[SPTOTO] YoY Quarter Result on 31-Jul-2011 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

21-Sep-2011

Admission Sponsor

Sponsor

Financial Year

30-Apr-2012

Quarter

31-Jul-2011 [#1]

Profit Trend

QoQ- -11.6%

YoY- 44.01%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Quarter Result
Revenue	1,243,885	887,103	899,909	845,810	835,395	826,165	825,902	7.06%
YoY %	40.22%	-1.42%	6.40%	1.25%	1.12%	0.03%	-	-
Horiz. %	150.61%	107.41%	108.96%	102.41%	101.15%	100.03%	100.00%	-
PBT	120,686	148,369	160,875	130,107	98,598	142,138	130,699	-1.31%
YoY %	-18.66%	-7.77%	23.65%	31.96%	-30.63%	8.75%	-	-
Horiz. %	92.34%	113.52%	123.09%	99.55%	75.44%	108.75%	100.00%	-
Tax	-39,185	-47,097	-46,146	-36,344	-33,341	-40,754	-36,720	1.08%
YoY %	16.80%	-2.06%	-26.97%	-9.01%	18.19%	-10.99%	-	-
Horiz. %	106.71%	128.26%	125.67%	98.98%	90.80%	110.99%	100.00%	-
NP	81,501	101,272	114,729	93,763	65,257	101,384	93,979	-2.34%
YoY %	-19.52%	-11.73%	22.36%	43.68%	-35.63%	7.88%	-	-
Horiz. %	86.72%	107.76%	122.08%	99.77%	69.44%	107.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,339	98,790	110,687	92,104	63,956	100,452	92,390	-2.71%
YoY %	-20.70%	-10.75%	20.18%	44.01%	-36.33%	8.73%	-	-
Horiz. %	84.79%	106.93%	119.80%	99.69%	69.22%	108.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.47%	31.74%	28.68%	27.93%	33.82%	28.67%	28.10%	-
YoY %	2.30%	10.67%	2.69%	-17.42%	17.96%	2.03%	-	-
Horiz. %	115.55%	112.95%	102.06%	99.40%	120.36%	102.03%	100.00%	-
Total Cost	1,162,384	785,831	785,180	752,047	770,138	724,781	731,923	8.01%
YoY %	47.92%	0.08%	4.41%	-2.35%	6.26%	-0.98%	-	-
Horiz. %	158.81%	107.37%	107.28%	102.75%	105.22%	99.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	606,756	617,437	515,745	507,975	401,397	189,056	338,930	10.18%
YoY %	-1.73%	19.72%	1.53%	26.55%	112.32%	-44.22%	-	-
Horiz. %	179.02%	182.17%	152.17%	149.88%	118.43%	55.78%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Dividend
Div	74,159	53,690	85,957	106,942	107,039	623,886	56,488	4.63%
YoY %	38.12%	-37.54%	-19.62%	-0.09%	-82.84%	1,004.46%	-	-
Horiz. %	131.28%	95.05%	152.17%	189.32%	189.49%	1,104.46%	100.00%	-
Div Payout %	94.66%	54.35%	77.66%	116.11%	167.36%	621.08%	61.14%	-
YoY %	74.17%	-30.02%	-33.12%	-30.62%	-73.05%	915.83%	-	-
Horiz. %	154.82%	88.89%	127.02%	189.91%	273.73%	1,015.83%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Equity
Net Worth	606,756	617,437	515,745	507,975	401,397	189,056	338,930	10.18%
YoY %	-1.73%	19.72%	1.53%	26.55%	112.32%	-44.22%	-	-
Horiz. %	179.02%	182.17%	152.17%	149.88%	118.43%	55.78%	100.00%	-
NOSH	1,348,347	1,342,255	1,322,425	1,336,777	1,337,991	1,260,376	1,255,298	1.19%
YoY %	0.45%	1.50%	-1.07%	-0.09%	6.16%	0.40%	-	-
Horiz. %	107.41%	106.93%	105.35%	106.49%	106.59%	100.40%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Ratio Analysis
