[SPTOTO] QoQ Cumulative Quarter Result on 31-Jan-2012 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

21-Mar-2012

Admission Sponsor

Sponsor

Financial Year

30-Apr-2012

Quarter

31-Jan-2012 [#3]

Profit Trend

QoQ- 57.0%

YoY- 27.31%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Cumulative Result
Revenue	1,808,614	899,909	3,607,754	2,691,640	1,708,181	845,810	3,433,216	-34.64%
YoY %	100.98%	-75.06%	34.04%	57.57%	101.96%	-75.36%	-	-
Horiz. %	52.68%	26.21%	105.08%	78.40%	49.75%	24.64%	100.00%	-
PBT	322,326	160,875	579,150	443,831	278,892	130,107	508,402	-26.09%
YoY %	100.36%	-72.22%	30.49%	59.14%	114.36%	-74.41%	-	-
Horiz. %	63.40%	31.64%	113.92%	87.30%	54.86%	25.59%	100.00%	-
Tax	-92,249	-46,146	-163,465	-128,124	-77,770	-36,344	-150,961	-27.88%
YoY %	-99.91%	71.77%	-27.58%	-64.75%	-113.98%	75.92%	-	-
Horiz. %	61.11%	30.57%	108.28%	84.87%	51.52%	24.08%	100.00%	-
NP	230,077	114,729	415,685	315,707	201,122	93,763	357,441	-25.35%
YoY %	100.54%	-72.40%	31.67%	56.97%	114.50%	-73.77%	-	-
Horiz. %	64.37%	32.10%	116.29%	88.32%	56.27%	26.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	223,281	110,687	405,476	310,517	197,777	92,104	349,761	-25.75%
YoY %	101.72%	-72.70%	30.58%	57.00%	114.73%	-73.67%	-	-
Horiz. %	63.84%	31.65%	115.93%	88.78%	56.55%	26.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.62%	28.68%	28.22%	28.87%	27.89%	27.93%	29.69%	-
YoY %	-0.21%	1.63%	-2.25%	3.51%	-0.14%	-5.93%	-	-
Horiz. %	96.40%	96.60%	95.05%	97.24%	93.94%	94.07%	100.00%	-
Total Cost	1,578,537	785,180	3,192,069	2,375,933	1,507,059	752,047	3,075,775	-35.76%
YoY %	101.04%	-75.40%	34.35%	57.65%	100.39%	-75.55%	-	-
Horiz. %	51.32%	25.53%	103.78%	77.25%	49.00%	24.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	528,788	515,745	480,626	507,948	508,149	507,975	454,680	10.53%
YoY %	2.53%	7.31%	-5.38%	-0.04%	0.03%	11.72%	-	-
Horiz. %	116.30%	113.43%	105.71%	111.72%	111.76%	111.72%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Dividend
Div	211,515	85,957	360,470	294,075	213,957	106,942	280,832	-17.14%
YoY %	146.07%	-76.15%	22.58%	37.45%	100.07%	-61.92%	-	-
Horiz. %	75.32%	30.61%	128.36%	104.72%	76.19%	38.08%	100.00%	-
Div Payout %	94.73%	77.66%	88.90%	94.71%	108.18%	116.11%	80.29%	-
YoY %	21.98%	-12.64%	-6.13%	-12.45%	-6.83%	44.61%	-	-
Horiz. %	117.98%	96.72%	110.72%	117.96%	134.74%	144.61%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Equity
Net Worth	528,788	515,745	480,626	507,948	508,149	507,975	454,680	10.53%
YoY %	2.53%	7.31%	-5.38%	-0.04%	0.03%	11.72%	-	-
Horiz. %	116.30%	113.43%	105.71%	111.72%	111.76%	111.72%	100.00%	-
NOSH	1,321,971	1,322,425	1,335,074	1,336,706	1,337,234	1,336,777	1,337,295	-0.76%
YoY %	-0.03%	-0.95%	-0.12%	-0.04%	0.03%	-0.04%	-	-
Horiz. %	98.85%	98.89%	99.83%	99.96%	100.00%	99.96%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Ratio Analysis
NP Margin	12.72%	12.75%	11.52%	11.73%	11.77%	11.09%	10.41%	-
YoY %	-0.24%	10.68%	-1.79%	-0.34%	6.13%	6.53%	-	-
Horiz. %	122.19%	122.48%	110.66%	112.68%	113.06%	106.53%	100.00%	-
ROE	42.23%	21.46%	84.36%	61.13%	38.92%	18.13%	76.92%	-
YoY %	96.78%	-74.56%	38.00%	57.07%	114.67%	-76.43%	-	-
Horiz. %	54.90%	27.90%	109.67%	79.47%	50.60%	23.57%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Per Share
RPS	136.81	68.05	270.23	201.36	127.74	63.27	256.73	-34.14%
YoY %	101.04%	-74.82%	34.20%	57.63%	101.90%	-75.36%	-	-
