[SPTOTO] QoQ TTM Result on 31-Oct-2011 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

12-Dec-2011

Admission Sponsor

Sponsor

Financial Year

30-Apr-2012

Quarter

31-Oct-2011 [#2]

Profit Trend

QoQ- 10.79%

YoY- 35.43%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
TTM Result
Revenue	3,661,865	3,607,766	3,592,948	3,460,655	3,444,074	3,433,659	3,390,645	5.26%
YoY %	1.50%	0.41%	3.82%	0.48%	0.30%	1.27%	-	-
Horiz. %	108.00%	106.40%	105.97%	102.06%	101.58%	101.27%	100.00%	-
PBT	607,393	576,625	591,909	588,463	537,418	505,909	475,152	17.80%
YoY %	5.34%	-2.58%	0.59%	9.50%	6.23%	6.47%	-	-
Horiz. %	127.83%	121.36%	124.57%	123.85%	113.10%	106.47%	100.00%	-
Tax	-174,722	-164,920	-170,657	-164,084	-153,190	-150,187	-141,892	14.89%
YoY %	-5.94%	3.36%	-4.01%	-7.11%	-2.00%	-5.85%	-	-
Horiz. %	123.14%	116.23%	120.27%	115.64%	107.96%	105.85%	100.00%	-
NP	432,671	411,705	421,252	424,379	384,228	355,722	333,260	19.02%
YoY %	5.09%	-2.27%	-0.74%	10.45%	8.01%	6.74%	-	-
Horiz. %	129.83%	123.54%	126.40%	127.34%	115.29%	106.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	420,307	401,724	414,702	416,837	376,246	348,098	324,808	18.76%
YoY %	4.63%	-3.13%	-0.51%	10.79%	8.09%	7.17%	-	-
Horiz. %	129.40%	123.68%	127.68%	128.33%	115.84%	107.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.77%	28.60%	28.83%	27.88%	28.50%	29.69%	29.86%	-
YoY %	0.59%	-0.80%	3.41%	-2.18%	-4.01%	-0.57%	-	-
Horiz. %	96.35%	95.78%	96.55%	93.37%	95.45%	99.43%	100.00%	-
Total Cost	3,229,194	3,196,061	3,171,696	3,036,276	3,059,846	3,077,937	3,057,385	3.71%
YoY %	1.04%	0.77%	4.46%	-0.77%	-0.59%	0.67%	-	-
Horiz. %	105.62%	104.54%	103.74%	99.31%	100.08%	100.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	515,745	478,637	507,597	508,300	507,975	454,722	427,939	13.26%
YoY %	7.75%	-5.71%	-0.14%	0.06%	11.71%	6.26%	-	-
Horiz. %	120.52%	111.85%	118.61%	118.78%	118.70%	106.26%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Dividend
Div	339,592	360,577	334,222	334,314	280,758	280,856	347,702	-1.56%
YoY %	-5.82%	7.89%	-0.03%	19.08%	-0.03%	-19.23%	-	-
Horiz. %	97.67%	103.70%	96.12%	96.15%	80.75%	80.77%	100.00%	-
Div Payout %	80.80%	89.76%	80.59%	80.20%	74.62%	80.68%	107.05%	-
YoY %	-9.98%	11.38%	0.49%	7.48%	-7.51%	-24.63%	-	-
Horiz. %	75.48%	83.85%	75.28%	74.92%	69.71%	75.37%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Equity
Net Worth	515,745	478,637	507,597	508,300	507,975	454,722	427,939	13.26%
YoY %	7.75%	-5.71%	-0.14%	0.06%	11.71%	6.26%	-	-
Horiz. %	120.52%	111.85%	118.61%	118.78%	118.70%	106.26%	100.00%	-
NOSH	1,322,425	1,329,548	1,335,782	1,337,632	1,336,777	1,337,419	1,337,310	-0.74%
YoY %	-0.54%	-0.47%	-0.14%	0.06%	-0.05%	0.01%	-	-
Horiz. %	98.89%	99.42%	99.89%	100.02%	99.96%	100.01%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Ratio Analysis