NP Margin	6.55%	11.42%	12.75%	11.09%	7.81%	12.27%	11.38%	-
YoY %	-42.64%	-10.43%	14.97%	42.00%	-36.35%	7.82%	-	-
Horiz. %	57.56%	100.35%	112.04%	97.45%	68.63%	107.82%	100.00%	-
ROE	12.91%	16.00%	21.46%	18.13%	15.93%	53.13%	27.26%	-
YoY %	-19.31%	-25.44%	18.37%	13.81%	-70.02%	94.90%	-	-
Horiz. %	47.36%	58.69%	78.72%	66.51%	58.44%	194.90%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Per Share
RPS	92.25	66.09	68.05	63.27	62.44	65.55	65.79	5.79%
YoY %	39.58%	-2.88%	7.55%	1.33%	-4.74%	-0.36%	-	-
Horiz. %	140.22%	100.46%	103.44%	96.17%	94.91%	99.64%	100.00%	-
EPS	5.81	7.36	8.37	6.89	4.78	7.97	7.36	-3.86%
YoY %	-21.06%	-12.07%	21.48%	44.14%	-40.03%	8.29%	-	-
Horiz. %	78.94%	100.00%	113.72%	93.61%	64.95%	108.29%	100.00%	-
DPS	5.50	4.00	6.50	8.00	8.00	49.50	4.50	3.39%
YoY %	37.50%	-38.46%	-18.75%	0.00%	-83.84%	1,000.00%	-	-
Horiz. %	122.22%	88.89%	144.44%	177.78%	177.78%	1,100.00%	100.00%	-
NAPS	0.45	0.46	0.39	0.38	0.30	0.15	0.27	8.88%
YoY %	-2.17%	17.95%	2.63%	26.67%	100.00%	-44.44%	-	-
Horiz. %	166.67%	170.37%	144.44%	140.74%	111.11%	55.56%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,336,777
RPS	92.07	65.66	66.61	62.61	61.84	61.15	61.13	7.06%
YoY %	40.22%	-1.43%	6.39%	1.25%	1.13%	0.03%	-	-
Horiz. %	150.61%	107.41%	108.96%	102.42%	101.16%	100.03%	100.00%	-
EPS	5.80	7.31	8.19	6.82	4.73	7.44	6.84	-2.71%
YoY %	-20.66%	-10.74%	20.09%	44.19%	-36.42%	8.77%	-	-
Horiz. %	84.80%	106.87%	119.74%	99.71%	69.15%	108.77%	100.00%	-
DPS	5.49	3.97	6.36	7.92	7.92	46.18	4.18	4.64%
YoY %	38.29%	-37.58%	-19.70%	0.00%	-82.85%	1,004.78%	-	-
Horiz. %	131.34%	94.98%	152.15%	189.47%	189.47%	1,104.78%	100.00%	-
NAPS	0.4491	0.457	0.3818	0.376	0.2971	0.1399	0.2509	10.18%
YoY %	-1.73%	19.70%	1.54%	26.56%	112.37%	-44.24%	-	-
Horiz. %	179.00%	182.14%	152.17%	149.86%	118.41%	55.76%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/14	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	-
Price	3.85	4.18	4.19	4.31	4.11	4.27	4.79	-
P/RPS	4.17	6.32	6.16	6.81	6.58	6.51	7.28	-8.86%
YoY %	-34.02%	2.60%	-9.54%	3.50%	1.08%	-10.58%	-	-
Horiz. %	57.28%	86.81%	84.62%	93.54%	90.38%	89.42%	100.00%	-
P/EPS	66.27	56.79	50.06	62.55	85.98	53.58	65.08	0.30%
YoY %	16.69%	13.44%	-19.97%	-27.25%	60.47%	-17.67%	-	-
Horiz. %	101.83%	87.26%	76.92%	96.11%	132.11%	82.33%	100.00%	-
EY	1.51	1.76	2.00	1.60	1.16	1.87	1.54	-0.32%
YoY %	-14.20%	-12.00%	25.00%	37.93%	-37.97%	21.43%	-	-
Horiz. %	98.05%	114.29%	129.87%	103.90%	75.32%	121.43%	100.00%	-
DY	1.43	0.96	1.55	1.86	1.95	11.59	0.94	7.23%
YoY %	48.96%	-38.06%	-16.67%	-4.62%	-83.18%	1,132.98%	-	-
Horiz. %	152.13%	102.13%	164.89%	197.87%	207.45%	1,232.98%	100.00%	-
P/NAPS	8.56	9.09	10.74	11.34	13.70	28.47	17.74	-11.43%
YoY %	-5.83%	-15.36%	-5.29%	-17.23%	-51.88%	60.48%	-	-
Horiz. %	48.25%	51.24%	60.54%	63.92%	77.23%	160.48%	100.00%	-

