[SPTOTO] YoY Annual (Unaudited) Result on 30-Apr-2012 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Jun-2012

Admission Sponsor

Sponsor

Financial Year

30-Apr-2012

Quarter

30-Apr-2012 [#4]

Profit Trend

YoY- 15.93%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Annual (Unaudited) Result
Revenue	5,283,644	4,340,839	3,628,362	3,607,754	3,433,216	3,392,810	3,695,686	6.13%
YoY %	21.72%	19.64%	0.57%	5.08%	1.19%	-8.20%	-	-
Horiz. %	142.97%	117.46%	98.18%	97.62%	92.90%	91.80%	100.00%	-
PBT	534,012	509,722	569,526	579,150	508,402	548,188	585,544	-1.52%
YoY %	4.77%	-10.50%	-1.66%	13.92%	-7.26%	-6.38%	-	-
Horiz. %	91.20%	87.05%	97.26%	98.91%	86.83%	93.62%	100.00%	-
Tax	-160,708	-166,026	-166,020	-163,465	-150,961	-159,710	-163,528	-0.28%
YoY %	3.20%	0.00%	-1.56%	-8.28%	5.48%	2.33%	-	-
Horiz. %	98.28%	101.53%	101.52%	99.96%	92.32%	97.67%	100.00%	-
NP	373,304	343,696	403,506	415,685	357,441	388,478	422,016	-2.02%
YoY %	8.61%	-14.82%	-2.93%	16.29%	-7.99%	-7.95%	-	-
Horiz. %	88.46%	81.44%	95.61%	98.50%	84.70%	92.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	361,610	328,706	391,085	405,476	349,761	383,504	413,554	-2.21%
YoY %	10.01%	-15.95%	-3.55%	15.93%	-8.80%	-7.27%	-	-
Horiz. %	87.44%	79.48%	94.57%	98.05%	84.57%	92.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.09%	32.57%	29.15%	28.22%	29.69%	29.13%	27.93%	-
YoY %	-7.61%	11.73%	3.30%	-4.95%	1.92%	4.30%	-	-
Horiz. %	107.73%	116.61%	104.37%	101.04%	106.30%	104.30%	100.00%	-
Total Cost	4,910,340	3,997,143	3,224,856	3,192,069	3,075,775	3,004,332	3,273,670	6.98%
YoY %	22.85%	23.95%	1.03%	3.78%	2.38%	-8.23%	-	-
Horiz. %	149.99%	122.10%	98.51%	97.51%	93.95%	91.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	686,646	612,963	558,130	480,626	454,680	449,263	477,317	6.24%
YoY %	12.02%	9.82%	16.13%	5.71%	1.21%	-5.88%	-	-
Horiz. %	143.86%	128.42%	116.93%	100.69%	95.26%	94.12%	100.00%	-

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Dividend
Div	289,468	353,120	372,086	360,470	280,832	759,784	316,662	-1.48%
YoY %	-18.03%	-5.10%	3.22%	28.36%	-63.04%	139.94%	-	-
Horiz. %	91.41%	111.51%	117.50%	113.83%	88.69%	239.94%	100.00%	-
Div Payout %	80.05%	107.43%	95.14%	88.90%	80.29%	198.12%	76.57%	-
YoY %	-25.49%	12.92%	7.02%	10.72%	-59.47%	158.74%	-	-
Horiz. %	104.54%	140.30%	124.25%	116.10%	104.86%	258.74%	100.00%	-

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Equity
Net Worth	686,646	612,963	558,130	480,626	454,680	449,263	477,317	6.24%
YoY %	12.02%	9.82%	16.13%	5.71%	1.21%	-5.88%	-	-
Horiz. %	143.86%	128.42%	116.93%	100.69%	95.26%	94.12%	100.00%	-
NOSH	1,346,366	1,332,529	1,328,881	1,335,074	1,337,295	1,321,363	1,256,098	1.16%
YoY %	1.04%	0.27%	-0.46%	-0.17%	1.21%	5.20%	-	-
Horiz. %	107.19%	106.08%	105.79%	106.29%	106.46%	105.20%	100.00%	-

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Ratio Analysis
NP Margin	7.07%	7.92%	11.12%	11.52%	10.41%	11.45%	11.42%	-
YoY %	-10.73%	-28.78%	-3.47%	10.66%	-9.08%	0.26%	-	-
Horiz. %	61.91%	69.35%	97.37%	100.88%	91.16%	100.26%	100.00%	-
ROE	52.66%	53.63%	70.07%	84.36%	76.92%	85.36%	86.64%	-
YoY %	-1.81%	-23.46%	-16.94%	9.67%	-9.89%	-1.48%	-	-
Horiz. %	60.78%	61.90%	80.87%	97.37%	88.78%	98.52%	100.00%	-

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Per Share
RPS	392.44	325.76	273.04	270.23	256.73	256.77	294.22	4.91%
YoY %	20.47%	19.31%	1.04%	5.26%	-0.02%	-12.73%	-	-
Horiz. %	133.38%	110.72%	92.80%	91.85%	87.26%	87.27%	100.00%	-
EPS	26.86	24.66	29.43	30.37	26.15	29.02	32.93	-3.33%
YoY %	8.92%	-16.21%	-3.10%	16.14%	-9.89%	-11.87%	-	-
Horiz. %	81.57%	74.89%	89.37%	92.23%	79.41%	88.13%	100.00%	-
DPS	21.50	26.50	28.00	27.00	21.00	57.50	25.21	-2.61%
YoY %	-18.87%	-5.36%	3.70%	28.57%	-63.48%	128.08%	-	-
Horiz. %	85.28%	105.12%	111.07%	107.10%	83.30%	228.08%	100.00%	-
NAPS	0.51	0.46	0.42	0.36	0.34	0.34	0.38	5.02%
YoY %	10.87%	9.52%	16.67%	5.88%	0.00%	-10.53%	-	-
Horiz. %	134.21%	121.05%	110.53%	94.74%	89.47%	89.47%	100.00%	-

