[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

2024-05-23 12:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-23 12:20:00

EMA 5

10 Mins

BUY

2024-05-23 12:15:00

EMA 5

5 Mins

BUY

2024-05-23 12:00:00

ADX

30 Mins

BUY

2024-05-23 11:00:00

TURTLE SYSTEM 20

Hourly

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

670

HLIND

HONG LEONG INDUSTRIES BHD

639

PTRANS

PERAK TRANSIT BERHAD

637

YTLPOWR

YTL POWER INTERNATIONAL BHD

364

MAYBANK

MALAYAN BANKING BHD

341

SNS

SNS NETWORK TECHNOLOGY BERHAD

314

PBBANK

PUBLIC BANK BHD

311

YTL

YTL CORPORATION BHD

307

MYEG

MY E.G. SERVICES BHD

294

Daily Stocks

INGENIEU

0.065

-0.005

492,296,400

SNS

0.61

+0.11

121,273,900

KNM

0.085

+0.01

101,499,100

HSI-CXG

0.16

-0.035

81,319,600

HSI-HUZ

0.235

+0.035

72,132,600

PERDANA

0.40

+0.04

67,163,300

HSI-CT2

0.055

-0.025

66,443,300

MYEG

1.05

+0.03

44,702,500

AHB

0.165

-0.015

44,359,300

REVENUE

0.235

+0.015

43,823,700

More active Stocks

AJI

16.76

+0.54

127,400

KLUANG

6.38

+0.38

36,300

TENAGA

13.08

+0.30

6,924,000

PIE

6.09

+0.29

2,040,200

GREATEC

5.29

+0.28

3,581,800

YSPSAH

2.88

+0.28

1,281,500

KLK

21.88

+0.28

763,200

SBAGAN

6.74

+0.23

32,100

BPURI-WB

0.40

+0.17

76,800

KESM

6.48

+0.17

50,700

More gainer Stocks

NESTLE

128.00

-1.50

20,800

MPI

38.30

-0.66

148,400

HSI-CVU

1.97

-0.21

1,000

HSI-CVH

1.03

-0.20

5,200

HSI-CVA

0.62

-0.20

3,000

HSI-CVG

0.72

-0.185

12,500

HSI-CVY

0.70

-0.15

20,000

HSI-CV7

0.265

-0.13

3,140,600

KUAISHO-C17

0.08

-0.12

58,800

F&N

32.88

-0.12

46,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More