[SPTOTO] QoQ Annualized Quarter Result on 31-Jul-2013 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

12-Sep-2013

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

31-Jul-2013 [#1]

Profit Trend

QoQ- 1.04%

YoY- -10.75%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	CAGR
Annualized Quarter Result
Revenue	4,340,839	3,976,018	3,507,976	3,548,412	3,628,362	3,596,454	3,617,228	12.96%
YoY %	9.18%	13.34%	-1.14%	-2.20%	0.89%	-0.57%	-	-
Horiz. %	120.00%	109.92%	96.98%	98.10%	100.31%	99.43%	100.00%	-
PBT	509,722	534,233	552,392	593,476	569,526	603,758	644,652	-14.52%
YoY %	-4.59%	-3.29%	-6.92%	4.21%	-5.67%	-6.34%	-	-
Horiz. %	79.07%	82.87%	85.69%	92.06%	88.35%	93.66%	100.00%	-
Tax	-166,026	-181,473	-174,372	-188,388	-166,020	-179,845	-184,498	-6.80%
YoY %	8.51%	-4.07%	7.44%	-13.47%	7.69%	2.52%	-	-
Horiz. %	89.99%	98.36%	94.51%	102.11%	89.98%	97.48%	100.00%	-
NP	343,696	352,760	378,020	405,088	403,506	423,913	460,154	-17.72%
YoY %	-2.57%	-6.68%	-6.68%	0.39%	-4.81%	-7.88%	-	-
Horiz. %	74.69%	76.66%	82.15%	88.03%	87.69%	92.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	328,706	339,441	362,844	395,160	391,085	412,466	446,562	-18.52%
YoY %	-3.16%	-6.45%	-8.18%	1.04%	-5.18%	-7.64%	-	-
Horiz. %	73.61%	76.01%	81.25%	88.49%	87.58%	92.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.57%	33.97%	31.57%	31.74%	29.15%	29.79%	28.62%	-
YoY %	-4.12%	7.60%	-0.54%	8.89%	-2.15%	4.09%	-	-
Horiz. %	113.80%	118.69%	110.31%	110.90%	101.85%	104.09%	100.00%	-
Total Cost	3,997,143	3,623,258	3,129,956	3,143,324	3,224,856	3,172,541	3,157,074	17.08%
YoY %	10.32%	15.76%	-0.43%	-2.53%	1.65%	0.49%	-	-
Horiz. %	126.61%	114.77%	99.14%	99.56%	102.15%	100.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	612,963	574,644	629,286	617,437	558,130	621,609	528,788	10.37%
YoY %	6.67%	-8.68%	1.92%	10.63%	-10.21%	17.55%	-	-
Horiz. %	115.92%	108.67%	119.01%	116.76%	105.55%	117.55%	100.00%	-

	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	CAGR
Dividend
Div	353,120	347,459	267,781	214,760	372,086	282,149	423,030	-11.37%
YoY %	1.63%	29.75%	24.69%	-42.28%	31.88%	-33.30%	-	-
Horiz. %	83.47%	82.14%	63.30%	50.77%	87.96%	66.70%	100.00%	-
Div Payout %	107.43%	102.36%	73.80%	54.35%	95.14%	68.41%	94.73%	-
YoY %	4.95%	38.70%	35.79%	-42.87%	39.07%	-27.78%	-	-
Horiz. %	113.41%	108.05%	77.91%	57.37%	100.43%	72.22%	100.00%	-

	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	CAGR
Equity
Net Worth	612,963	574,644	629,286	617,437	558,130	621,609	528,788	10.37%
YoY %	6.67%	-8.68%	1.92%	10.63%	-10.21%	17.55%	-	-
Horiz. %	115.92%	108.67%	119.01%	116.76%	105.55%	117.55%	100.00%	-
NOSH	1,332,529	1,336,383	1,338,907	1,342,255	1,328,881	1,322,573	1,321,971	0.53%
YoY %	-0.29%	-0.19%	-0.25%	1.01%	0.48%	0.05%	-	-
Horiz. %	100.80%	101.09%	101.28%	101.53%	100.52%	100.05%	100.00%	-

	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	CAGR
Ratio Analysis
NP Margin	7.92%	8.87%	10.78%	11.42%	11.12%	11.79%	12.72%	-
YoY %	-10.71%	-17.72%	-5.60%	2.70%	-5.68%	-7.31%	-	-
Horiz. %	62.26%	69.73%	84.75%	89.78%	87.42%	92.69%	100.00%	-
ROE	53.63%	59.07%	57.66%	64.00%	70.07%	66.35%	84.45%	-
YoY %	-9.21%	2.45%	-9.91%	-8.66%	5.61%	-21.43%	-	-
Horiz. %	63.51%	69.95%	68.28%	75.78%	82.97%	78.57%	100.00%	-

