[SPTOTO] YoY Quarter Result on 31-Jan-2011 [#3]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
15-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 76.51%
YoY- 17.4%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 1,228,026 888,727 983,459 851,166 850,759 1,057,663 861,477 6.08%
PBT 124,479 130,493 164,939 161,493 139,259 141,420 148,054 -2.84%
Tax -48,919 -42,635 -50,354 -43,781 -40,597 -42,960 -47,608 0.45%
NP 75,560 87,858 114,585 117,712 98,662 98,460 100,446 -4.62%
-
NP to SH 73,159 86,069 112,740 114,875 97,851 97,112 98,158 -4.77%
-
Tax Rate 39.30% 32.67% 30.53% 27.11% 29.15% 30.38% 32.16% -
Total Cost 1,152,466 800,869 868,874 733,454 752,097 959,203 761,031 7.15%
-
Net Worth 573,012 623,304 507,597 427,939 375,833 439,705 365,414 7.77%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div 126,595 - 80,146 80,238 - 56,030 74,595 9.20%
Div Payout % 173.04% - 71.09% 69.85% - 57.70% 75.99% -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 573,012 623,304 507,597 427,939 375,833 439,705 365,414 7.77%
NOSH 1,332,586 1,326,178 1,335,782 1,337,310 1,342,263 1,256,300 1,260,051 0.93%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 6.15% 9.89% 11.65% 13.83% 11.60% 9.31% 11.66% -
ROE 12.77% 13.81% 22.21% 26.84% 26.04% 22.09% 26.86% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 92.15 67.01 73.62 63.65 63.38 84.19 68.37 5.09%
EPS 5.49 6.49 8.44 8.59 7.29 7.73 7.79 -5.66%
DPS 9.50 0.00 6.00 6.00 0.00 4.46 5.92 8.19%
NAPS 0.43 0.47 0.38 0.32 0.28 0.35 0.29 6.77%
Adjusted Per Share Value based on latest NOSH - 1,337,310
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 90.90 65.78 72.79 63.00 62.97 78.29 63.77 6.08%
EPS 5.42 6.37 8.34 8.50 7.24 7.19 7.27 -4.77%
DPS 9.37 0.00 5.93 5.94 0.00 4.15 5.52 9.21%
NAPS 0.4241 0.4614 0.3757 0.3168 0.2782 0.3255 0.2705 7.77%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 4.05 4.35 4.28 4.12 4.13 4.18 4.62 -
P/RPS 4.39 6.49 5.81 6.47 6.52 4.97 6.76 -6.93%
P/EPS 73.77 67.03 50.71 47.96 56.65 54.08 59.31 3.69%
EY 1.36 1.49 1.97 2.08 1.77 1.85 1.69 -3.55%
DY 2.35 0.00 1.40 1.46 0.00 1.07 1.28 10.64%
P/NAPS 9.42 9.26 11.26 12.88 14.75 11.94 15.93 -8.37%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 17/03/14 18/03/13 21/03/12 15/03/11 15/03/10 16/03/09 05/03/08 -
Price 3.93 4.21 4.30 4.00 4.28 4.16 4.36 -
P/RPS 4.26 6.28 5.84 6.28 6.75 4.94 6.38 -6.50%
P/EPS 71.58 64.87 50.95 46.57 58.71 53.82 55.97 4.18%
EY 1.40 1.54 1.96 2.15 1.70 1.86 1.79 -4.00%
DY 2.42 0.00 1.40 1.50 0.00 1.07 1.36 10.07%
P/NAPS 9.14 8.96 11.32 12.50 15.29 11.89 15.03 -7.94%

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