[SPTOTO] QoQ Annualized Quarter Result on 31-Jan-2013 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Mar-2013

Admission Sponsor

Sponsor

Financial Year

30-Apr-2013

Quarter

31-Jan-2013 [#3]

Profit Trend

QoQ- -7.64%

YoY- -0.38%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Annualized Quarter Result
Revenue	3,507,976	3,548,412	3,628,362	3,596,454	3,617,228	3,599,636	3,607,754	-1.84%
YoY %	-1.14%	-2.20%	0.89%	-0.57%	0.49%	-0.23%	-	-
Horiz. %	97.23%	98.36%	100.57%	99.69%	100.26%	99.77%	100.00%	-
PBT	552,392	593,476	569,526	603,758	644,652	643,500	579,150	-3.09%
YoY %	-6.92%	4.21%	-5.67%	-6.34%	0.18%	11.11%	-	-
Horiz. %	95.38%	102.47%	98.34%	104.25%	111.31%	111.11%	100.00%	-
Tax	-174,372	-188,388	-166,020	-179,845	-184,498	-184,584	-163,465	4.38%
YoY %	7.44%	-13.47%	7.69%	2.52%	0.05%	-12.92%	-	-
Horiz. %	106.67%	115.25%	101.56%	110.02%	112.87%	112.92%	100.00%	-
NP	378,020	405,088	403,506	423,913	460,154	458,916	415,685	-6.11%
YoY %	-6.68%	0.39%	-4.81%	-7.88%	0.27%	10.40%	-	-
Horiz. %	90.94%	97.45%	97.07%	101.98%	110.70%	110.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	362,844	395,160	391,085	412,466	446,562	442,748	405,476	-7.11%
YoY %	-8.18%	1.04%	-5.18%	-7.64%	0.86%	9.19%	-	-
Horiz. %	89.49%	97.46%	96.45%	101.72%	110.13%	109.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.57%	31.74%	29.15%	29.79%	28.62%	28.68%	28.22%	-
YoY %	-0.54%	8.89%	-2.15%	4.09%	-0.21%	1.63%	-	-
Horiz. %	111.87%	112.47%	103.30%	105.56%	101.42%	101.63%	100.00%	-
Total Cost	3,129,956	3,143,324	3,224,856	3,172,541	3,157,074	3,140,720	3,192,069	-1.29%
YoY %	-0.43%	-2.53%	1.65%	0.49%	0.52%	-1.61%	-	-
Horiz. %	98.05%	98.47%	101.03%	99.39%	98.90%	98.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	629,286	617,437	558,130	621,609	528,788	515,745	480,626	19.62%
YoY %	1.92%	10.63%	-10.21%	17.55%	2.53%	7.31%	-	-
Horiz. %	130.93%	128.47%	116.13%	129.33%	110.02%	107.31%	100.00%	-

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Dividend
Div	267,781	214,760	372,086	282,149	423,030	343,830	360,470	-17.93%
YoY %	24.69%	-42.28%	31.88%	-33.30%	23.03%	-4.62%	-	-
Horiz. %	74.29%	59.58%	103.22%	78.27%	117.36%	95.38%	100.00%	-
Div Payout %	73.80%	54.35%	95.14%	68.41%	94.73%	77.66%	88.90%	-
YoY %	35.79%	-42.87%	39.07%	-27.78%	21.98%	-12.64%	-	-
Horiz. %	83.01%	61.14%	107.02%	76.95%	106.56%	87.36%	100.00%	-

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Equity
Net Worth	629,286	617,437	558,130	621,609	528,788	515,745	480,626	19.62%
YoY %	1.92%	10.63%	-10.21%	17.55%	2.53%	7.31%	-	-
Horiz. %	130.93%	128.47%	116.13%	129.33%	110.02%	107.31%	100.00%	-
NOSH	1,338,907	1,342,255	1,328,881	1,322,573	1,321,971	1,322,425	1,335,074	0.19%
YoY %	-0.25%	1.01%	0.48%	0.05%	-0.03%	-0.95%	-	-
Horiz. %	100.29%	100.54%	99.54%	99.06%	99.02%	99.05%	100.00%	-

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Ratio Analysis
NP Margin	10.78%	11.42%	11.12%	11.79%	12.72%	12.75%	11.52%	-
YoY %	-5.60%	2.70%	-5.68%	-7.31%	-0.24%	10.68%	-	-
Horiz. %	93.58%	99.13%	96.53%	102.34%	110.42%	110.68%	100.00%	-
ROE	57.66%	64.00%	70.07%	66.35%	84.45%	85.85%	84.36%	-
YoY %	-9.91%	-8.66%	5.61%	-21.43%	-1.63%	1.77%	-	-
Horiz. %	68.35%	75.87%	83.06%	78.65%	100.11%	101.77%	100.00%	-

