[SPTOTO] YoY Cumulative Quarter Result on 31-Jan-2011 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

15-Mar-2011

Admission Sponsor

Sponsor

Financial Year

30-Apr-2011

Quarter

31-Jan-2011 [#3]

Profit Trend

QoQ- 89.02%

YoY- -18.92%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Cumulative Result
Revenue	2,982,014	2,697,341	2,691,640	2,532,351	2,534,029	2,825,353	2,410,946	3.60%
YoY %	10.55%	0.21%	6.29%	-0.07%	-10.31%	17.19%	-	-
Horiz. %	123.69%	111.88%	111.64%	105.04%	105.11%	117.19%	100.00%	-
PBT	400,675	452,819	443,831	357,831	428,834	434,515	408,698	-0.32%
YoY %	-11.52%	2.03%	24.03%	-16.56%	-1.31%	6.32%	-	-
Horiz. %	98.04%	110.80%	108.60%	87.55%	104.93%	106.32%	100.00%	-
Tax	-136,105	-134,884	-128,124	-107,654	-125,502	-126,073	-115,799	2.72%
YoY %	-0.91%	-5.28%	-19.01%	14.22%	0.45%	-8.87%	-	-
Horiz. %	117.54%	116.48%	110.64%	92.97%	108.38%	108.87%	100.00%	-
NP	264,570	317,935	315,707	250,177	303,332	308,442	292,899	-1.67%
YoY %	-16.78%	0.71%	26.19%	-17.52%	-1.66%	5.31%	-	-
Horiz. %	90.33%	108.55%	107.79%	85.41%	103.56%	105.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	254,581	309,350	310,517	243,913	300,847	303,244	287,901	-2.02%
YoY %	-17.70%	-0.38%	27.31%	-18.92%	-0.79%	5.33%	-	-
Horiz. %	88.43%	107.45%	107.86%	84.72%	104.50%	105.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.97%	29.79%	28.87%	30.09%	29.27%	29.01%	28.33%	-
YoY %	14.03%	3.19%	-4.05%	2.80%	0.90%	2.40%	-	-
Horiz. %	119.91%	105.15%	101.91%	106.21%	103.32%	102.40%	100.00%	-
Total Cost	2,717,444	2,379,406	2,375,933	2,282,174	2,230,697	2,516,911	2,118,047	4.23%
YoY %	14.21%	0.15%	4.11%	2.31%	-11.37%	18.83%	-	-
Horiz. %	128.30%	112.34%	112.18%	107.75%	105.32%	118.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	574,644	621,609	507,948	427,917	368,491	439,666	366,994	7.75%
YoY %	-7.56%	22.38%	18.70%	16.13%	-16.19%	19.80%	-	-
Horiz. %	156.58%	169.38%	138.41%	116.60%	100.41%	119.80%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Dividend
Div	260,594	211,611	294,075	240,703	651,440	178,504	243,481	1.13%
YoY %	23.15%	-28.04%	22.17%	-63.05%	264.94%	-26.69%	-	-
Horiz. %	107.03%	86.91%	120.78%	98.86%	267.55%	73.31%	100.00%	-
Div Payout %	102.36%	68.41%	94.71%	98.68%	216.54%	58.86%	84.57%	-
YoY %	49.63%	-27.77%	-4.02%	-54.43%	267.89%	-30.40%	-	-
Horiz. %	121.04%	80.89%	111.99%	116.68%	256.05%	69.60%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Equity
Net Worth	574,644	621,609	507,948	427,917	368,491	439,666	366,994	7.75%
YoY %	-7.56%	22.38%	18.70%	16.13%	-16.19%	19.80%	-	-
Horiz. %	156.58%	169.38%	138.41%	116.60%	100.41%	119.80%	100.00%	-
NOSH	1,336,383	1,322,573	1,336,706	1,337,242	1,316,041	1,256,188	1,265,498	0.91%
YoY %	1.04%	-1.06%	-0.04%	1.61%	4.76%	-0.74%	-	-
Horiz. %	105.60%	104.51%	105.63%	105.67%	103.99%	99.26%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Ratio Analysis
NP Margin	8.87%	11.79%	11.73%	9.88%	11.97%	10.92%	12.15%	-
YoY %	-24.77%	0.51%	18.72%	-17.46%	9.62%	-10.12%	-	-
Horiz. %	73.00%	97.04%	96.54%	81.32%	98.52%	89.88%	100.00%	-
ROE	44.30%	49.77%	61.13%	57.00%	81.64%	68.97%	78.45%	-
YoY %	-10.99%	-18.58%	7.25%	-30.18%	18.37%	-12.08%	-	-
Horiz. %	56.47%	63.44%	77.92%	72.66%	104.07%	87.92%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Per Share
RPS	223.14	203.95	201.36	189.37	192.55	224.91	190.51	2.66%
YoY %	9.41%	1.29%	6.33%	-1.65%	-14.39%	18.06%	-	-
