[SPTOTO] YoY Annual (Unaudited) Result on 30-Apr-2011 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

20-Jun-2011

Admission Sponsor

Sponsor

Financial Year

30-Apr-2011

Quarter

30-Apr-2011 [#4]

Profit Trend

YoY- -8.8%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Annual (Unaudited) Result
Revenue	4,340,839	3,628,362	3,607,754	3,433,216	3,392,810	3,695,686	3,277,797	4.79%
YoY %	19.64%	0.57%	5.08%	1.19%	-8.20%	12.75%	-	-
Horiz. %	132.43%	110.70%	110.07%	104.74%	103.51%	112.75%	100.00%	-
PBT	509,722	569,526	579,150	508,402	548,188	585,544	502,627	0.23%
YoY %	-10.50%	-1.66%	13.92%	-7.26%	-6.38%	16.50%	-	-
Horiz. %	101.41%	113.31%	115.22%	101.15%	109.06%	116.50%	100.00%	-
Tax	-166,026	-166,020	-163,465	-150,961	-159,710	-163,528	-143,878	2.41%
YoY %	0.00%	-1.56%	-8.28%	5.48%	2.33%	-13.66%	-	-
Horiz. %	115.39%	115.39%	113.61%	104.92%	111.00%	113.66%	100.00%	-
NP	343,696	403,506	415,685	357,441	388,478	422,016	358,749	-0.71%
YoY %	-14.82%	-2.93%	16.29%	-7.99%	-7.95%	17.64%	-	-
Horiz. %	95.80%	112.48%	115.87%	99.64%	108.29%	117.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	328,706	391,085	405,476	349,761	383,504	413,554	348,663	-0.97%
YoY %	-15.95%	-3.55%	15.93%	-8.80%	-7.27%	18.61%	-	-
Horiz. %	94.28%	112.17%	116.29%	100.31%	109.99%	118.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.57%	29.15%	28.22%	29.69%	29.13%	27.93%	28.63%	-
YoY %	11.73%	3.30%	-4.95%	1.92%	4.30%	-2.44%	-	-
Horiz. %	113.76%	101.82%	98.57%	103.70%	101.75%	97.56%	100.00%	-
Total Cost	3,997,143	3,224,856	3,192,069	3,075,775	3,004,332	3,273,670	2,919,048	5.37%
YoY %	23.95%	1.03%	3.78%	2.38%	-8.23%	12.15%	-	-
Horiz. %	136.93%	110.48%	109.35%	105.37%	102.92%	112.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	612,963	558,130	480,626	454,680	449,263	477,317	328,450	10.95%
YoY %	9.82%	16.13%	5.71%	1.21%	-5.88%	45.32%	-	-
Horiz. %	186.62%	169.93%	146.33%	138.43%	136.78%	145.32%	100.00%	-

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Dividend
Div	353,120	372,086	360,470	280,832	759,784	316,662	327,187	1.27%
YoY %	-5.10%	3.22%	28.36%	-63.04%	139.94%	-3.22%	-	-
Horiz. %	107.93%	113.72%	110.17%	85.83%	232.22%	96.78%	100.00%	-
Div Payout %	107.43%	95.14%	88.90%	80.29%	198.12%	76.57%	93.84%	-
YoY %	12.92%	7.02%	10.72%	-59.47%	158.74%	-18.40%	-	-
Horiz. %	114.48%	101.39%	94.74%	85.56%	211.13%	81.60%	100.00%	-

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Equity
Net Worth	612,963	558,130	480,626	454,680	449,263	477,317	328,450	10.95%
YoY %	9.82%	16.13%	5.71%	1.21%	-5.88%	45.32%	-	-
Horiz. %	186.62%	169.93%	146.33%	138.43%	136.78%	145.32%	100.00%	-
NOSH	1,332,529	1,328,881	1,335,074	1,337,295	1,321,363	1,256,098	1,263,271	0.89%
YoY %	0.27%	-0.46%	-0.17%	1.21%	5.20%	-0.57%	-	-
Horiz. %	105.48%	105.19%	105.68%	105.86%	104.60%	99.43%	100.00%	-

