[SPTOTO] QoQ Annualized Quarter Result on 30-Apr-2013 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Jun-2013

Admission Sponsor

Sponsor

Financial Year

30-Apr-2013

Quarter

30-Apr-2013 [#4]

Profit Trend

QoQ- -5.18%

YoY- -3.55%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Annualized Quarter Result
Revenue	3,976,018	3,507,976	3,548,412	3,628,362	3,596,454	3,617,228	3,599,636	6.83%
YoY %	13.34%	-1.14%	-2.20%	0.89%	-0.57%	0.49%	-	-
Horiz. %	110.46%	97.45%	98.58%	100.80%	99.91%	100.49%	100.00%	-
PBT	534,233	552,392	593,476	569,526	603,758	644,652	643,500	-11.63%
YoY %	-3.29%	-6.92%	4.21%	-5.67%	-6.34%	0.18%	-	-
Horiz. %	83.02%	85.84%	92.23%	88.50%	93.82%	100.18%	100.00%	-
Tax	-181,473	-174,372	-188,388	-166,020	-179,845	-184,498	-184,584	-1.12%
YoY %	-4.07%	7.44%	-13.47%	7.69%	2.52%	0.05%	-	-
Horiz. %	98.31%	94.47%	102.06%	89.94%	97.43%	99.95%	100.00%	-
NP	352,760	378,020	405,088	403,506	423,913	460,154	458,916	-16.04%
YoY %	-6.68%	-6.68%	0.39%	-4.81%	-7.88%	0.27%	-	-
Horiz. %	76.87%	82.37%	88.27%	87.93%	92.37%	100.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	339,441	362,844	395,160	391,085	412,466	446,562	442,748	-16.19%
YoY %	-6.45%	-8.18%	1.04%	-5.18%	-7.64%	0.86%	-	-
Horiz. %	76.67%	81.95%	89.25%	88.33%	93.16%	100.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.97%	31.57%	31.74%	29.15%	29.79%	28.62%	28.68%	-
YoY %	7.60%	-0.54%	8.89%	-2.15%	4.09%	-0.21%	-	-
Horiz. %	118.44%	110.08%	110.67%	101.64%	103.87%	99.79%	100.00%	-
Total Cost	3,623,258	3,129,956	3,143,324	3,224,856	3,172,541	3,157,074	3,140,720	9.96%
YoY %	15.76%	-0.43%	-2.53%	1.65%	0.49%	0.52%	-	-
Horiz. %	115.36%	99.66%	100.08%	102.68%	101.01%	100.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	574,644	629,286	617,437	558,130	621,609	528,788	515,745	7.45%
YoY %	-8.68%	1.92%	10.63%	-10.21%	17.55%	2.53%	-	-
Horiz. %	111.42%	122.01%	119.72%	108.22%	120.53%	102.53%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Dividend
Div	347,459	267,781	214,760	372,086	282,149	423,030	343,830	0.70%
YoY %	29.75%	24.69%	-42.28%	31.88%	-33.30%	23.03%	-	-
Horiz. %	101.06%	77.88%	62.46%	108.22%	82.06%	123.03%	100.00%	-
Div Payout %	102.36%	73.80%	54.35%	95.14%	68.41%	94.73%	77.66%	-
YoY %	38.70%	35.79%	-42.87%	39.07%	-27.78%	21.98%	-	-
Horiz. %	131.81%	95.03%	69.98%	122.51%	88.09%	121.98%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Equity
Net Worth	574,644	629,286	617,437	558,130	621,609	528,788	515,745	7.45%
YoY %	-8.68%	1.92%	10.63%	-10.21%	17.55%	2.53%	-	-
Horiz. %	111.42%	122.01%	119.72%	108.22%	120.53%	102.53%	100.00%	-
NOSH	1,336,383	1,338,907	1,342,255	1,328,881	1,322,573	1,321,971	1,322,425	0.70%
YoY %	-0.19%	-0.25%	1.01%	0.48%	0.05%	-0.03%	-	-
Horiz. %	101.06%	101.25%	101.50%	100.49%	100.01%	99.97%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Ratio Analysis
NP Margin	8.87%	10.78%	11.42%	11.12%	11.79%	12.72%	12.75%	-
YoY %	-17.72%	-5.60%	2.70%	-5.68%	-7.31%	-0.24%	-	-
Horiz. %	69.57%	84.55%	89.57%	87.22%	92.47%	99.76%	100.00%	-
ROE	59.07%	57.66%	64.00%	70.07%	66.35%	84.45%	85.85%	-
YoY %	2.45%	-9.91%	-8.66%	5.61%	-21.43%	-1.63%	-	-
Horiz. %	68.81%	67.16%	74.55%	81.62%	77.29%	98.37%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Per Share
RPS	297.52	262.00	264.36	273.04	271.93	273.62	272.20	6.09%
