[SPTOTO] YoY 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

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
TTM Result
Revenue	5,283,649	4,340,862	3,628,307	3,607,766	3,433,659	3,392,323	3,695,686	6.13%
YoY %	21.72%	19.64%	0.57%	5.07%	1.22%	-8.21%	-	-
Horiz. %	142.97%	117.46%	98.18%	97.62%	92.91%	91.79%	100.00%	-
PBT	533,143	500,245	568,873	576,625	505,909	546,155	585,328	-1.54%
YoY %	6.58%	-12.06%	-1.34%	13.98%	-7.37%	-6.69%	-	-
Horiz. %	91.08%	85.46%	97.19%	98.51%	86.43%	93.31%	100.00%	-
Tax	-161,630	-161,842	-173,141	-164,920	-150,187	-159,740	-167,068	-0.54%
YoY %	0.13%	6.53%	-4.98%	-9.81%	5.98%	4.39%	-	-
Horiz. %	96.75%	96.87%	103.64%	98.71%	89.90%	95.61%	100.00%	-
NP	371,513	338,403	395,732	411,705	355,722	386,415	418,260	-1.95%
YoY %	9.78%	-14.49%	-3.88%	15.74%	-7.94%	-7.61%	-	-
Horiz. %	88.82%	80.91%	94.61%	98.43%	85.05%	92.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	360,153	323,938	384,977	401,724	348,098	381,742	410,493	-2.15%
YoY %	11.18%	-15.86%	-4.17%	15.41%	-8.81%	-7.00%	-	-
Horiz. %	87.74%	78.91%	93.78%	97.86%	84.80%	93.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.32%	32.35%	30.44%	28.60%	29.69%	29.25%	28.54%	-
YoY %	-6.28%	6.27%	6.43%	-3.67%	1.50%	2.49%	-	-
Horiz. %	106.24%	113.35%	106.66%	100.21%	104.03%	102.49%	100.00%	-
Total Cost	4,912,136	4,002,459	3,232,575	3,196,061	3,077,937	3,005,908	3,277,426	6.97%
YoY %	22.73%	23.82%	1.14%	3.84%	2.40%	-8.28%	-	-
Horiz. %	149.88%	122.12%	98.63%	97.52%	93.91%	91.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	685,105	607,699	566,191	478,637	454,722	441,245	477,220	6.20%
YoY %	12.74%	7.33%	18.29%	5.26%	3.05%	-7.54%	-	-
Horiz. %	143.56%	127.34%	118.64%	100.30%	95.29%	92.46%	100.00%	-

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Dividend
Div	289,497	352,857	265,425	360,577	280,856	730,854	316,572	-1.47%
YoY %	-17.96%	32.94%	-26.39%	28.39%	-61.57%	130.87%	-	-
Horiz. %	91.45%	111.46%	83.84%	113.90%	88.72%	230.87%	100.00%	-
Div Payout %	80.38%	108.93%	68.95%	89.76%	80.68%	191.45%	77.12%	-
YoY %	-26.21%	57.98%	-23.18%	11.25%	-57.86%	148.25%	-	-
Horiz. %	104.23%	141.25%	89.41%	116.39%	104.62%	248.25%	100.00%	-

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Equity
Net Worth	685,105	607,699	566,191	478,637	454,722	441,245	477,220	6.20%
YoY %	12.74%	7.33%	18.29%	5.26%	3.05%	-7.54%	-	-
Horiz. %	143.56%	127.34%	118.64%	100.30%	95.29%	92.46%	100.00%	-
NOSH	1,343,344	1,321,085	1,348,074	1,329,548	1,337,419	1,337,107	1,255,843	1.12%
YoY %	1.68%	-2.00%	1.39%	-0.59%	0.02%	6.47%	-	-
Horiz. %	106.97%	105.20%	107.34%	105.87%	106.50%	106.47%	100.00%	-

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Ratio Analysis
NP Margin	7.03%	7.80%	10.91%	11.41%	10.36%	11.39%	11.32%	-
YoY %	-9.87%	-28.51%	-4.38%	10.14%	-9.04%	0.62%	-	-
Horiz. %	62.10%	68.90%	96.38%	100.80%	91.52%	100.62%	100.00%	-
ROE	52.57%	53.31%	67.99%	83.93%	76.55%	86.51%	86.02%	-
YoY %	-1.39%	-21.59%	-18.99%	9.64%	-11.51%	0.57%	-	-
Horiz. %	61.11%	61.97%	79.04%	97.57%	88.99%	100.57%	100.00%	-

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Per Share
RPS	393.32	328.58	269.15	271.35	256.74	253.71	294.28	4.95%
YoY %	19.70%	22.08%	-0.81%	5.69%	1.19%	-13.79%	-	-
Horiz. %	133.66%	111.66%	91.46%	92.21%	87.24%	86.21%	100.00%	-
EPS	26.81	24.52	28.56	30.22	26.03	28.55	32.69	-3.24%
YoY %	9.34%	-14.15%	-5.49%	16.10%	-8.83%	-12.66%	-	-
Horiz. %	82.01%	75.01%	87.37%	92.44%	79.63%	87.34%	100.00%	-
DPS	21.50	26.50	20.00	27.00	21.00	54.66	25.21	-2.61%
YoY %	-18.87%	32.50%	-25.93%	28.57%	-61.58%	116.82%	-	-
Horiz. %	85.28%	105.12%	79.33%	107.10%	83.30%	216.82%	100.00%	-
NAPS	0.51	0.46	0.42	0.36	0.34	0.33	0.38	5.02%
YoY %	10.87%	9.52%	16.67%	5.88%	3.03%	-13.16%	-	-
Horiz. %	134.21%	121.05%	110.53%	94.74%	89.47%	86.84%	100.00%	-

