[SPTOTO] YoY Annualized Quarter 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

QoQ- -2.06%

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
Annualized Quarter 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

Moomoo MY

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

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 15:00:00

EMA 5

5 Mins

BUY

2024-05-16 14:55:00

EMA 5

5 Mins

SELL

2024-05-16 14:50:00

ADX

10 Mins

SELL

2024-05-16 12:15:00

EMA 5

5 Mins

BUY

2024-05-16 12:15:00

VOLUME BREAKOUT

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

634

HARTA

HARTALEGA HOLDINGS BHD

567

MPI

MALAYSIAN PACIFIC INDUSTRIES

431

PTRANS

PERAK TRANSIT BERHAD

422

HLIND

HONG LEONG INDUSTRIES BHD

414

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

378

MBSB

MALAYSIA BUILDING SOCIETY BHD

337

SUPERMX

SUPERMAX CORPORATION BHD

318

Daily Stocks

HSI-CXG

0.23

+0.025

277,721,800

REVENUE

0.23

-0.015

271,126,900

TOPGLOV

1.18

-0.08

246,914,800

HSI-HUZ

0.205

-0.04

232,343,800

MQTECH

0.015

-0.005

156,741,100

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

93,558,000

MYEG

1.05

+0.02

86,253,500

SUPERMX

1.00

-0.08

84,252,700

SINKUNG

0.15

+0.01

82,352,100

More active Stocks

MPI

33.54

+1.02

153,000

F&N

33.22

+0.74

189,900

UTDPLT

26.20

+0.58

261,000

HEIM

24.78

+0.58

251,800

CARLSBG

20.14

+0.52

322,100

NESTLE

129.50

+0.50

25,000

PANAMY

19.62

+0.36

16,200

KSENG

6.31

+0.33

474,700

ALLIANZ

22.00

+0.32

30,700

PENTA

4.72

+0.27

3,552,200

More gainer Stocks

AJI

16.20

-0.36

172,700

AIRPORT

10.10

-0.30

21,423,300

HARTA

3.55

-0.27

30,767,400

KOSSAN

2.49

-0.25

18,173,000

DLADY

32.72

-0.22

2,100

KOSSAN-C60

0.585

-0.195

341,000

AHEALTH

2.92

-0.15

748,600

ICAP

3.30

-0.14

309,600

HLBANK

19.30

-0.12

155,100

KUAISHO-C17

0.08

-0.12

58,800

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