[SPTOTO] QoQ TTM 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- -3.13%
YoY- 15.41%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 3,613,467 3,708,199 3,661,865 3,607,766 3,592,948 3,460,655 3,444,074 3.23%
PBT 585,613 620,059 607,393 576,625 591,909 588,463 537,418 5.86%
Tax -171,680 -179,399 -174,722 -164,920 -170,657 -164,084 -153,190 7.85%
NP 413,933 440,660 432,671 411,705 421,252 424,379 384,228 5.06%
-
NP to SH 400,557 427,228 420,307 401,724 414,702 416,837 376,246 4.24%
-
Tax Rate 29.32% 28.93% 28.77% 28.60% 28.83% 27.88% 28.50% -
Total Cost 3,199,534 3,267,539 3,229,194 3,196,061 3,171,696 3,036,276 3,059,846 3.00%
-
Net Worth 623,304 528,610 515,745 478,637 507,597 508,300 507,975 14.54%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 277,979 358,126 339,592 360,577 334,222 334,314 280,758 -0.65%
Div Payout % 69.40% 83.83% 80.80% 89.76% 80.59% 80.20% 74.62% -
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 623,304 528,610 515,745 478,637 507,597 508,300 507,975 14.54%
NOSH 1,326,178 1,321,525 1,322,425 1,329,548 1,335,782 1,337,632 1,336,777 -0.52%
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 11.46% 11.88% 11.82% 11.41% 11.72% 12.26% 11.16% -
ROE 64.26% 80.82% 81.49% 83.93% 81.70% 82.01% 74.07% -
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 272.47 280.60 276.91 271.35 268.98 258.71 257.64 3.78%
EPS 30.20 32.33 31.78 30.22 31.05 31.16 28.15 4.77%
DPS 21.00 27.00 25.50 27.00 25.00 25.00 21.00 0.00%
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 267.47 274.48 271.05 267.04 265.95 256.16 254.93 3.23%
EPS 29.65 31.62 31.11 29.74 30.70 30.85 27.85 4.24%
DPS 20.58 26.51 25.14 26.69 24.74 24.75 20.78 -0.63%
NAPS 0.4614 0.3913 0.3818 0.3543 0.3757 0.3762 0.376 14.54%
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 1.60 1.55 1.51 1.56 1.59 1.62 1.67 -2.80%
P/EPS 14.40 13.42 13.18 14.00 13.79 13.41 15.31 -3.98%
EY 6.94 7.45 7.59 7.14 7.25 7.46 6.53 4.12%
DY 4.83 6.22 6.09 6.38 5.84 5.98 4.87 -0.54%
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 1.55 1.56 1.55 1.53 1.60 1.55 1.65 -4.06%
P/EPS 13.94 13.52 13.50 13.70 13.85 12.87 15.14 -5.33%
EY 7.17 7.40 7.41 7.30 7.22 7.77 6.61 5.54%
DY 4.99 6.18 5.94 6.52 5.81 6.23 4.93 0.80%
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