[SPTOTO] YoY Annualized Quarter Result on 31-Oct-2011 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

12-Dec-2011

Admission Sponsor

Sponsor

Financial Year

30-Apr-2012

Quarter

31-Oct-2011 [#2]

Profit Trend

QoQ- 7.37%

YoY- 53.27%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	CAGR
Annualized Quarter Result
Revenue	4,996,048	3,507,976	3,617,228	3,416,362	3,362,370	3,366,540	3,535,380	5.93%
YoY %	42.42%	-3.02%	5.88%	1.61%	-0.12%	-4.78%	-	-
Horiz. %	141.32%	99.22%	102.32%	96.63%	95.11%	95.22%	100.00%	-
PBT	527,846	552,392	644,652	557,784	392,676	579,150	586,190	-1.73%
YoY %	-4.44%	-14.31%	15.57%	42.05%	-32.20%	-1.20%	-	-
Horiz. %	90.05%	94.23%	109.97%	95.15%	66.99%	98.80%	100.00%	-
Tax	-163,624	-174,372	-184,498	-155,540	-127,746	-169,810	-166,226	-0.26%
YoY %	6.16%	5.49%	-18.62%	-21.76%	24.77%	-2.16%	-	-
Horiz. %	98.43%	104.90%	110.99%	93.57%	76.85%	102.16%	100.00%	-
NP	364,222	378,020	460,154	402,244	264,930	409,340	419,964	-2.34%
YoY %	-3.65%	-17.85%	14.40%	51.83%	-35.28%	-2.53%	-	-
Horiz. %	86.73%	90.01%	109.57%	95.78%	63.08%	97.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	356,054	362,844	446,562	395,554	258,076	405,992	412,264	-2.41%
YoY %	-1.87%	-18.75%	12.90%	53.27%	-36.43%	-1.52%	-	-
Horiz. %	86.37%	88.01%	108.32%	95.95%	62.60%	98.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.00%	31.57%	28.62%	27.89%	32.53%	29.32%	28.36%	-
YoY %	-1.81%	10.31%	2.62%	-14.26%	10.95%	3.39%	-	-
Horiz. %	109.31%	111.32%	100.92%	98.34%	114.70%	103.39%	100.00%	-
Total Cost	4,631,826	3,129,956	3,157,074	3,014,118	3,097,440	2,957,200	3,115,416	6.82%
YoY %	47.98%	-0.86%	4.74%	-2.69%	4.74%	-5.08%	-	-
Horiz. %	148.67%	100.47%	101.34%	96.75%	99.42%	94.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	633,404	629,286	528,788	508,149	361,038	299,673	401,963	7.87%
YoY %	0.65%	19.01%	4.06%	40.75%	20.48%	-25.45%	-	-
Horiz. %	157.58%	156.55%	131.55%	126.42%	89.82%	74.55%	100.00%	-

	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	CAGR
Dividend
Div	309,963	267,781	423,030	427,915	320,923	1,289,897	244,946	3.99%
YoY %	15.75%	-36.70%	-1.14%	33.34%	-75.12%	426.60%	-	-
Horiz. %	126.54%	109.32%	172.70%	174.70%	131.02%	526.60%	100.00%	-
Div Payout %	87.06%	73.80%	94.73%	108.18%	124.35%	317.72%	59.41%	-
YoY %	17.97%	-22.09%	-12.43%	-13.00%	-60.86%	434.79%	-	-
Horiz. %	146.54%	124.22%	159.45%	182.09%	209.31%	534.79%	100.00%	-

	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	CAGR
Equity
Net Worth	633,404	629,286	528,788	508,149	361,038	299,673	401,963	7.87%
YoY %	0.65%	19.01%	4.06%	40.75%	20.48%	-25.45%	-	-
Horiz. %	157.58%	156.55%	131.55%	126.42%	89.82%	74.55%	100.00%	-
NOSH	1,347,668	1,338,907	1,321,971	1,337,234	1,337,181	1,302,926	1,256,136	1.17%
YoY %	0.65%	1.28%	-1.14%	0.00%	2.63%	3.72%	-	-
Horiz. %	107.29%	106.59%	105.24%	106.46%	106.45%	103.72%	100.00%	-

	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	CAGR
Ratio Analysis
NP Margin	7.29%	10.78%	12.72%	11.77%	7.88%	12.16%	11.88%	-
YoY %	-32.37%	-15.25%	8.07%	49.37%	-35.20%	2.36%	-	-
Horiz. %	61.36%	90.74%	107.07%	99.07%	66.33%	102.36%	100.00%	-
ROE	56.21%	57.66%	84.45%	77.84%	71.48%	135.48%	102.56%	-
YoY %	-2.51%	-31.72%	8.49%	8.90%	-47.24%	32.10%	-	-
Horiz. %	54.81%	56.22%	82.34%	75.90%	69.70%	132.10%	100.00%	-

	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	CAGR
Per Share
RPS	370.72	262.00	273.62	255.48	251.45	258.38	281.45	4.69%
YoY %	41.50%	-4.25%	7.10%	1.60%	-2.68%	-8.20%	-	-
Horiz. %	131.72%	93.09%	97.22%	90.77%	89.34%	91.80%	100.00%	-
EPS	26.42	27.10	33.78	29.58	19.30	31.16	32.82	-3.54%
YoY %	-2.51%	-19.78%	14.20%	53.26%	-38.06%	-5.06%	-	-
Horiz. %	80.50%	82.57%	102.93%	90.13%	58.81%	94.94%	100.00%	-
DPS	23.00	20.00	32.00	32.00	24.00	99.00	19.50	2.78%
YoY %	15.00%	-37.50%	0.00%	33.33%	-75.76%	407.69%	-	-
Horiz. %	117.95%	102.56%	164.10%	164.10%	123.08%	507.69%	100.00%	-
NAPS	0.47	0.47	0.40	0.38	0.27	0.23	0.32	6.61%
YoY %	0.00%	17.50%	5.26%	40.74%	17.39%	-28.12%	-	-
Horiz. %	146.87%	146.87%	125.00%	118.75%	84.38%	71.88%	100.00%	-

