[SPTOTO] QoQ Cumulative 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- 30.58%
YoY- 15.93%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 2,697,341 1,808,614 899,909 3,607,754 2,691,640 1,708,181 845,810 115.89%
PBT 452,819 322,326 160,875 579,150 443,831 278,892 130,107 128.79%
Tax -134,884 -92,249 -46,146 -163,465 -128,124 -77,770 -36,344 138.75%
NP 317,935 230,077 114,729 415,685 315,707 201,122 93,763 124.86%
-
NP to SH 309,350 223,281 110,687 405,476 310,517 197,777 92,104 123.45%
-
Tax Rate 29.79% 28.62% 28.68% 28.22% 28.87% 27.89% 27.93% -
Total Cost 2,379,406 1,578,537 785,180 3,192,069 2,375,933 1,507,059 752,047 114.76%
-
Net Worth 621,609 528,788 515,745 480,626 507,948 508,149 507,975 14.33%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 211,611 211,515 85,957 360,470 294,075 213,957 106,942 57.28%
Div Payout % 68.41% 94.73% 77.66% 88.90% 94.71% 108.18% 116.11% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 621,609 528,788 515,745 480,626 507,948 508,149 507,975 14.33%
NOSH 1,322,573 1,321,971 1,322,425 1,335,074 1,336,706 1,337,234 1,336,777 -0.70%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 11.79% 12.72% 12.75% 11.52% 11.73% 11.77% 11.09% -
ROE 49.77% 42.23% 21.46% 84.36% 61.13% 38.92% 18.13% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 203.95 136.81 68.05 270.23 201.36 127.74 63.27 117.44%
EPS 23.39 16.89 8.37 30.37 23.23 14.79 6.89 125.04%
DPS 16.00 16.00 6.50 27.00 22.00 16.00 8.00 58.40%
NAPS 0.47 0.40 0.39 0.36 0.38 0.38 0.38 15.14%
Adjusted Per Share Value based on latest NOSH - 1,329,548
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 199.66 133.87 66.61 267.04 199.23 126.44 62.61 115.89%
EPS 22.90 16.53 8.19 30.01 22.98 14.64 6.82 123.41%
DPS 15.66 15.66 6.36 26.68 21.77 15.84 7.92 57.21%
NAPS 0.4601 0.3914 0.3818 0.3558 0.376 0.3761 0.376 14.33%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 4.35 4.34 4.19 4.23 4.28 4.18 4.31 -
P/RPS 2.13 3.17 6.16 1.57 2.13 3.27 6.81 -53.75%
P/EPS 18.60 25.70 50.06 13.93 18.42 28.26 62.55 -55.28%
EY 5.38 3.89 2.00 7.18 5.43 3.54 1.60 123.62%
DY 3.68 3.69 1.55 6.38 5.14 3.83 1.86 57.27%
P/NAPS 9.26 10.85 10.74 11.75 11.26 11.00 11.34 -12.58%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 18/03/13 18/12/12 18/09/12 18/06/12 21/03/12 12/12/11 21/09/11 -
Price 4.21 4.37 4.29 4.14 4.30 4.01 4.26 -
P/RPS 2.06 3.19 6.30 1.53 2.14 3.14 6.73 -54.41%
P/EPS 18.00 25.87 51.25 13.63 18.51 27.11 61.83 -55.91%
EY 5.56 3.86 1.95 7.34 5.40 3.69 1.62 126.68%
DY 3.80 3.66 1.52 6.52 5.12 3.99 1.88 59.52%
P/NAPS 8.96 10.92 11.00 11.50 11.32 10.55 11.21 -13.81%

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
Post a Comment