[SPTOTO] YoY Annualized 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- 4.67%

YoY- 27.31%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Annualized Quarter Result
Revenue	5,101,534	3,976,018	3,596,454	3,588,853	3,376,468	3,378,705	3,767,137	5.18%
YoY %	28.31%	10.55%	0.21%	6.29%	-0.07%	-10.31%	-	-
Horiz. %	135.42%	105.54%	95.47%	95.27%	89.63%	89.69%	100.00%	-
PBT	553,676	534,233	603,758	591,774	477,108	571,778	579,353	-0.75%
YoY %	3.64%	-11.52%	2.03%	24.03%	-16.56%	-1.31%	-	-
Horiz. %	95.57%	92.21%	104.21%	102.14%	82.35%	98.69%	100.00%	-
Tax	-168,656	-181,473	-179,845	-170,832	-143,538	-167,336	-168,097	0.05%
YoY %	7.06%	-0.91%	-5.28%	-19.02%	14.22%	0.45%	-	-
Horiz. %	100.33%	107.96%	106.99%	101.63%	85.39%	99.55%	100.00%	-
NP	385,020	352,760	423,913	420,942	333,569	404,442	411,256	-1.09%
YoY %	9.15%	-16.78%	0.71%	26.19%	-17.52%	-1.66%	-	-
Horiz. %	93.62%	85.78%	103.08%	102.36%	81.11%	98.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	376,856	339,441	412,466	414,022	325,217	401,129	404,325	-1.16%
YoY %	11.02%	-17.70%	-0.38%	27.31%	-18.92%	-0.79%	-	-
Horiz. %	93.21%	83.95%	102.01%	102.40%	80.43%	99.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.46%	33.97%	29.79%	28.87%	30.09%	29.27%	29.01%	-
YoY %	-10.33%	14.03%	3.19%	-4.05%	2.80%	0.90%	-	-
Horiz. %	105.00%	117.10%	102.69%	99.52%	103.72%	100.90%	100.00%	-
Total Cost	4,716,514	3,623,258	3,172,541	3,167,910	3,042,898	2,974,262	3,355,881	5.83%
YoY %	30.17%	14.21%	0.15%	4.11%	2.31%	-11.37%	-	-
Horiz. %	140.54%	107.97%	94.54%	94.40%	90.67%	88.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	687,070	574,644	621,609	507,948	427,917	368,491	439,666	7.72%
YoY %	19.56%	-7.56%	22.38%	18.70%	16.13%	-16.19%	-	-
Horiz. %	156.27%	130.70%	141.38%	115.53%	97.33%	83.81%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Dividend
Div	296,383	347,459	282,149	392,100	320,938	868,587	238,005	3.72%
YoY %	-14.70%	23.15%	-28.04%	22.17%	-63.05%	264.94%	-	-
Horiz. %	124.53%	145.99%	118.55%	164.74%	134.85%	364.94%	100.00%	-
Div Payout %	78.65%	102.36%	68.41%	94.71%	98.68%	216.54%	58.86%	-
YoY %	-23.16%	49.63%	-27.77%	-4.02%	-54.43%	267.89%	-	-
Horiz. %	133.62%	173.90%	116.22%	160.91%	167.65%	367.89%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Equity
Net Worth	687,070	574,644	621,609	507,948	427,917	368,491	439,666	7.72%
YoY %	19.56%	-7.56%	22.38%	18.70%	16.13%	-16.19%	-	-
Horiz. %	156.27%	130.70%	141.38%	115.53%	97.33%	83.81%	100.00%	-
NOSH	1,347,197	1,336,383	1,322,573	1,336,706	1,337,242	1,316,041	1,256,188	1.17%
YoY %	0.81%	1.04%	-1.06%	-0.04%	1.61%	4.76%	-	-
Horiz. %	107.24%	106.38%	105.28%	106.41%	106.45%	104.76%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Ratio Analysis
NP Margin	7.55%	8.87%	11.79%	11.73%	9.88%	11.97%	10.92%	-
YoY %	-14.88%	-24.77%	0.51%	18.72%	-17.46%	9.62%	-	-
Horiz. %	69.14%	81.23%	107.97%	107.42%	90.48%	109.62%	100.00%	-
ROE	54.85%	59.07%	66.35%	81.51%	76.00%	108.86%	91.96%	-
YoY %	-7.14%	-10.97%	-18.60%	7.25%	-30.19%	18.38%	-	-
Horiz. %	59.65%	64.23%	72.15%	88.64%	82.64%	118.38%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Per Share
RPS	378.68	297.52	271.93	268.48	252.49	256.73	299.89	3.96%
YoY %	27.28%	9.41%	1.29%	6.33%	-1.65%	-14.39%	-	-
Horiz. %	126.27%	99.21%	90.68%	89.53%	84.19%	85.61%	100.00%	-
EPS	27.97	25.40	31.19	30.97	24.32	30.48	32.19	-2.31%