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Ratio Analysis
NP Margin	7.92%	11.12%	11.52%	10.41%	11.45%	11.42%	10.94%	-
YoY %	-28.78%	-3.47%	10.66%	-9.08%	0.26%	4.39%	-	-
Horiz. %	72.39%	101.65%	105.30%	95.16%	104.66%	104.39%	100.00%	-
ROE	53.63%	70.07%	84.36%	76.92%	85.36%	86.64%	106.15%	-
YoY %	-23.46%	-16.94%	9.67%	-9.89%	-1.48%	-18.38%	-	-
Horiz. %	50.52%	66.01%	79.47%	72.46%	80.41%	81.62%	100.00%	-

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Per Share
RPS	325.76	273.04	270.23	256.73	256.77	294.22	259.47	3.86%
YoY %	19.31%	1.04%	5.26%	-0.02%	-12.73%	13.39%	-	-
Horiz. %	125.55%	105.23%	104.15%	98.94%	98.96%	113.39%	100.00%	-
EPS	24.66	29.43	30.37	26.15	29.02	32.93	27.60	-1.85%
YoY %	-16.21%	-3.10%	16.14%	-9.89%	-11.87%	19.31%	-	-
Horiz. %	89.35%	106.63%	110.04%	94.75%	105.14%	119.31%	100.00%	-
DPS	26.50	28.00	27.00	21.00	57.50	25.21	25.90	0.38%
YoY %	-5.36%	3.70%	28.57%	-63.48%	128.08%	-2.66%	-	-
Horiz. %	102.32%	108.11%	104.25%	81.08%	222.01%	97.34%	100.00%	-
NAPS	0.46	0.42	0.36	0.34	0.34	0.38	0.26	9.97%
YoY %	9.52%	16.67%	5.88%	0.00%	-10.53%	46.15%	-	-
Horiz. %	176.92%	161.54%	138.46%	130.77%	130.77%	146.15%	100.00%	-

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,337,419
RPS	321.31	268.57	267.04	254.12	251.13	273.55	242.62	4.79%
YoY %	19.64%	0.57%	5.08%	1.19%	-8.20%	12.75%	-	-
Horiz. %	132.43%	110.70%	110.07%	104.74%	103.51%	112.75%	100.00%	-
EPS	24.33	28.95	30.01	25.89	28.39	30.61	25.81	-0.97%
YoY %	-15.96%	-3.53%	15.91%	-8.81%	-7.25%	18.60%	-	-
Horiz. %	94.27%	112.17%	116.27%	100.31%	110.00%	118.60%	100.00%	-
DPS	26.14	27.54	26.68	20.79	56.24	23.44	24.22	1.27%
YoY %	-5.08%	3.22%	28.33%	-63.03%	139.93%	-3.22%	-	-
Horiz. %	107.93%	113.71%	110.16%	85.84%	232.20%	96.78%	100.00%	-
NAPS	0.4537	0.4131	0.3558	0.3366	0.3325	0.3533	0.2431	10.95%
YoY %	9.83%	16.10%	5.70%	1.23%	-5.89%	45.33%	-	-
Horiz. %	186.63%	169.93%	146.36%	138.46%	136.77%	145.33%	100.00%	-

