[SPTOTO] YoY TTM 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- 5.53%

YoY- -20.41%

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
TTM Result
Revenue	3,912,980	3,613,467	3,592,948	3,390,645	3,404,362	3,692,184	3,240,307	3.19%
YoY %	8.29%	0.57%	5.97%	-0.40%	-7.80%	13.95%	-	-
Horiz. %	120.76%	111.52%	110.88%	104.64%	105.06%	113.95%	100.00%	-
PBT	516,729	585,613	591,909	475,152	579,647	528,444	557,831	-1.26%
YoY %	-11.76%	-1.06%	24.57%	-18.03%	9.69%	-5.27%	-	-
Horiz. %	92.63%	104.98%	106.11%	85.18%	103.91%	94.73%	100.00%	-
Tax	-174,362	-171,680	-170,657	-141,892	-166,497	-154,152	-172,400	0.18%
YoY %	-1.56%	-0.60%	-20.27%	14.78%	-8.01%	10.58%	-	-
Horiz. %	101.14%	99.58%	98.99%	82.30%	96.58%	89.42%	100.00%	-
NP	342,367	413,933	421,252	333,260	413,150	374,292	385,431	-1.95%
YoY %	-17.29%	-1.74%	26.40%	-19.34%	10.38%	-2.89%	-	-
Horiz. %	88.83%	107.39%	109.29%	86.46%	107.19%	97.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	330,208	400,557	414,702	324,808	408,096	364,006	380,127	-2.31%
YoY %	-17.56%	-3.41%	27.68%	-20.41%	12.11%	-4.24%	-	-
Horiz. %	86.87%	105.37%	109.10%	85.45%	107.36%	95.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.74%	29.32%	28.83%	29.86%	28.72%	29.17%	30.91%	-
YoY %	15.08%	1.70%	-3.45%	3.97%	-1.54%	-5.63%	-	-
Horiz. %	109.16%	94.86%	93.27%	96.60%	92.91%	94.37%	100.00%	-
Total Cost	3,570,613	3,199,534	3,171,696	3,057,385	2,991,212	3,317,892	2,854,876	3.79%
YoY %	11.60%	0.88%	3.74%	2.21%	-9.85%	16.22%	-	-
Horiz. %	125.07%	112.07%	111.10%	107.09%	104.78%	116.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	573,012	623,304	507,597	427,939	375,833	439,705	365,414	7.77%
YoY %	-8.07%	22.80%	18.61%	13.86%	-14.53%	20.33%	-	-
Horiz. %	156.81%	170.57%	138.91%	117.11%	102.85%	120.33%	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	314,304	277,979	334,222	347,702	762,029	262,213	312,505	0.09%
YoY %	13.07%	-16.83%	-3.88%	-54.37%	190.61%	-16.09%	-	-
Horiz. %	100.58%	88.95%	106.95%	111.26%	243.85%	83.91%	100.00%	-
Div Payout %	95.18%	69.40%	80.59%	107.05%	186.73%	72.04%	82.21%	-
YoY %	37.15%	-13.89%	-24.72%	-42.67%	159.20%	-12.37%	-	-
Horiz. %	115.78%	84.42%	98.03%	130.22%	227.14%	87.63%	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	573,012	623,304	507,597	427,939	375,833	439,705	365,414	7.77%
YoY %	-8.07%	22.80%	18.61%	13.86%	-14.53%	20.33%	-	-
Horiz. %	156.81%	170.57%	138.91%	117.11%	102.85%	120.33%	100.00%	-
NOSH	1,332,586	1,326,178	1,335,782	1,337,310	1,342,263	1,256,300	1,260,051	0.93%
YoY %	0.48%	-0.72%	-0.11%	-0.37%	6.84%	-0.30%	-	-
Horiz. %	105.76%	105.25%	106.01%	106.13%	106.52%	99.70%	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	8.75%	11.46%	11.72%	9.83%	12.14%	10.14%	11.89%	-
YoY %	-23.65%	-2.22%	19.23%	-19.03%	19.72%	-14.72%	-	-
Horiz. %	73.59%	96.38%	98.57%	82.67%	102.10%	85.28%	100.00%	-
ROE	57.63%	64.26%	81.70%	75.90%	108.58%	82.78%	104.03%	-