YoY %	10.12%	-18.56%	0.71%	27.34%	-20.21%	-5.31%	-	-
Horiz. %	86.89%	78.91%	96.89%	96.21%	75.55%	94.69%	100.00%	-
DPS	22.00	26.00	21.33	29.33	24.00	66.00	18.95	2.51%
YoY %	-15.38%	21.89%	-27.28%	22.21%	-63.64%	248.28%	-	-
Horiz. %	116.09%	137.20%	112.56%	154.78%	126.65%	348.28%	100.00%	-
NAPS	0.51	0.43	0.47	0.38	0.32	0.28	0.35	6.47%
YoY %	18.60%	-8.51%	23.68%	18.75%	14.29%	-20.00%	-	-
Horiz. %	145.71%	122.86%	134.29%	108.57%	91.43%	80.00%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,335,782
RPS	377.61	294.30	266.21	265.64	249.92	250.09	278.84	5.18%
YoY %	28.31%	10.55%	0.21%	6.29%	-0.07%	-10.31%	-	-
Horiz. %	135.42%	105.54%	95.47%	95.27%	89.63%	89.69%	100.00%	-
EPS	27.89	25.13	30.53	30.65	24.07	29.69	29.93	-1.16%
YoY %	10.98%	-17.69%	-0.39%	27.34%	-18.93%	-0.80%	-	-
Horiz. %	93.18%	83.96%	102.00%	102.41%	80.42%	99.20%	100.00%	-
DPS	21.94	25.72	20.88	29.02	23.76	64.29	17.62	3.72%
YoY %	-14.70%	23.18%	-28.05%	22.14%	-63.04%	264.87%	-	-
Horiz. %	124.52%	145.97%	118.50%	164.70%	134.85%	364.87%	100.00%	-
NAPS	0.5086	0.4253	0.4601	0.376	0.3167	0.2728	0.3254	7.72%
YoY %	19.59%	-7.56%	22.37%	18.72%	16.09%	-16.16%	-	-
Horiz. %	156.30%	130.70%	141.40%	115.55%	97.33%	83.84%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/15	30/01/14	31/01/13	31/01/12	31/01/11	29/01/10	30/01/09	-
Price	3.39	4.05	4.35	4.28	4.12	4.13	4.18	-
P/RPS	0.90	1.36	1.60	1.59	1.63	1.61	1.39	-6.98%
YoY %	-33.82%	-15.00%	0.63%	-2.45%	1.24%	15.83%	-	-
Horiz. %	64.75%	97.84%	115.11%	114.39%	117.27%	115.83%	100.00%	-
P/EPS	12.12	15.94	13.95	13.82	16.94	13.55	12.99	-1.14%
YoY %	-23.96%	14.27%	0.94%	-18.42%	25.02%	4.31%	-	-
Horiz. %	93.30%	122.71%	107.39%	106.39%	130.41%	104.31%	100.00%	-
EY	8.25	6.27	7.17	7.24	5.90	7.38	7.70	1.15%
YoY %	31.58%	-12.55%	-0.97%	22.71%	-20.05%	-4.16%	-	-
Horiz. %	107.14%	81.43%	93.12%	94.03%	76.62%	95.84%	100.00%	-
DY	6.49	6.42	4.90	6.85	5.83	15.98	4.53	6.17%
YoY %	1.09%	31.02%	-28.47%	17.50%	-63.52%	252.76%	-	-
Horiz. %	143.27%	141.72%	108.17%	151.21%	128.70%	352.76%	100.00%	-
P/NAPS	6.65	9.42	9.26	11.26	12.88	14.75	11.94	-9.28%
YoY %	-29.41%	1.73%	-17.76%	-12.58%	-12.68%	23.53%	-	-
Horiz. %	55.70%	78.89%	77.55%	94.30%	107.87%	123.53%	100.00%	-

	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	CAGR
Price Multiplier on Announcement Date
Date	18/03/15	17/03/14	18/03/13	21/03/12	15/03/11	15/03/10	16/03/09	-
Price	3.36	3.93	4.21	4.30	4.00	4.28	4.16	-
P/RPS	0.89	1.32	1.55	1.60	1.58	1.67	1.39	-7.15%
YoY %	-32.58%	-14.84%	-3.12%	1.27%	-5.39%	20.14%	-	-
Horiz. %	64.03%	94.96%	111.51%	115.11%	113.67%	120.14%	100.00%	-
P/EPS	12.01	15.47	13.50	13.88	16.45	14.04	12.92	-1.20%
YoY %	-22.37%	14.59%	-2.74%	-15.62%	17.17%	8.67%	-	-
Horiz. %	92.96%	119.74%	104.49%	107.43%	127.32%	108.67%	100.00%	-
EY	8.33	6.46	7.41	7.20	6.08	7.12	7.74	1.23%
YoY %	28.95%	-12.82%	2.92%	18.42%	-14.61%	-8.01%	-	-
Horiz. %	107.62%	83.46%	95.74%	93.02%	78.55%	91.99%	100.00%	-
DY	6.55	6.62	5.07	6.82	6.00	15.42	4.55	6.25%
YoY %	-1.06%	30.57%	-25.66%	13.67%	-61.09%	238.90%	-	-
Horiz. %	143.96%	145.49%	111.43%	149.89%	131.87%	338.90%	100.00%	-
P/NAPS	6.59	9.14	8.96	11.32	12.50	15.29	11.89	-9.36%
YoY %	-27.90%	2.01%	-20.85%	-9.44%	-18.25%	28.60%	-	-
Horiz. %	55.42%	76.87%	75.36%	95.21%	105.13%	128.60%	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