NP Margin	11.82%	11.41%	11.72%	12.26%	11.16%	10.36%	9.83%	-
YoY %	3.59%	-2.65%	-4.40%	9.86%	7.72%	5.39%	-	-
Horiz. %	120.24%	116.07%	119.23%	124.72%	113.53%	105.39%	100.00%	-
ROE	81.49%	83.93%	81.70%	82.01%	74.07%	76.55%	75.90%	-
YoY %	-2.91%	2.73%	-0.38%	10.72%	-3.24%	0.86%	-	-
Horiz. %	107.36%	110.58%	107.64%	108.05%	97.59%	100.86%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Per Share
RPS	276.91	271.35	268.98	258.71	257.64	256.74	253.54	6.05%
YoY %	2.05%	0.88%	3.97%	0.42%	0.35%	1.26%	-	-
Horiz. %	109.22%	107.02%	106.09%	102.04%	101.62%	101.26%	100.00%	-
EPS	31.78	30.22	31.05	31.16	28.15	26.03	24.29	19.64%
YoY %	5.16%	-2.67%	-0.35%	10.69%	8.14%	7.16%	-	-
Horiz. %	130.84%	124.41%	127.83%	128.28%	115.89%	107.16%	100.00%	-
DPS	25.50	27.00	25.00	25.00	21.00	21.00	26.00	-1.28%
YoY %	-5.56%	8.00%	0.00%	19.05%	0.00%	-19.23%	-	-
Horiz. %	98.08%	103.85%	96.15%	96.15%	80.77%	80.77%	100.00%	-
NAPS	0.39	0.36	0.38	0.38	0.38	0.34	0.32	14.11%
YoY %	8.33%	-5.26%	0.00%	0.00%	11.76%	6.25%	-	-
Horiz. %	121.88%	112.50%	118.75%	118.75%	118.75%	106.25%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,337,632
RPS	271.05	267.04	265.95	256.16	254.93	254.16	250.97	5.27%
YoY %	1.50%	0.41%	3.82%	0.48%	0.30%	1.27%	-	-
Horiz. %	108.00%	106.40%	105.97%	102.07%	101.58%	101.27%	100.00%	-
EPS	31.11	29.74	30.70	30.85	27.85	25.77	24.04	18.77%
YoY %	4.61%	-3.13%	-0.49%	10.77%	8.07%	7.20%	-	-
Horiz. %	129.41%	123.71%	127.70%	128.33%	115.85%	107.20%	100.00%	-
DPS	25.14	26.69	24.74	24.75	20.78	20.79	25.74	-1.56%
YoY %	-5.81%	7.88%	-0.04%	19.10%	-0.05%	-19.23%	-	-
Horiz. %	97.67%	103.69%	96.11%	96.15%	80.73%	80.77%	100.00%	-
NAPS	0.3818	0.3543	0.3757	0.3762	0.376	0.3366	0.3168	13.26%
YoY %	7.76%	-5.70%	-0.13%	0.05%	11.71%	6.25%	-	-
Horiz. %	120.52%	111.84%	118.59%	118.75%	118.69%	106.25%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/12	30/04/12	31/01/12	31/10/11	29/07/11	29/04/11	31/01/11	-
Price	4.19	4.23	4.28	4.18	4.31	4.13	4.12	-
P/RPS	1.51	1.56	1.59	1.62	1.67	1.61	1.62	-4.58%
YoY %	-3.21%	-1.89%	-1.85%	-2.99%	3.73%	-0.62%	-	-
Horiz. %	93.21%	96.30%	98.15%	100.00%	103.09%	99.38%	100.00%	-
P/EPS	13.18	14.00	13.79	13.41	15.31	15.87	16.96	-15.48%
YoY %	-5.86%	1.52%	2.83%	-12.41%	-3.53%	-6.43%	-	-
Horiz. %	77.71%	82.55%	81.31%	79.07%	90.27%	93.57%	100.00%	-
EY	7.59	7.14	7.25	7.46	6.53	6.30	5.90	18.30%
YoY %	6.30%	-1.52%	-2.82%	14.24%	3.65%	6.78%	-	-
Horiz. %	128.64%	121.02%	122.88%	126.44%	110.68%	106.78%	100.00%	-
DY	6.09	6.38	5.84	5.98	4.87	5.08	6.31	-2.34%
YoY %	-4.55%	9.25%	-2.34%	22.79%	-4.13%	-19.49%	-	-
Horiz. %	96.51%	101.11%	92.55%	94.77%	77.18%	80.51%	100.00%	-
P/NAPS	10.74	11.75	11.26	11.00	11.34	12.15	12.88	-11.41%
YoY %	-8.60%	4.35%	2.36%	-3.00%	-6.67%	-5.67%	-	-
Horiz. %	83.39%	91.23%	87.42%	85.40%	88.04%	94.33%	100.00%	-