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Per Share
RPS	262.00	264.36	273.04	271.93	273.62	272.20	270.23	-2.03%
YoY %	-0.89%	-3.18%	0.41%	-0.62%	0.52%	0.73%	-	-
Horiz. %	96.95%	97.83%	101.04%	100.63%	101.25%	100.73%	100.00%	-
EPS	27.10	29.44	29.43	31.19	33.78	33.48	30.37	-7.29%
YoY %	-7.95%	0.03%	-5.64%	-7.67%	0.90%	10.24%	-	-
Horiz. %	89.23%	96.94%	96.90%	102.70%	111.23%	110.24%	100.00%	-
DPS	20.00	16.00	28.00	21.33	32.00	26.00	27.00	-18.08%
YoY %	25.00%	-42.86%	31.27%	-33.34%	23.08%	-3.70%	-	-
Horiz. %	74.07%	59.26%	103.70%	79.00%	118.52%	96.30%	100.00%	-
NAPS	0.47	0.46	0.42	0.47	0.40	0.39	0.36	19.39%
YoY %	2.17%	9.52%	-10.64%	17.50%	2.56%	8.33%	-	-
Horiz. %	130.56%	127.78%	116.67%	130.56%	111.11%	108.33%	100.00%	-

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,326,178
RPS	259.66	262.65	268.57	266.21	267.74	266.44	267.04	-1.84%
YoY %	-1.14%	-2.20%	0.89%	-0.57%	0.49%	-0.22%	-	-
Horiz. %	97.24%	98.36%	100.57%	99.69%	100.26%	99.78%	100.00%	-
EPS	26.86	29.25	28.95	30.53	33.05	32.77	30.01	-7.10%
YoY %	-8.17%	1.04%	-5.18%	-7.62%	0.85%	9.20%	-	-
Horiz. %	89.50%	97.47%	96.47%	101.73%	110.13%	109.20%	100.00%	-
DPS	19.82	15.90	27.54	20.88	31.31	25.45	26.68	-17.93%
YoY %	24.65%	-42.27%	31.90%	-33.31%	23.03%	-4.61%	-	-
Horiz. %	74.29%	59.60%	103.22%	78.26%	117.35%	95.39%	100.00%	-
NAPS	0.4658	0.457	0.4131	0.4601	0.3914	0.3818	0.3558	19.61%
YoY %	1.93%	10.63%	-10.22%	17.55%	2.51%	7.31%	-	-
Horiz. %	130.92%	128.44%	116.10%	129.31%	110.01%	107.31%	100.00%	-

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	-
Price	4.07	4.18	4.20	4.35	4.34	4.19	4.23	-
P/RPS	1.55	1.58	1.54	1.60	1.59	1.54	1.57	-0.84%
YoY %	-1.90%	2.60%	-3.75%	0.63%	3.25%	-1.91%	-	-
Horiz. %	98.73%	100.64%	98.09%	101.91%	101.27%	98.09%	100.00%	-
P/EPS	15.02	14.20	14.27	13.95	12.85	12.51	13.93	5.13%
YoY %	5.77%	-0.49%	2.29%	8.56%	2.72%	-10.19%	-	-
Horiz. %	107.82%	101.94%	102.44%	100.14%	92.25%	89.81%	100.00%	-
EY	6.66	7.04	7.01	7.17	7.78	7.99	7.18	-4.87%
YoY %	-5.40%	0.43%	-2.23%	-7.84%	-2.63%	11.28%	-	-
Horiz. %	92.76%	98.05%	97.63%	99.86%	108.36%	111.28%	100.00%	-
DY	4.91	3.83	6.67	4.90	7.37	6.21	6.38	-15.98%
YoY %	28.20%	-42.58%	36.12%	-33.51%	18.68%	-2.66%	-	-
Horiz. %	76.96%	60.03%	104.55%	76.80%	115.52%	97.34%	100.00%	-
P/NAPS	8.66	9.09	10.00	9.26	10.85	10.74	11.75	-18.36%
YoY %	-4.73%	-9.10%	7.99%	-14.65%	1.02%	-8.60%	-	-
Horiz. %	73.70%	77.36%	85.11%	78.81%	92.34%	91.40%	100.00%	-

	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	CAGR
Price Multiplier on Announcement Date
Date	13/12/13	12/09/13	18/06/13	18/03/13	18/12/12	18/09/12	18/06/12	-
Price	3.91	4.19	4.29	4.21	4.37	4.29	4.14	-
P/RPS	1.49	1.58	1.57	1.55	1.60	1.58	1.53	-1.74%
YoY %	-5.70%	0.64%	1.29%	-3.12%	1.27%	3.27%	-	-
Horiz. %	97.39%	103.27%	102.61%	101.31%	104.58%	103.27%	100.00%	-
P/EPS	14.43	14.23	14.58	13.50	12.94	12.81	13.63	3.86%
YoY %	1.41%	-2.40%	8.00%	4.33%	1.01%	-6.02%	-	-
Horiz. %	105.87%	104.40%	106.97%	99.05%	94.94%	93.98%	100.00%	-
EY	6.93	7.03	6.86	7.41	7.73	7.80	7.34	-3.74%
YoY %	-1.42%	2.48%	-7.42%	-4.14%	-0.90%	6.27%	-	-
Horiz. %	94.41%	95.78%	93.46%	100.95%	105.31%	106.27%	100.00%	-
DY	5.12	3.82	6.53	5.07	7.32	6.06	6.52	-14.84%
YoY %	34.03%	-41.50%	28.80%	-30.74%	20.79%	-7.06%	-	-
Horiz. %	78.53%	58.59%	100.15%	77.76%	112.27%	92.94%	100.00%	-
P/NAPS	8.32	9.11	10.21	8.96	10.92	11.00	11.50	-19.36%
YoY %	-8.67%	-10.77%	13.95%	-17.95%	-0.73%	-4.35%	-	-
Horiz. %	72.35%	79.22%	88.78%	77.91%	94.96%	95.65%	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