	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,337,632
RPS	369.80	259.66	267.74	252.88	248.88	249.19	261.69	5.92%
YoY %	42.42%	-3.02%	5.88%	1.61%	-0.12%	-4.78%	-	-
Horiz. %	141.31%	99.22%	102.31%	96.63%	95.10%	95.22%	100.00%	-
EPS	26.35	26.86	33.05	29.28	19.10	30.05	30.52	-2.41%
YoY %	-1.90%	-18.73%	12.88%	53.30%	-36.44%	-1.54%	-	-
Horiz. %	86.34%	88.01%	108.29%	95.94%	62.58%	98.46%	100.00%	-
DPS	22.94	19.82	31.31	31.67	23.75	95.48	18.13	3.99%
YoY %	15.74%	-36.70%	-1.14%	33.35%	-75.13%	426.64%	-	-
Horiz. %	126.53%	109.32%	172.70%	174.68%	131.00%	526.64%	100.00%	-
NAPS	0.4688	0.4658	0.3914	0.3761	0.2672	0.2218	0.2975	7.87%
YoY %	0.64%	19.01%	4.07%	40.76%	20.47%	-25.45%	-	-
Horiz. %	157.58%	156.57%	131.56%	126.42%	89.82%	74.55%	100.00%	-

	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/14	31/10/13	31/10/12	31/10/11	29/10/10	30/10/09	31/10/08	-
Price	3.61	4.07	4.34	4.18	4.08	4.23	3.90	-
P/RPS	0.97	1.55	1.59	1.64	1.62	1.64	1.39	-5.81%
YoY %	-37.42%	-2.52%	-3.05%	1.23%	-1.22%	17.99%	-	-
Horiz. %	69.78%	111.51%	114.39%	117.99%	116.55%	117.99%	100.00%	-
P/EPS	13.66	15.02	12.85	14.13	21.14	13.58	11.88	2.35%
YoY %	-9.05%	16.89%	-9.06%	-33.16%	55.67%	14.31%	-	-
Horiz. %	114.98%	126.43%	108.16%	118.94%	177.95%	114.31%	100.00%	-
EY	7.32	6.66	7.78	7.08	4.73	7.37	8.42	-2.30%
YoY %	9.91%	-14.40%	9.89%	49.68%	-35.82%	-12.47%	-	-
Horiz. %	86.94%	79.10%	92.40%	84.09%	56.18%	87.53%	100.00%	-
DY	6.37	4.91	7.37	7.66	5.88	23.40	5.00	4.11%
YoY %	29.74%	-33.38%	-3.79%	30.27%	-74.87%	368.00%	-	-
Horiz. %	127.40%	98.20%	147.40%	153.20%	117.60%	468.00%	100.00%	-
P/NAPS	7.68	8.66	10.85	11.00	15.11	18.39	12.19	-7.40%
YoY %	-11.32%	-20.18%	-1.36%	-27.20%	-17.84%	50.86%	-	-
Horiz. %	63.00%	71.04%	89.01%	90.24%	123.95%	150.86%	100.00%	-

	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	31/10/09	31/10/08	CAGR
Price Multiplier on Announcement Date
Date	18/12/14	13/12/13	18/12/12	12/12/11	10/12/10	10/12/09	12/12/08	-
Price	3.48	3.91	4.37	4.01	4.04	4.11	4.04	-
P/RPS	0.94	1.49	1.60	1.57	1.61	1.59	1.44	-6.85%
YoY %	-36.91%	-6.88%	1.91%	-2.48%	1.26%	10.42%	-	-
Horiz. %	65.28%	103.47%	111.11%	109.03%	111.81%	110.42%	100.00%	-
P/EPS	13.17	14.43	12.94	13.56	20.93	13.19	12.31	1.13%
YoY %	-8.73%	11.51%	-4.57%	-35.21%	58.68%	7.15%	-	-
Horiz. %	106.99%	117.22%	105.12%	110.15%	170.02%	107.15%	100.00%	-
EY	7.59	6.93	7.73	7.38	4.78	7.58	8.12	-1.11%
YoY %	9.52%	-10.35%	4.74%	54.39%	-36.94%	-6.65%	-	-
Horiz. %	93.47%	85.34%	95.20%	90.89%	58.87%	93.35%	100.00%	-
DY	6.61	5.12	7.32	7.98	5.94	24.09	4.83	5.36%
YoY %	29.10%	-30.05%	-8.27%	34.34%	-75.34%	398.76%	-	-
Horiz. %	136.85%	106.00%	151.55%	165.22%	122.98%	498.76%	100.00%	-
P/NAPS	7.40	8.32	10.92	10.55	14.96	17.87	12.63	-8.52%
YoY %	-11.06%	-23.81%	3.51%	-29.48%	-16.28%	41.49%	-	-
Horiz. %	58.59%	65.87%	86.46%	83.53%	118.45%	141.49%	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