[SPTOTO] YoY Cumulative 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- 114.73%

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
Cumulative Result
Revenue	2,498,024	1,753,988	1,808,614	1,708,181	1,681,185	1,683,270	1,767,690	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	263,923	276,196	322,326	278,892	196,338	289,575	293,095	-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	-81,812	-87,186	-92,249	-77,770	-63,873	-84,905	-83,113	-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	182,111	189,010	230,077	201,122	132,465	204,670	209,982	-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	178,027	181,422	223,281	197,777	129,038	202,996	206,132	-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	2,315,913	1,564,978	1,578,537	1,507,059	1,548,720	1,478,600	1,557,708	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	154,981	133,890	211,515	213,957	160,461	644,948	122,473	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	28.11%	28.83%	42.23%	38.92%	35.74%	67.74%	51.28%	-
YoY %	-2.50%	-31.73%	8.50%	8.90%	-47.24%	32.10%	-	-
Horiz. %	54.82%	56.22%	82.35%	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	185.36	131.00	136.81	127.74	125.73	129.19	140.72	4.69%
YoY %	41.50%	-4.25%	7.10%	1.60%	-2.68%	-8.19%	-	-
Horiz. %	131.72%	93.09%	97.22%	90.78%	89.35%	91.81%	100.00%	-
EPS	13.21	13.55	16.89	14.79	9.65	15.58	16.41	-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	11.50	10.00	16.00	16.00	12.00	49.50	9.75	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	184.90	129.83	133.87	126.44	124.44	124.59	130.84	5.93%
YoY %	42.42%	-3.02%	5.88%	1.61%	-0.12%	-4.78%	-	-
Horiz. %	141.32%	99.23%	102.32%	96.64%	95.11%	95.22%	100.00%	-
EPS	13.18	13.43	16.53	14.64	9.55	15.03	15.26	-2.41%
YoY %	-1.86%	-18.75%	12.91%	53.30%	-36.46%	-1.51%	-	-
Horiz. %	86.37%	88.01%	108.32%	95.94%	62.58%	98.49%	100.00%	-
DPS	11.47	9.91	15.66	15.84	11.88	47.74	9.07	3.98%
YoY %	15.74%	-36.72%	-1.14%	33.33%	-75.12%	426.35%	-	-
Horiz. %	126.46%	109.26%	172.66%	174.64%	130.98%	526.35%	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	1.95	3.11	3.17	3.27	3.25	3.27	2.77	-5.67%
YoY %	-37.30%	-1.89%	-3.06%	0.62%	-0.61%	18.05%	-	-
Horiz. %	70.40%	112.27%	114.44%	118.05%	117.33%	118.05%	100.00%	-
P/EPS	27.33	30.04	25.70	28.26	42.28	27.15	23.77	2.35%
YoY %	-9.02%	16.89%	-9.06%	-33.16%	55.73%	14.22%	-	-
Horiz. %	114.98%	126.38%	108.12%	118.89%	177.87%	114.22%	100.00%	-
EY	3.66	3.33	3.89	3.54	2.37	3.68	4.21	-2.30%
YoY %	9.91%	-14.40%	9.89%	49.37%	-35.60%	-12.59%	-	-
Horiz. %	86.94%	79.10%	92.40%	84.09%	56.29%	87.41%	100.00%	-
DY	3.19	2.46	3.69	3.83	2.94	11.70	2.50	4.14%
YoY %	29.67%	-33.33%	-3.66%	30.27%	-74.87%	368.00%	-	-
Horiz. %	127.60%	98.40%	147.60%	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	1.88	2.98	3.19	3.14	3.21	3.18	2.87	-6.80%
YoY %	-36.91%	-6.58%	1.59%	-2.18%	0.94%	10.80%	-	-
Horiz. %	65.51%	103.83%	111.15%	109.41%	111.85%	110.80%	100.00%	-
P/EPS	26.34	28.86	25.87	27.11	41.87	26.38	24.62	1.13%
YoY %	-8.73%	11.56%	-4.57%	-35.25%	58.72%	7.15%	-	-
Horiz. %	106.99%	117.22%	105.08%	110.11%	170.06%	107.15%	100.00%	-
EY	3.80	3.47	3.86	3.69	2.39	3.79	4.06	-1.09%
YoY %	9.51%	-10.10%	4.61%	54.39%	-36.94%	-6.65%	-	-
Horiz. %	93.60%	85.47%	95.07%	90.89%	58.87%	93.35%	100.00%	-
DY	3.30	2.56	3.66	3.99	2.97	12.04	2.41	5.37%
YoY %	28.91%	-30.05%	-8.27%	34.34%	-75.33%	399.59%	-	-
Horiz. %	136.93%	106.22%	151.87%	165.56%	123.24%	499.59%	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