	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	19/09/14	12/09/13	18/09/12	21/09/11	20/09/10	09/09/09	08/09/08	-
Price	3.73	4.19	4.29	4.26	4.02	4.23	4.07	-
P/RPS	4.04	6.34	6.30	6.73	6.44	6.45	6.19	-6.86%
YoY %	-36.28%	0.63%	-6.39%	4.50%	-0.16%	4.20%	-	-
Horiz. %	65.27%	102.42%	101.78%	108.72%	104.04%	104.20%	100.00%	-
P/EPS	64.20	56.93	51.25	61.83	84.10	53.07	55.30	2.51%
YoY %	12.77%	11.08%	-17.11%	-26.48%	58.47%	-4.03%	-	-
Horiz. %	116.09%	102.95%	92.68%	111.81%	152.08%	95.97%	100.00%	-
EY	1.56	1.76	1.95	1.62	1.19	1.88	1.81	-2.44%
YoY %	-11.36%	-9.74%	20.37%	36.13%	-36.70%	3.87%	-	-
Horiz. %	86.19%	97.24%	107.73%	89.50%	65.75%	103.87%	100.00%	-
DY	1.47	0.95	1.52	1.88	1.99	11.70	1.11	4.79%
YoY %	54.74%	-37.50%	-19.15%	-5.53%	-82.99%	954.05%	-	-
Horiz. %	132.43%	85.59%	136.94%	169.37%	179.28%	1,054.05%	100.00%	-
P/NAPS	8.29	9.11	11.00	11.21	13.40	28.20	15.07	-9.47%
YoY %	-9.00%	-17.18%	-1.87%	-16.34%	-52.48%	87.13%	-	-
Horiz. %	55.01%	60.45%	72.99%	74.39%	88.92%	187.13%	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 - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 12:25:00

EMA 5

5 Mins

BUY

2024-05-15 12:20:00

EMA 5

10 Mins

BUY

2024-05-15 12:15:00

ADX

5 Mins

BUY

2024-05-15 12:10:00

ADX

10 Mins

BUY

2024-05-15 12:05:00

ADX

5 Mins

SELL

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

TOPGLOV

TOP GLOVE CORPORATION BHD

578

YTLPOWR

YTL POWER INTERNATIONAL BHD

545

MPI

MALAYSIAN PACIFIC INDUSTRIES

518

PTRANS

PERAK TRANSIT BERHAD

503

HLIND

HONG LEONG INDUSTRIES BHD

481

GENTING

GENTING BHD

430

SENDAI

EVERSENDAI CORPORATION BERHAD

420

YTL

YTL CORPORATION BHD

373

HARTA

HARTALEGA HOLDINGS BHD

370

Daily Stocks

TOPGLOV

1.21

+0.25

369,079,300

SUPERMX

1.03

+0.165

210,467,300

CAREPLS

0.375

+0.07

178,326,300

SINKUNG

0.14

+0.01

173,394,300

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

107,245,000

EDUSPEC-OR

0.005

0.00

75,002,700

TWL

0.03

+0.005

66,571,700

ICONIC

0.12

+0.01

65,461,100

HARTA

3.74

+0.78

56,500,300

More active Stocks

HARTA

3.74

+0.78

56,500,300

KOSSAN

2.79

+0.41

35,512,200

HARTA-C1W

0.46

+0.28

1,422,200

HEIM

23.96

+0.28

147,600

KOSSAN-C60

0.78

+0.27

56,000

TOPGLOV

1.21

+0.25

369,079,300

F&N

32.48

+0.20

183,100

HLIND

10.88

+0.20

9,400

HARTA-C1X

0.36

+0.195

1,406,900

HARTA-C2A

0.375

+0.17

9,543,600

More gainer Stocks

MSM

2.86

-0.28

4,172,300

AJI

16.64

-0.24

203,700

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

PPB

15.42

-0.18

171,200

CITAGLB-PA

1.03

-0.17

1,400

PETDAG

20.86

-0.14

131,500

SUNWAY

3.39

-0.12

18,056,400

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

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