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,329,548
RPS	391.09	321.31	268.57	267.04	254.12	251.13	273.55	6.13%
YoY %	21.72%	19.64%	0.57%	5.08%	1.19%	-8.20%	-	-
Horiz. %	142.97%	117.46%	98.18%	97.62%	92.90%	91.80%	100.00%	-
EPS	26.77	24.33	28.95	30.01	25.89	28.39	30.61	-2.20%
YoY %	10.03%	-15.96%	-3.53%	15.91%	-8.81%	-7.25%	-	-
Horiz. %	87.46%	79.48%	94.58%	98.04%	84.58%	92.75%	100.00%	-
DPS	21.43	26.14	27.54	26.68	20.79	56.24	23.44	-1.48%
YoY %	-18.02%	-5.08%	3.22%	28.33%	-63.03%	139.93%	-	-
Horiz. %	91.42%	111.52%	117.49%	113.82%	88.69%	239.93%	100.00%	-
NAPS	0.5083	0.4537	0.4131	0.3558	0.3366	0.3325	0.3533	6.24%
YoY %	12.03%	9.83%	16.10%	5.70%	1.23%	-5.89%	-	-
Horiz. %	143.87%	128.42%	116.93%	100.71%	95.27%	94.11%	100.00%	-

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/15	30/04/14	30/04/13	30/04/12	29/04/11	30/04/10	30/04/09	-
Price	3.26	3.89	4.20	4.23	4.13	4.47	4.38	-
P/RPS	0.83	1.19	1.54	1.57	1.61	1.74	1.49	-9.28%
YoY %	-30.25%	-22.73%	-1.91%	-2.48%	-7.47%	16.78%	-	-
Horiz. %	55.70%	79.87%	103.36%	105.37%	108.05%	116.78%	100.00%	-
P/EPS	12.14	15.77	14.27	13.93	15.79	15.40	13.30	-1.50%
YoY %	-23.02%	10.51%	2.44%	-11.78%	2.53%	15.79%	-	-
Horiz. %	91.28%	118.57%	107.29%	104.74%	118.72%	115.79%	100.00%	-
EY	8.24	6.34	7.01	7.18	6.33	6.49	7.52	1.53%
YoY %	29.97%	-9.56%	-2.37%	13.43%	-2.47%	-13.70%	-	-
Horiz. %	109.57%	84.31%	93.22%	95.48%	84.18%	86.30%	100.00%	-
DY	6.60	6.81	6.67	6.38	5.08	12.86	5.76	2.29%
YoY %	-3.08%	2.10%	4.55%	25.59%	-60.50%	123.26%	-	-
Horiz. %	114.58%	118.23%	115.80%	110.76%	88.19%	223.26%	100.00%	-
P/NAPS	6.39	8.46	10.00	11.75	12.15	13.15	11.53	-9.36%
YoY %	-24.47%	-15.40%	-14.89%	-3.29%	-7.60%	14.05%	-	-
Horiz. %	55.42%	73.37%	86.73%	101.91%	105.38%	114.05%	100.00%	-

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Price Multiplier on Announcement Date
Date	18/06/15	17/06/14	18/06/13	18/06/12	20/06/11	18/06/10	15/06/09	-
Price	3.26	3.80	4.29	4.14	4.42	4.33	4.41	-
P/RPS	0.83	1.17	1.57	1.53	1.72	1.69	1.50	-9.38%
YoY %	-29.06%	-25.48%	2.61%	-11.05%	1.78%	12.67%	-	-
Horiz. %	55.33%	78.00%	104.67%	102.00%	114.67%	112.67%	100.00%	-
P/EPS	12.14	15.40	14.58	13.63	16.90	14.92	13.39	-1.61%
YoY %	-21.17%	5.62%	6.97%	-19.35%	13.27%	11.43%	-	-
Horiz. %	90.66%	115.01%	108.89%	101.79%	126.21%	111.43%	100.00%	-
EY	8.24	6.49	6.86	7.34	5.92	6.70	7.47	1.64%
YoY %	26.96%	-5.39%	-6.54%	23.99%	-11.64%	-10.31%	-	-
Horiz. %	110.31%	86.88%	91.83%	98.26%	79.25%	89.69%	100.00%	-
DY	6.60	6.97	6.53	6.52	4.75	13.28	5.72	2.41%
YoY %	-5.31%	6.74%	0.15%	37.26%	-64.23%	132.17%	-	-
Horiz. %	115.38%	121.85%	114.16%	113.99%	83.04%	232.17%	100.00%	-
P/NAPS	6.39	8.26	10.21	11.50	13.00	12.74	11.61	-9.46%
YoY %	-22.64%	-19.10%	-11.22%	-11.54%	2.04%	9.73%	-	-
Horiz. %	55.04%	71.15%	87.94%	99.05%	111.97%	109.73%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos