[SPTOTO] QoQ Cumulative 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- -73.67%

YoY- 44.01%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	CAGR
Cumulative Result
Revenue	3,607,754	2,691,640	1,708,181	845,810	3,433,216	2,532,351	1,681,185	66.44%
YoY %	34.04%	57.57%	101.96%	-75.36%	35.57%	50.63%	-	-
Horiz. %	214.60%	160.10%	101.61%	50.31%	204.21%	150.63%	100.00%	-
PBT	579,150	443,831	278,892	130,107	508,402	357,831	196,338	105.81%
YoY %	30.49%	59.14%	114.36%	-74.41%	42.08%	82.25%	-	-
Horiz. %	294.98%	226.05%	142.05%	66.27%	258.94%	182.25%	100.00%	-
Tax	-163,465	-128,124	-77,770	-36,344	-150,961	-107,654	-63,873	87.20%
YoY %	-27.58%	-64.75%	-113.98%	75.92%	-40.23%	-68.54%	-	-
Horiz. %	255.92%	200.59%	121.76%	56.90%	236.35%	168.54%	100.00%	-
NP	415,685	315,707	201,122	93,763	357,441	250,177	132,465	114.49%
YoY %	31.67%	56.97%	114.50%	-73.77%	42.88%	88.86%	-	-
Horiz. %	313.81%	238.33%	151.83%	70.78%	269.84%	188.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	405,476	310,517	197,777	92,104	349,761	243,913	129,038	114.68%
YoY %	30.58%	57.00%	114.73%	-73.67%	43.40%	89.02%	-	-
Horiz. %	314.23%	240.64%	153.27%	71.38%	271.05%	189.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.22%	28.87%	27.89%	27.93%	29.69%	30.09%	32.53%	-
YoY %	-2.25%	3.51%	-0.14%	-5.93%	-1.33%	-7.50%	-	-
Horiz. %	86.75%	88.75%	85.74%	85.86%	91.27%	92.50%	100.00%	-
Total Cost	3,192,069	2,375,933	1,507,059	752,047	3,075,775	2,282,174	1,548,720	62.02%
YoY %	34.35%	57.65%	100.39%	-75.55%	34.77%	47.36%	-	-
Horiz. %	206.11%	153.41%	97.31%	48.56%	198.60%	147.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	480,626	507,948	508,149	507,975	454,680	427,917	361,038	21.03%
YoY %	-5.38%	-0.04%	0.03%	11.72%	6.25%	18.52%	-	-
Horiz. %	133.12%	140.69%	140.75%	140.70%	125.94%	118.52%	100.00%	-

	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	CAGR
Dividend
Div	360,470	294,075	213,957	106,942	280,832	240,703	160,461	71.61%
YoY %	22.58%	37.45%	100.07%	-61.92%	16.67%	50.01%	-	-
Horiz. %	224.65%	183.27%	133.34%	66.65%	175.02%	150.01%	100.00%	-
Div Payout %	88.90%	94.71%	108.18%	116.11%	80.29%	98.68%	124.35%	-
YoY %	-6.13%	-12.45%	-6.83%	44.61%	-18.64%	-20.64%	-	-
Horiz. %	71.49%	76.16%	87.00%	93.37%	64.57%	79.36%	100.00%	-

	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	CAGR
Equity
Net Worth	480,626	507,948	508,149	507,975	454,680	427,917	361,038	21.03%
YoY %	-5.38%	-0.04%	0.03%	11.72%	6.25%	18.52%	-	-
Horiz. %	133.12%	140.69%	140.75%	140.70%	125.94%	118.52%	100.00%	-
NOSH	1,335,074	1,336,706	1,337,234	1,336,777	1,337,295	1,337,242	1,337,181	-0.10%
YoY %	-0.12%	-0.04%	0.03%	-0.04%	0.00%	0.00%	-	-
Horiz. %	99.84%	99.96%	100.00%	99.97%	100.01%	100.00%	100.00%	-

	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	CAGR
Ratio Analysis
NP Margin	11.52%	11.73%	11.77%	11.09%	10.41%	9.88%	7.88%	-
YoY %	-1.79%	-0.34%	6.13%	6.53%	5.36%	25.38%	-	-
Horiz. %	146.19%	148.86%	149.37%	140.74%	132.11%	125.38%	100.00%	-
ROE	84.36%	61.13%	38.92%	18.13%	76.92%	57.00%	35.74%	-
YoY %	38.00%	57.07%	114.67%	-76.43%	34.95%	59.49%	-	-
Horiz. %	236.04%	171.04%	108.90%	50.73%	215.22%	159.49%	100.00%	-

	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	CAGR
Per Share
RPS	270.23	201.36	127.74	63.27	256.73	189.37	125.73	66.62%
YoY %	34.20%	57.63%	101.90%	-75.36%	35.57%	50.62%	-	-
Horiz. %	214.93%	160.15%	101.60%	50.32%	204.19%	150.62%	100.00%	-
EPS	30.37	23.23	14.79	6.89	26.15	18.24	9.65	114.90%
YoY %	30.74%	57.07%	114.66%	-73.65%	43.37%	89.02%	-	-
Horiz. %	314.72%	240.73%	153.26%	71.40%	270.98%	189.02%	100.00%	-
DPS	27.00	22.00	16.00	8.00	21.00	18.00	12.00	71.79%
YoY %	22.73%	37.50%	100.00%	-61.90%	16.67%	50.00%	-	-
Horiz. %	225.00%	183.33%	133.33%	66.67%	175.00%	150.00%	100.00%	-
NAPS	0.36	0.38	0.38	0.38	0.34	0.32	0.27	21.16%
YoY %	-5.26%	0.00%	0.00%	11.76%	6.25%	18.52%	-	-
Horiz. %	133.33%	140.74%	140.74%	140.74%	125.93%	118.52%	100.00%	-

