[SPTOTO] QoQ Cumulative Quarter Result on 31-Jul-2012 [#1]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
18-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -72.7%
YoY- 20.18%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 3,628,362 2,697,341 1,808,614 899,909 3,607,754 2,691,640 1,708,181 65.31%
PBT 569,526 452,819 322,326 160,875 579,150 443,831 278,892 61.03%
Tax -166,020 -134,884 -92,249 -46,146 -163,465 -128,124 -77,770 65.86%
NP 403,506 317,935 230,077 114,729 415,685 315,707 201,122 59.13%
-
NP to SH 391,085 309,350 223,281 110,687 405,476 310,517 197,777 57.60%
-
Tax Rate 29.15% 29.79% 28.62% 28.68% 28.22% 28.87% 27.89% -
Total Cost 3,224,856 2,379,406 1,578,537 785,180 3,192,069 2,375,933 1,507,059 66.13%
-
Net Worth 558,130 621,609 528,788 515,745 480,626 507,948 508,149 6.46%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 372,086 211,611 211,515 85,957 360,470 294,075 213,957 44.66%
Div Payout % 95.14% 68.41% 94.73% 77.66% 88.90% 94.71% 108.18% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 558,130 621,609 528,788 515,745 480,626 507,948 508,149 6.46%
NOSH 1,328,881 1,322,573 1,321,971 1,322,425 1,335,074 1,336,706 1,337,234 -0.41%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 11.12% 11.79% 12.72% 12.75% 11.52% 11.73% 11.77% -
ROE 70.07% 49.77% 42.23% 21.46% 84.36% 61.13% 38.92% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 273.04 203.95 136.81 68.05 270.23 201.36 127.74 66.00%
EPS 29.43 23.39 16.89 8.37 30.37 23.23 14.79 58.26%
DPS 28.00 16.00 16.00 6.50 27.00 22.00 16.00 45.26%
NAPS 0.42 0.47 0.40 0.39 0.36 0.38 0.38 6.90%
Adjusted Per Share Value based on latest NOSH - 1,322,425
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 268.57 199.66 133.87 66.61 267.04 199.23 126.44 65.31%
EPS 28.95 22.90 16.53 8.19 30.01 22.98 14.64 57.61%
DPS 27.54 15.66 15.66 6.36 26.68 21.77 15.84 44.63%
NAPS 0.4131 0.4601 0.3914 0.3818 0.3558 0.376 0.3761 6.46%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 4.20 4.35 4.34 4.19 4.23 4.28 4.18 -
P/RPS 1.54 2.13 3.17 6.16 1.57 2.13 3.27 -39.49%
P/EPS 14.27 18.60 25.70 50.06 13.93 18.42 28.26 -36.61%
EY 7.01 5.38 3.89 2.00 7.18 5.43 3.54 57.75%
DY 6.67 3.68 3.69 1.55 6.38 5.14 3.83 44.79%
P/NAPS 10.00 9.26 10.85 10.74 11.75 11.26 11.00 -6.16%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 18/06/13 18/03/13 18/12/12 18/09/12 18/06/12 21/03/12 12/12/11 -
Price 4.29 4.21 4.37 4.29 4.14 4.30 4.01 -
P/RPS 1.57 2.06 3.19 6.30 1.53 2.14 3.14 -37.03%
P/EPS 14.58 18.00 25.87 51.25 13.63 18.51 27.11 -33.89%
EY 6.86 5.56 3.86 1.95 7.34 5.40 3.69 51.25%
DY 6.53 3.80 3.66 1.52 6.52 5.12 3.99 38.91%
P/NAPS 10.21 8.96 10.92 11.00 11.50 11.32 10.55 -2.16%

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