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/14	30/04/13	30/04/12	29/04/11	30/04/10	30/04/09	30/04/08	-
Price	3.89	4.20	4.23	4.13	4.47	4.38	4.54	-
P/RPS	1.19	1.54	1.57	1.61	1.74	1.49	1.75	-6.22%
YoY %	-22.73%	-1.91%	-2.48%	-7.47%	16.78%	-14.86%	-	-
Horiz. %	68.00%	88.00%	89.71%	92.00%	99.43%	85.14%	100.00%	-
P/EPS	15.77	14.27	13.93	15.79	15.40	13.30	16.45	-0.70%
YoY %	10.51%	2.44%	-11.78%	2.53%	15.79%	-19.15%	-	-
Horiz. %	95.87%	86.75%	84.68%	95.99%	93.62%	80.85%	100.00%	-
EY	6.34	7.01	7.18	6.33	6.49	7.52	6.08	0.70%
YoY %	-9.56%	-2.37%	13.43%	-2.47%	-13.70%	23.68%	-	-
Horiz. %	104.28%	115.30%	118.09%	104.11%	106.74%	123.68%	100.00%	-
DY	6.81	6.67	6.38	5.08	12.86	5.76	5.70	3.00%
YoY %	2.10%	4.55%	25.59%	-60.50%	123.26%	1.05%	-	-
Horiz. %	119.47%	117.02%	111.93%	89.12%	225.61%	101.05%	100.00%	-
P/NAPS	8.46	10.00	11.75	12.15	13.15	11.53	17.46	-11.37%
YoY %	-15.40%	-14.89%	-3.29%	-7.60%	14.05%	-33.96%	-	-
Horiz. %	48.45%	57.27%	67.30%	69.59%	75.32%	66.04%	100.00%	-

	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	CAGR
Price Multiplier on Announcement Date
Date	17/06/14	18/06/13	18/06/12	20/06/11	18/06/10	15/06/09	18/06/08	-
Price	3.80	4.29	4.14	4.42	4.33	4.41	4.38	-
P/RPS	1.17	1.57	1.53	1.72	1.69	1.50	1.69	-5.94%
YoY %	-25.48%	2.61%	-11.05%	1.78%	12.67%	-11.24%	-	-
Horiz. %	69.23%	92.90%	90.53%	101.78%	100.00%	88.76%	100.00%	-
P/EPS	15.40	14.58	13.63	16.90	14.92	13.39	15.87	-0.49%
YoY %	5.62%	6.97%	-19.35%	13.27%	11.43%	-15.63%	-	-
Horiz. %	97.04%	91.87%	85.89%	106.49%	94.01%	84.37%	100.00%	-
EY	6.49	6.86	7.34	5.92	6.70	7.47	6.30	0.49%
YoY %	-5.39%	-6.54%	23.99%	-11.64%	-10.31%	18.57%	-	-
Horiz. %	103.02%	108.89%	116.51%	93.97%	106.35%	118.57%	100.00%	-
DY	6.97	6.53	6.52	4.75	13.28	5.72	5.91	2.78%
YoY %	6.74%	0.15%	37.26%	-64.23%	132.17%	-3.21%	-	-
Horiz. %	117.94%	110.49%	110.32%	80.37%	224.70%	96.79%	100.00%	-
P/NAPS	8.26	10.21	11.50	13.00	12.74	11.61	16.85	-11.19%
YoY %	-19.10%	-11.22%	-11.54%	2.04%	9.73%	-31.10%	-	-
Horiz. %	49.02%	60.59%	68.25%	77.15%	75.61%	68.90%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 15:50:00

VOLUME BREAKOUT

10 Mins

BUY

2024-05-17 15:50:00

OBV

5 Mins

BUY

2024-05-17 15:50:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-17 15:45:00

EMA 5

5 Mins

BUY

2024-05-17 15:45:00

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

445

DNEX

DAGANG NEXCHANGE BERHAD

405

HLIND

HONG LEONG INDUSTRIES BHD

364

MBSB

MALAYSIA BUILDING SOCIETY BHD

358

PTRANS

PERAK TRANSIT BERHAD

348

YTLPOWR

YTL POWER INTERNATIONAL BHD

294

TOPGLOV

TOP GLOVE CORPORATION BHD

258

MAYBANK

MALAYAN BANKING BHD

241

PBBANK

PUBLIC BANK BHD

241

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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