Horiz. %	53.29%	26.51%	105.26%	78.43%	49.76%	24.64%	100.00%	-
EPS	16.89	8.37	30.37	23.23	14.79	6.89	26.15	-25.18%
YoY %	101.79%	-72.44%	30.74%	57.07%	114.66%	-73.65%	-	-
Horiz. %	64.59%	32.01%	116.14%	88.83%	56.56%	26.35%	100.00%	-
DPS	16.00	6.50	27.00	22.00	16.00	8.00	21.00	-16.51%
YoY %	146.15%	-75.93%	22.73%	37.50%	100.00%	-61.90%	-	-
Horiz. %	76.19%	30.95%	128.57%	104.76%	76.19%	38.10%	100.00%	-
NAPS	0.40	0.39	0.36	0.38	0.38	0.38	0.34	11.38%
YoY %	2.56%	8.33%	-5.26%	0.00%	0.00%	11.76%	-	-
Horiz. %	117.65%	114.71%	105.88%	111.76%	111.76%	111.76%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,335,782
RPS	133.87	66.61	267.04	199.23	126.44	62.61	254.12	-34.64%
YoY %	100.98%	-75.06%	34.04%	57.57%	101.95%	-75.36%	-	-
Horiz. %	52.68%	26.21%	105.08%	78.40%	49.76%	24.64%	100.00%	-
EPS	16.53	8.19	30.01	22.98	14.64	6.82	25.89	-25.75%
YoY %	101.83%	-72.71%	30.59%	56.97%	114.66%	-73.66%	-	-
Horiz. %	63.85%	31.63%	115.91%	88.76%	56.55%	26.34%	100.00%	-
DPS	15.66	6.36	26.68	21.77	15.84	7.92	20.79	-17.14%
YoY %	146.23%	-76.16%	22.55%	37.44%	100.00%	-61.90%	-	-
Horiz. %	75.32%	30.59%	128.33%	104.71%	76.19%	38.10%	100.00%	-
NAPS	0.3914	0.3818	0.3558	0.376	0.3761	0.376	0.3366	10.52%
YoY %	2.51%	7.31%	-5.37%	-0.03%	0.03%	11.71%	-	-
Horiz. %	116.28%	113.43%	105.70%	111.71%	111.73%	111.71%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	29/07/11	29/04/11	-
Price	4.34	4.19	4.23	4.28	4.18	4.31	4.13	-
P/RPS	3.17	6.16	1.57	2.13	3.27	6.81	1.61	56.77%
YoY %	-48.54%	292.36%	-26.29%	-34.86%	-51.98%	322.98%	-	-
Horiz. %	196.89%	382.61%	97.52%	132.30%	203.11%	422.98%	100.00%	-
P/EPS	25.70	50.06	13.93	18.42	28.26	62.55	15.79	38.16%
YoY %	-48.66%	259.37%	-24.38%	-34.82%	-54.82%	296.14%	-	-
Horiz. %	162.76%	317.04%	88.22%	116.66%	178.97%	396.14%	100.00%	-
EY	3.89	2.00	7.18	5.43	3.54	1.60	6.33	-27.61%
YoY %	94.50%	-72.14%	32.23%	53.39%	121.25%	-74.72%	-	-
Horiz. %	61.45%	31.60%	113.43%	85.78%	55.92%	25.28%	100.00%	-
DY	3.69	1.55	6.38	5.14	3.83	1.86	5.08	-19.11%
YoY %	138.06%	-75.71%	24.12%	34.20%	105.91%	-63.39%	-	-
Horiz. %	72.64%	30.51%	125.59%	101.18%	75.39%	36.61%	100.00%	-
P/NAPS	10.85	10.74	11.75	11.26	11.00	11.34	12.15	-7.23%
YoY %	1.02%	-8.60%	4.35%	2.36%	-3.00%	-6.67%	-	-
Horiz. %	89.30%	88.40%	96.71%	92.67%	90.53%	93.33%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Price Multiplier on Announcement Date
Date	18/12/12	18/09/12	18/06/12	21/03/12	12/12/11	21/09/11	20/06/11	-
Price	4.37	4.29	4.14	4.30	4.01	4.26	4.42	-
P/RPS	3.19	6.30	1.53	2.14	3.14	6.73	1.72	50.67%
YoY %	-49.37%	311.76%	-28.50%	-31.85%	-53.34%	291.28%	-	-
Horiz. %	185.47%	366.28%	88.95%	124.42%	182.56%	391.28%	100.00%	-
P/EPS	25.87	51.25	13.63	18.51	27.11	61.83	16.90	32.65%
YoY %	-49.52%	276.01%	-26.36%	-31.72%	-56.15%	265.86%	-	-
Horiz. %	153.08%	303.25%	80.65%	109.53%	160.41%	365.86%	100.00%	-
EY	3.86	1.95	7.34	5.40	3.69	1.62	5.92	-24.70%
YoY %	97.95%	-73.43%	35.93%	46.34%	127.78%	-72.64%	-	-
Horiz. %	65.20%	32.94%	123.99%	91.22%	62.33%	27.36%	100.00%	-
DY	3.66	1.52	6.52	5.12	3.99	1.88	4.75	-15.88%
YoY %	140.79%	-76.69%	27.34%	28.32%	112.23%	-60.42%	-	-
Horiz. %	77.05%	32.00%	137.26%	107.79%	84.00%	39.58%	100.00%	-
P/NAPS	10.92	11.00	11.50	11.32	10.55	11.21	13.00	-10.92%
YoY %	-0.73%	-4.35%	1.59%	7.30%	-5.89%	-13.77%	-	-
Horiz. %	84.00%	84.62%	88.46%	87.08%	81.15%	86.23%	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