	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	CAGR
Price Multiplier on Announcement Date
Date	18/09/12	18/06/12	21/03/12	12/12/11	21/09/11	20/06/11	15/03/11	-
Price	4.29	4.14	4.30	4.01	4.26	4.42	4.00	-
P/RPS	1.55	1.53	1.60	1.55	1.65	1.72	1.58	-1.27%
YoY %	1.31%	-4.38%	3.23%	-6.06%	-4.07%	8.86%	-	-
Horiz. %	98.10%	96.84%	101.27%	98.10%	104.43%	108.86%	100.00%	-
P/EPS	13.50	13.70	13.85	12.87	15.14	16.98	16.47	-12.42%
YoY %	-1.46%	-1.08%	7.61%	-14.99%	-10.84%	3.10%	-	-
Horiz. %	81.97%	83.18%	84.09%	78.14%	91.92%	103.10%	100.00%	-
EY	7.41	7.30	7.22	7.77	6.61	5.89	6.07	14.23%
YoY %	1.51%	1.11%	-7.08%	17.55%	12.22%	-2.97%	-	-
Horiz. %	122.08%	120.26%	118.95%	128.01%	108.90%	97.03%	100.00%	-
DY	5.94	6.52	5.81	6.23	4.93	4.75	6.50	-5.83%
YoY %	-8.90%	12.22%	-6.74%	26.37%	3.79%	-26.92%	-	-
Horiz. %	91.38%	100.31%	89.38%	95.85%	75.85%	73.08%	100.00%	-
P/NAPS	11.00	11.50	11.32	10.55	11.21	13.00	12.50	-8.17%
YoY %	-4.35%	1.59%	7.30%	-5.89%	-13.77%	4.00%	-	-
Horiz. %	88.00%	92.00%	90.56%	84.40%	89.68%	104.00%	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 - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 15:10:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-05 15:10:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-07-05 15:05:00

EMA 5

5 Mins

BUY

2024-07-05 15:05:00

ADX

5 Mins

BUY

2024-07-05 15:05:00

TURTLE SYSTEM 20

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

957

MPI

MALAYSIAN PACIFIC INDUSTRIES

954

DNEX

DAGANG NEXCHANGE BERHAD

829

JCY

JCY INTERNATIONAL BERHAD

760

SALCON

SALCON BHD

746

YTLPOWR

YTL POWER INTERNATIONAL BHD

650

TOPGLOV

TOP GLOVE CORPORATION BHD

650

MAYBANK

MALAYAN BANKING BHD

633

WCT

WCT HOLDINGS BERHAD

600

Daily Stocks

HSI-CXV

0.10

-0.02

144,729,700

HSI-HWE

0.135

+0.02

92,276,700

HSI-HWW

0.245

+0.03

91,583,600

HSI-CV4

0.07

-0.02

91,473,300

HSI-CXN

0.18

-0.03

90,314,200

NOVAMSC

0.255

+0.025

80,273,700

SNS

0.91

+0.025

77,682,400

MUIIND

0.085

-0.005

73,269,700

AHB-WC

0.07

-0.005

71,157,800

VELESTO

0.275

-0.005

57,509,300

More active Stocks

NESTLE

122.50

+0.50

13,600

KOBAY

2.39

+0.21

9,733,300

IJM-C76

0.725

+0.165

96,000

KLK

20.24

+0.16

413,400

NPC

1.80

+0.15

1,000

YBS

0.925

+0.14

31,818,700

SUNCON

4.27

+0.14

3,144,300

AIRPORT

10.12

+0.12

1,062,700

SIMEPROP-C18

0.75

+0.12

10,100

ALLIANZ

22.20

+0.12

9,700

More gainer Stocks

MPI

39.50

-0.20

167,100

TOYOVEN

0.89

-0.17

11,412,500

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

HEIM

22.04

-0.14

64,500

YTLPOWR

5.19

-0.13

10,139,000

KUAISHO-C17

0.08

-0.12

58,800

SALUTE

0.57

-0.11

24,746,700

PANAMY

20.08

-0.10

17,500

DLADY

35.58

-0.10

6,500

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