Horiz. %	117.13%	107.05%	105.70%	99.40%	101.07%	118.06%	100.00%	-
EPS	19.05	23.39	23.23	18.24	22.86	24.14	22.75	-2.91%
YoY %	-18.55%	0.69%	27.36%	-20.21%	-5.30%	6.11%	-	-
Horiz. %	83.74%	102.81%	102.11%	80.18%	100.48%	106.11%	100.00%	-
DPS	19.50	16.00	22.00	18.00	49.50	14.21	19.24	0.22%
YoY %	21.88%	-27.27%	22.22%	-63.64%	248.35%	-26.14%	-	-
Horiz. %	101.35%	83.16%	114.35%	93.56%	257.28%	73.86%	100.00%	-
NAPS	0.43	0.47	0.38	0.32	0.28	0.35	0.29	6.77%
YoY %	-8.51%	23.68%	18.75%	14.29%	-20.00%	20.69%	-	-
Horiz. %	148.28%	162.07%	131.03%	110.34%	96.55%	120.69%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,337,310
RPS	220.73	199.66	199.23	187.44	187.57	209.13	178.46	3.60%
YoY %	10.55%	0.22%	6.29%	-0.07%	-10.31%	17.19%	-	-
Horiz. %	123.69%	111.88%	111.64%	105.03%	105.10%	117.19%	100.00%	-
EPS	18.84	22.90	22.98	18.05	22.27	22.45	21.31	-2.03%
YoY %	-17.73%	-0.35%	27.31%	-18.95%	-0.80%	5.35%	-	-
Horiz. %	88.41%	107.46%	107.84%	84.70%	104.50%	105.35%	100.00%	-
DPS	19.29	15.66	21.77	17.82	48.22	13.21	18.02	1.14%
YoY %	23.18%	-28.07%	22.17%	-63.04%	265.03%	-26.69%	-	-
Horiz. %	107.05%	86.90%	120.81%	98.89%	267.59%	73.31%	100.00%	-
NAPS	0.4253	0.4601	0.376	0.3167	0.2728	0.3254	0.2716	7.75%
YoY %	-7.56%	22.37%	18.72%	16.09%	-16.16%	19.81%	-	-
Horiz. %	156.59%	169.40%	138.44%	116.61%	100.44%	119.81%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/14	31/01/13	31/01/12	31/01/11	29/01/10	30/01/09	31/01/08	-
Price	4.05	4.35	4.28	4.12	4.13	4.18	4.62	-
P/RPS	1.81	2.13	2.13	2.18	2.14	1.86	2.43	-4.78%
YoY %	-15.02%	0.00%	-2.29%	1.87%	15.05%	-23.46%	-	-
Horiz. %	74.49%	87.65%	87.65%	89.71%	88.07%	76.54%	100.00%	-
P/EPS	21.26	18.60	18.42	22.59	18.07	17.32	20.31	0.76%
YoY %	14.30%	0.98%	-18.46%	25.01%	4.33%	-14.72%	-	-
Horiz. %	104.68%	91.58%	90.69%	111.23%	88.97%	85.28%	100.00%	-
EY	4.70	5.38	5.43	4.43	5.54	5.78	4.92	-0.75%
YoY %	-12.64%	-0.92%	22.57%	-20.04%	-4.15%	17.48%	-	-
Horiz. %	95.53%	109.35%	110.37%	90.04%	112.60%	117.48%	100.00%	-
DY	4.81	3.68	5.14	4.37	11.99	3.40	4.16	2.44%
YoY %	30.71%	-28.40%	17.62%	-63.55%	252.65%	-18.27%	-	-
Horiz. %	115.62%	88.46%	123.56%	105.05%	288.22%	81.73%	100.00%	-
P/NAPS	9.42	9.26	11.26	12.88	14.75	11.94	15.93	-8.37%
YoY %	1.73%	-17.76%	-12.58%	-12.68%	23.53%	-25.05%	-	-
Horiz. %	59.13%	58.13%	70.68%	80.85%	92.59%	74.95%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Price Multiplier on Announcement Date
Date	17/03/14	18/03/13	21/03/12	15/03/11	15/03/10	16/03/09	05/03/08	-
Price	3.93	4.21	4.30	4.00	4.28	4.16	4.36	-
P/RPS	1.76	2.06	2.14	2.11	2.22	1.85	2.29	-4.28%
YoY %	-14.56%	-3.74%	1.42%	-4.95%	20.00%	-19.21%	-	-
Horiz. %	76.86%	89.96%	93.45%	92.14%	96.94%	80.79%	100.00%	-
P/EPS	20.63	18.00	18.51	21.93	18.72	17.23	19.16	1.23%
YoY %	14.61%	-2.76%	-15.60%	17.15%	8.65%	-10.07%	-	-
Horiz. %	107.67%	93.95%	96.61%	114.46%	97.70%	89.93%	100.00%	-
EY	4.85	5.56	5.40	4.56	5.34	5.80	5.22	-1.21%
YoY %	-12.77%	2.96%	18.42%	-14.61%	-7.93%	11.11%	-	-
Horiz. %	92.91%	106.51%	103.45%	87.36%	102.30%	111.11%	100.00%	-
DY	4.96	3.80	5.12	4.50	11.57	3.42	4.41	1.97%
YoY %	30.53%	-25.78%	13.78%	-61.11%	238.30%	-22.45%	-	-
Horiz. %	112.47%	86.17%	116.10%	102.04%	262.36%	77.55%	100.00%	-
P/NAPS	9.14	8.96	11.32	12.50	15.29	11.89	15.03	-7.94%
YoY %	2.01%	-20.85%	-9.44%	-18.25%	28.60%	-20.89%	-	-
Horiz. %	60.81%	59.61%	75.32%	83.17%	101.73%	79.11%	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

