NAPS 10.00 9.26 10.85 10.74 11.75 11.26 11.00 -6.16%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 18/06/13 18/03/13 18/12/12 18/09/12 18/06/12 21/03/12 12/12/11 -
Price 4.29 4.21 4.37 4.29 4.14 4.30 4.01 -
P/RPS 1.59 1.55 1.56 1.55 1.53 1.60 1.55 1.71%
P/EPS 15.02 13.94 13.52 13.50 13.70 13.85 12.87 10.85%
EY 6.66 7.17 7.40 7.41 7.30 7.22 7.77 -9.77%
DY 4.66 4.99 6.18 5.94 6.52 5.81 6.23 -17.61%
P/NAPS 10.21 8.96 10.92 11.00 11.50 11.32 10.55 -2.16%

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
Post a Comment