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,329,548
RPS	391.09	321.31	268.56	267.04	254.16	251.10	273.55	6.13%
YoY %	21.72%	19.64%	0.57%	5.07%	1.22%	-8.21%	-	-
Horiz. %	142.97%	117.46%	98.18%	97.62%	92.91%	91.79%	100.00%	-
EPS	26.66	23.98	28.50	29.74	25.77	28.26	30.38	-2.15%
YoY %	11.18%	-15.86%	-4.17%	15.41%	-8.81%	-6.98%	-	-
Horiz. %	87.76%	78.93%	93.81%	97.89%	84.83%	93.02%	100.00%	-
DPS	21.43	26.12	19.65	26.69	20.79	54.10	23.43	-1.47%
YoY %	-17.96%	32.93%	-26.38%	28.38%	-61.57%	130.90%	-	-
Horiz. %	91.46%	111.48%	83.87%	113.91%	88.73%	230.90%	100.00%	-
NAPS	0.5071	0.4498	0.4191	0.3543	0.3366	0.3266	0.3532	6.21%
YoY %	12.74%	7.33%	18.29%	5.26%	3.06%	-7.53%	-	-
Horiz. %	143.57%	127.35%	118.66%	100.31%	95.30%	92.47%	100.00%	-

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/15	30/04/14	30/04/13	30/04/12	29/04/11	30/04/10	30/04/09	-
Price	3.26	3.89	4.20	4.23	4.13	4.47	4.38	-
P/RPS	0.83	1.18	1.56	1.56	1.61	1.76	1.49	-9.28%
YoY %	-29.66%	-24.36%	0.00%	-3.11%	-8.52%	18.12%	-	-
Horiz. %	55.70%	79.19%	104.70%	104.70%	108.05%	118.12%	100.00%	-
P/EPS	12.16	15.86	14.71	14.00	15.87	15.66	13.40	-1.60%
YoY %	-23.33%	7.82%	5.07%	-11.78%	1.34%	16.87%	-	-
Horiz. %	90.75%	118.36%	109.78%	104.48%	118.43%	116.87%	100.00%	-
EY	8.22	6.30	6.80	7.14	6.30	6.39	7.46	1.62%
YoY %	30.48%	-7.35%	-4.76%	13.33%	-1.41%	-14.34%	-	-
Horiz. %	110.19%	84.45%	91.15%	95.71%	84.45%	85.66%	100.00%	-
DY	6.60	6.81	4.76	6.38	5.08	12.23	5.76	2.29%
YoY %	-3.08%	43.07%	-25.39%	25.59%	-58.46%	112.33%	-	-
Horiz. %	114.58%	118.23%	82.64%	110.76%	88.19%	212.33%	100.00%	-
P/NAPS	6.39	8.46	10.00	11.75	12.15	13.55	11.53	-9.36%
YoY %	-24.47%	-15.40%	-14.89%	-3.29%	-10.33%	17.52%	-	-
Horiz. %	55.42%	73.37%	86.73%	101.91%	105.38%	117.52%	100.00%	-

	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	CAGR
Price Multiplier on Announcement Date
Date	18/06/15	17/06/14	18/06/13	18/06/12	20/06/11	18/06/10	15/06/09	-
Price	3.26	3.80	4.29	4.14	4.42	4.33	4.41	-
P/RPS	0.83	1.16	1.59	1.53	1.72	1.71	1.50	-9.38%
YoY %	-28.45%	-27.04%	3.92%	-11.05%	0.58%	14.00%	-	-
Horiz. %	55.33%	77.33%	106.00%	102.00%	114.67%	114.00%	100.00%	-
P/EPS	12.16	15.50	15.02	13.70	16.98	15.17	13.49	-1.71%
YoY %	-21.55%	3.20%	9.64%	-19.32%	11.93%	12.45%	-	-
Horiz. %	90.14%	114.90%	111.34%	101.56%	125.87%	112.45%	100.00%	-
EY	8.22	6.45	6.66	7.30	5.89	6.59	7.41	1.74%
YoY %	27.44%	-3.15%	-8.77%	23.94%	-10.62%	-11.07%	-	-
Horiz. %	110.93%	87.04%	89.88%	98.52%	79.49%	88.93%	100.00%	-
DY	6.60	6.97	4.66	6.52	4.75	12.62	5.72	2.41%
YoY %	-5.31%	49.57%	-28.53%	37.26%	-62.36%	120.63%	-	-
Horiz. %	115.38%	121.85%	81.47%	113.99%	83.04%	220.63%	100.00%	-
P/NAPS	6.39	8.26	10.21	11.50	13.00	13.12	11.61	-9.46%
YoY %	-22.64%	-19.10%	-11.22%	-11.54%	-0.91%	13.01%	-	-
Horiz. %	55.04%	71.15%	87.94%	99.05%	111.97%	113.01%	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