	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,336,777
RPS	267.04	199.23	126.44	62.61	254.12	187.44	124.44	66.44%
YoY %	34.04%	57.57%	101.95%	-75.36%	35.57%	50.63%	-	-
Horiz. %	214.59%	160.10%	101.61%	50.31%	204.21%	150.63%	100.00%	-
EPS	30.01	22.98	14.64	6.82	25.89	18.05	9.55	114.68%
YoY %	30.59%	56.97%	114.66%	-73.66%	43.43%	89.01%	-	-
Horiz. %	314.24%	240.63%	153.30%	71.41%	271.10%	189.01%	100.00%	-
DPS	26.68	21.77	15.84	7.92	20.79	17.82	11.88	71.57%
YoY %	22.55%	37.44%	100.00%	-61.90%	16.67%	50.00%	-	-
Horiz. %	224.58%	183.25%	133.33%	66.67%	175.00%	150.00%	100.00%	-
NAPS	0.3558	0.376	0.3761	0.376	0.3366	0.3167	0.2672	21.05%
YoY %	-5.37%	-0.03%	0.03%	11.71%	6.28%	18.53%	-	-
Horiz. %	133.16%	140.72%	140.76%	140.72%	125.97%	118.53%	100.00%	-

	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/12	31/01/12	31/10/11	29/07/11	29/04/11	31/01/11	29/10/10	-
Price	4.23	4.28	4.18	4.31	4.13	4.12	4.08	-
P/RPS	1.57	2.13	3.27	6.81	1.61	2.18	3.25	-38.46%
YoY %	-26.29%	-34.86%	-51.98%	322.98%	-26.15%	-32.92%	-	-
Horiz. %	48.31%	65.54%	100.62%	209.54%	49.54%	67.08%	100.00%	-
P/EPS	13.93	18.42	28.26	62.55	15.79	22.59	42.28	-52.32%
YoY %	-24.38%	-34.82%	-54.82%	296.14%	-30.10%	-46.57%	-	-
Horiz. %	32.95%	43.57%	66.84%	147.94%	37.35%	53.43%	100.00%	-
EY	7.18	5.43	3.54	1.60	6.33	4.43	2.37	109.51%
YoY %	32.23%	53.39%	121.25%	-74.72%	42.89%	86.92%	-	-
Horiz. %	302.95%	229.11%	149.37%	67.51%	267.09%	186.92%	100.00%	-
DY	6.38	5.14	3.83	1.86	5.08	4.37	2.94	67.69%
YoY %	24.12%	34.20%	105.91%	-63.39%	16.25%	48.64%	-	-
Horiz. %	217.01%	174.83%	130.27%	63.27%	172.79%	148.64%	100.00%	-
P/NAPS	11.75	11.26	11.00	11.34	12.15	12.88	15.11	-15.44%
YoY %	4.35%	2.36%	-3.00%	-6.67%	-5.67%	-14.76%	-	-
Horiz. %	77.76%	74.52%	72.80%	75.05%	80.41%	85.24%	100.00%	-

	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	31/01/11	31/10/10	CAGR
Price Multiplier on Announcement Date
Date	18/06/12	21/03/12	12/12/11	21/09/11	20/06/11	15/03/11	10/12/10	-
Price	4.14	4.30	4.01	4.26	4.42	4.00	4.04	-
P/RPS	1.53	2.14	3.14	6.73	1.72	2.11	3.21	-39.00%
YoY %	-28.50%	-31.85%	-53.34%	291.28%	-18.48%	-34.27%	-	-
Horiz. %	47.66%	66.67%	97.82%	209.66%	53.58%	65.73%	100.00%	-
P/EPS	13.63	18.51	27.11	61.83	16.90	21.93	41.87	-52.71%
YoY %	-26.36%	-31.72%	-56.15%	265.86%	-22.94%	-47.62%	-	-
Horiz. %	32.55%	44.21%	64.75%	147.67%	40.36%	52.38%	100.00%	-
EY	7.34	5.40	3.69	1.62	5.92	4.56	2.39	111.42%
YoY %	35.93%	46.34%	127.78%	-72.64%	29.82%	90.79%	-	-
Horiz. %	307.11%	225.94%	154.39%	67.78%	247.70%	190.79%	100.00%	-
DY	6.52	5.12	3.99	1.88	4.75	4.50	2.97	68.99%
YoY %	27.34%	28.32%	112.23%	-60.42%	5.56%	51.52%	-	-
Horiz. %	219.53%	172.39%	134.34%	63.30%	159.93%	151.52%	100.00%	-
P/NAPS	11.50	11.32	10.55	11.21	13.00	12.50	14.96	-16.09%
YoY %	1.59%	7.30%	-5.89%	-13.77%	4.00%	-16.44%	-	-
Horiz. %	76.87%	75.67%	70.52%	74.93%	86.90%	83.56%	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