YoY %	13.56%	-0.89%	-3.18%	0.41%	-0.62%	0.52%	-	-
Horiz. %	109.30%	96.25%	97.12%	100.31%	99.90%	100.52%	100.00%	-
EPS	25.40	27.10	29.44	29.43	31.19	33.78	33.48	-16.77%
YoY %	-6.27%	-7.95%	0.03%	-5.64%	-7.67%	0.90%	-	-
Horiz. %	75.87%	80.94%	87.93%	87.90%	93.16%	100.90%	100.00%	-
DPS	26.00	20.00	16.00	28.00	21.33	32.00	26.00	0.00%
YoY %	30.00%	25.00%	-42.86%	31.27%	-33.34%	23.08%	-	-
Horiz. %	100.00%	76.92%	61.54%	107.69%	82.04%	123.08%	100.00%	-
NAPS	0.43	0.47	0.46	0.42	0.47	0.40	0.39	6.70%
YoY %	-8.51%	2.17%	9.52%	-10.64%	17.50%	2.56%	-	-
Horiz. %	110.26%	120.51%	117.95%	107.69%	120.51%	102.56%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,348,074
RPS	294.30	259.66	262.65	268.57	266.21	267.74	266.44	6.83%
YoY %	13.34%	-1.14%	-2.20%	0.89%	-0.57%	0.49%	-	-
Horiz. %	110.46%	97.46%	98.58%	100.80%	99.91%	100.49%	100.00%	-
EPS	25.13	26.86	29.25	28.95	30.53	33.05	32.77	-16.17%
YoY %	-6.44%	-8.17%	1.04%	-5.18%	-7.62%	0.85%	-	-
Horiz. %	76.69%	81.97%	89.26%	88.34%	93.16%	100.85%	100.00%	-
DPS	25.72	19.82	15.90	27.54	20.88	31.31	25.45	0.70%
YoY %	29.77%	24.65%	-42.27%	31.90%	-33.31%	23.03%	-	-
Horiz. %	101.06%	77.88%	62.48%	108.21%	82.04%	123.03%	100.00%	-
NAPS	0.4253	0.4658	0.457	0.4131	0.4601	0.3914	0.3818	7.43%
YoY %	-8.69%	1.93%	10.63%	-10.22%	17.55%	2.51%	-	-
Horiz. %	111.39%	122.00%	119.70%	108.20%	120.51%	102.51%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	-
Price	4.05	4.07	4.18	4.20	4.35	4.34	4.19	-
P/RPS	1.36	1.55	1.58	1.54	1.60	1.59	1.54	-7.93%
YoY %	-12.26%	-1.90%	2.60%	-3.75%	0.63%	3.25%	-	-
Horiz. %	88.31%	100.65%	102.60%	100.00%	103.90%	103.25%	100.00%	-
P/EPS	15.94	15.02	14.20	14.27	13.95	12.85	12.51	17.47%
YoY %	6.13%	5.77%	-0.49%	2.29%	8.56%	2.72%	-	-
Horiz. %	127.42%	120.06%	113.51%	114.07%	111.51%	102.72%	100.00%	-
EY	6.27	6.66	7.04	7.01	7.17	7.78	7.99	-14.88%
YoY %	-5.86%	-5.40%	0.43%	-2.23%	-7.84%	-2.63%	-	-
Horiz. %	78.47%	83.35%	88.11%	87.73%	89.74%	97.37%	100.00%	-
DY	6.42	4.91	3.83	6.67	4.90	7.37	6.21	2.23%
YoY %	30.75%	28.20%	-42.58%	36.12%	-33.51%	18.68%	-	-
Horiz. %	103.38%	79.07%	61.67%	107.41%	78.90%	118.68%	100.00%	-
P/NAPS	9.42	8.66	9.09	10.00	9.26	10.85	10.74	-8.34%
YoY %	8.78%	-4.73%	-9.10%	7.99%	-14.65%	1.02%	-	-
Horiz. %	87.71%	80.63%	84.64%	93.11%	86.22%	101.02%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Price Multiplier on Announcement Date
Date	17/03/14	13/12/13	12/09/13	18/06/13	18/03/13	18/12/12	18/09/12	-
Price	3.93	3.91	4.19	4.29	4.21	4.37	4.29	-
P/RPS	1.32	1.49	1.58	1.57	1.55	1.60	1.58	-11.26%
YoY %	-11.41%	-5.70%	0.64%	1.29%	-3.12%	1.27%	-	-
Horiz. %	83.54%	94.30%	100.00%	99.37%	98.10%	101.27%	100.00%	-
P/EPS	15.47	14.43	14.23	14.58	13.50	12.94	12.81	13.36%
YoY %	7.21%	1.41%	-2.40%	8.00%	4.33%	1.01%	-	-
Horiz. %	120.77%	112.65%	111.09%	113.82%	105.39%	101.01%	100.00%	-
EY	6.46	6.93	7.03	6.86	7.41	7.73	7.80	-11.77%
YoY %	-6.78%	-1.42%	2.48%	-7.42%	-4.14%	-0.90%	-	-
Horiz. %	82.82%	88.85%	90.13%	87.95%	95.00%	99.10%	100.00%	-
DY	6.62	5.12	3.82	6.53	5.07	7.32	6.06	6.05%
YoY %	29.30%	34.03%	-41.50%	28.80%	-30.74%	20.79%	-	-
Horiz. %	109.24%	84.49%	63.04%	107.76%	83.66%	120.79%	100.00%	-
P/NAPS	9.14	8.32	9.11	10.21	8.96	10.92	11.00	-11.58%
YoY %	9.86%	-8.67%	-10.77%	13.95%	-17.95%	-0.73%	-	-
Horiz. %	83.09%	75.64%	82.82%	92.82%	81.45%	99.27%	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