YoY %	-10.32%	-21.35%	7.64%	-30.10%	31.17%	-20.43%	-	-
Horiz. %	55.40%	61.77%	78.54%	72.96%	104.37%	79.57%	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	293.64	272.47	268.98	253.54	253.63	293.89	257.16	2.23%
YoY %	7.77%	1.30%	6.09%	-0.04%	-13.70%	14.28%	-	-
Horiz. %	114.19%	105.95%	104.60%	98.59%	98.63%	114.28%	100.00%	-
EPS	24.78	30.20	31.05	24.29	30.40	28.97	30.17	-3.22%
YoY %	-17.95%	-2.74%	27.83%	-20.10%	4.94%	-3.98%	-	-
Horiz. %	82.13%	100.10%	102.92%	80.51%	100.76%	96.02%	100.00%	-
DPS	23.50	21.00	25.00	26.00	56.77	20.87	24.62	-0.77%
YoY %	11.90%	-16.00%	-3.85%	-54.20%	172.02%	-15.23%	-	-
Horiz. %	95.45%	85.30%	101.54%	105.61%	230.58%	84.77%	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	289.64	267.47	265.95	250.97	251.99	273.29	239.85	3.19%
YoY %	8.29%	0.57%	5.97%	-0.40%	-7.79%	13.94%	-	-
Horiz. %	120.76%	111.52%	110.88%	104.64%	105.06%	113.94%	100.00%	-
EPS	24.44	29.65	30.70	24.04	30.21	26.94	28.14	-2.32%
YoY %	-17.57%	-3.42%	27.70%	-20.42%	12.14%	-4.26%	-	-
Horiz. %	86.85%	105.37%	109.10%	85.43%	107.36%	95.74%	100.00%	-
DPS	23.26	20.58	24.74	25.74	56.40	19.41	23.13	0.09%
YoY %	13.02%	-16.81%	-3.89%	-54.36%	190.57%	-16.08%	-	-
Horiz. %	100.56%	88.98%	106.96%	111.28%	243.84%	83.92%	100.00%	-
NAPS	0.4241	0.4614	0.3757	0.3168	0.2782	0.3255	0.2705	7.77%
YoY %	-8.08%	22.81%	18.59%	13.87%	-14.53%	20.33%	-	-
Horiz. %	156.78%	170.57%	138.89%	117.12%	102.85%	120.33%	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	1.38	1.60	1.59	1.62	1.63	1.42	1.80	-4.32%
YoY %	-13.75%	0.63%	-1.85%	-0.61%	14.79%	-21.11%	-	-
Horiz. %	76.67%	88.89%	88.33%	90.00%	90.56%	78.89%	100.00%	-
P/EPS	16.34	14.40	13.79	16.96	13.58	14.43	15.31	1.09%
YoY %	13.47%	4.42%	-18.69%	24.89%	-5.89%	-5.75%	-	-
Horiz. %	106.73%	94.06%	90.07%	110.78%	88.70%	94.25%	100.00%	-
EY	6.12	6.94	7.25	5.90	7.36	6.93	6.53	-1.07%
YoY %	-11.82%	-4.28%	22.88%	-19.84%	6.20%	6.13%	-	-
Horiz. %	93.72%	106.28%	111.03%	90.35%	112.71%	106.13%	100.00%	-
DY	5.80	4.83	5.84	6.31	13.75	4.99	5.33	1.41%
YoY %	20.08%	-17.29%	-7.45%	-54.11%	175.55%	-6.38%	-	-
Horiz. %	108.82%	90.62%	109.57%	118.39%	257.97%	93.62%	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	1.34	1.55	1.60	1.58	1.69	1.42	1.70	-3.88%
YoY %	-13.55%	-3.12%	1.27%	-6.51%	19.01%	-16.47%	-	-
Horiz. %	78.82%	91.18%	94.12%	92.94%	99.41%	83.53%	100.00%	-
P/EPS	15.86	13.94	13.85	16.47	14.08	14.36	14.45	1.56%
YoY %	13.77%	0.65%	-15.91%	16.97%	-1.95%	-0.62%	-	-
Horiz. %	109.76%	96.47%	95.85%	113.98%	97.44%	99.38%	100.00%	-
EY	6.31	7.17	7.22	6.07	7.10	6.97	6.92	-1.52%
YoY %	-11.99%	-0.69%	18.95%	-14.51%	1.87%	0.72%	-	-
Horiz. %	91.18%	103.61%	104.34%	87.72%	102.60%	100.72%	100.00%	-
DY	5.98	4.99	5.81	6.50	13.26	5.02	5.65	0.94%
YoY %	19.84%	-14.11%	-10.62%	-50.98%	164.14%	-11.15%	-	-
Horiz. %	105.84%	88.32%	102.83%	115.04%	234.69%	88.85%	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 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