961

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

DNEX

DAGANG NEXCHANGE BERHAD

812

SALCON

SALCON BHD

749

JCY

JCY INTERNATIONAL BERHAD

749

YTLPOWR

YTL POWER INTERNATIONAL BHD

639

TOPGLOV

TOP GLOVE CORPORATION BHD

628

MAYBANK

MALAYAN BANKING BHD

625

WCT

WCT HOLDINGS BERHAD

601

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.015

135,902,800

HSI-HWW

0.235

+0.02

91,511,800

HSI-CXN

0.19

-0.02

89,782,800

NOVAMSC

0.255

+0.025

75,868,600

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CV4

0.07

-0.02

72,357,900

AHB-WC

0.075

0.00

71,135,800

SNS

0.915

+0.03

67,119,800

HSI-HWE

0.13

+0.015

66,973,400

More active Stocks

NESTLE

122.60

+0.60

9,700

KOBAY

2.44

+0.26

8,435,800

KLK

20.30

+0.22

243,900

IJM-C76

0.725

+0.165

96,000

KSENG

6.32

+0.15

191,000

NPC

1.80

+0.15

200

SIMEPROP-C18

0.765

+0.135

10,000

YBS

0.91

+0.125

29,579,900

CRESNDO

3.74

+0.11

1,026,400

SAM

6.41

+0.11

75,800

More gainer Stocks

MPI

39.48

-0.22

100,400

TOYOVEN

0.88

-0.18

10,689,200

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

KUAISHO-C17

0.08

-0.12

58,800

SALUTE

0.565

-0.115

20,390,900

YTLPOWR

5.22

-0.10

7,480,200

CARLSBG

18.66

-0.10

68,800

HSI-HWX

0.665

-0.10

5,000

THETA

1.80

-0.09

3,623,300

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