	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	CAGR
Per Share
RPS	325.76	297.52	262.00	264.36	273.04	271.93	273.62	12.36%
YoY %	9.49%	13.56%	-0.89%	-3.18%	0.41%	-0.62%	-	-
Horiz. %	119.06%	108.73%	95.75%	96.62%	99.79%	99.38%	100.00%	-
EPS	24.66	25.40	27.10	29.44	29.43	31.19	33.78	-18.97%
YoY %	-2.91%	-6.27%	-7.95%	0.03%	-5.64%	-7.67%	-	-
Horiz. %	73.00%	75.19%	80.22%	87.15%	87.12%	92.33%	100.00%	-
DPS	26.50	26.00	20.00	16.00	28.00	21.33	32.00	-11.84%
YoY %	1.92%	30.00%	25.00%	-42.86%	31.27%	-33.34%	-	-
Horiz. %	82.81%	81.25%	62.50%	50.00%	87.50%	66.66%	100.00%	-
NAPS	0.46	0.43	0.47	0.46	0.42	0.47	0.40	9.79%
YoY %	6.98%	-8.51%	2.17%	9.52%	-10.64%	17.50%	-	-
Horiz. %	115.00%	107.50%	117.50%	115.00%	105.00%	117.50%	100.00%	-

	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,342,255
RPS	321.31	294.30	259.66	262.65	268.57	266.21	267.74	12.96%
YoY %	9.18%	13.34%	-1.14%	-2.20%	0.89%	-0.57%	-	-
Horiz. %	120.01%	109.92%	96.98%	98.10%	100.31%	99.43%	100.00%	-
EPS	24.33	25.13	26.86	29.25	28.95	30.53	33.05	-18.51%
YoY %	-3.18%	-6.44%	-8.17%	1.04%	-5.18%	-7.62%	-	-
Horiz. %	73.62%	76.04%	81.27%	88.50%	87.59%	92.38%	100.00%	-
DPS	26.14	25.72	19.82	15.90	27.54	20.88	31.31	-11.36%
YoY %	1.63%	29.77%	24.65%	-42.27%	31.90%	-33.31%	-	-
Horiz. %	83.49%	82.15%	63.30%	50.78%	87.96%	66.69%	100.00%	-
NAPS	0.4537	0.4253	0.4658	0.457	0.4131	0.4601	0.3914	10.37%
YoY %	6.68%	-8.69%	1.93%	10.63%	-10.22%	17.55%	-	-
Horiz. %	115.92%	108.66%	119.01%	116.76%	105.54%	117.55%	100.00%	-

	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/14	30/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	-
Price	3.89	4.05	4.07	4.18	4.20	4.35	4.34	-
P/RPS	1.19	1.36	1.55	1.58	1.54	1.60	1.59	-17.61%
YoY %	-12.50%	-12.26%	-1.90%	2.60%	-3.75%	0.63%	-	-
Horiz. %	74.84%	85.53%	97.48%	99.37%	96.86%	100.63%	100.00%	-
P/EPS	15.77	15.94	15.02	14.20	14.27	13.95	12.85	14.66%
YoY %	-1.07%	6.13%	5.77%	-0.49%	2.29%	8.56%	-	-
Horiz. %	122.72%	124.05%	116.89%	110.51%	111.05%	108.56%	100.00%	-
EY	6.34	6.27	6.66	7.04	7.01	7.17	7.78	-12.78%
YoY %	1.12%	-5.86%	-5.40%	0.43%	-2.23%	-7.84%	-	-
Horiz. %	81.49%	80.59%	85.60%	90.49%	90.10%	92.16%	100.00%	-
DY	6.81	6.42	4.91	3.83	6.67	4.90	7.37	-5.14%
YoY %	6.07%	30.75%	28.20%	-42.58%	36.12%	-33.51%	-	-
Horiz. %	92.40%	87.11%	66.62%	51.97%	90.50%	66.49%	100.00%	-
P/NAPS	8.46	9.42	8.66	9.09	10.00	9.26	10.85	-15.32%
YoY %	-10.19%	8.78%	-4.73%	-9.10%	7.99%	-14.65%	-	-
Horiz. %	77.97%	86.82%	79.82%	83.78%	92.17%	85.35%	100.00%	-

	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	CAGR
Price Multiplier on Announcement Date
Date	17/06/14	17/03/14	13/12/13	12/09/13	18/06/13	18/03/13	18/12/12	-
Price	3.80	3.93	3.91	4.19	4.29	4.21	4.37	-
P/RPS	1.17	1.32	1.49	1.58	1.57	1.55	1.60	-18.87%
YoY %	-11.36%	-11.41%	-5.70%	0.64%	1.29%	-3.12%	-	-
Horiz. %	73.12%	82.50%	93.12%	98.75%	98.12%	96.88%	100.00%	-
P/EPS	15.40	15.47	14.43	14.23	14.58	13.50	12.94	12.33%
YoY %	-0.45%	7.21%	1.41%	-2.40%	8.00%	4.33%	-	-
Horiz. %	119.01%	119.55%	111.51%	109.97%	112.67%	104.33%	100.00%	-
EY	6.49	6.46	6.93	7.03	6.86	7.41	7.73	-11.03%
YoY %	0.46%	-6.78%	-1.42%	2.48%	-7.42%	-4.14%	-	-
Horiz. %	83.96%	83.57%	89.65%	90.94%	88.75%	95.86%	100.00%	-
DY	6.97	6.62	5.12	3.82	6.53	5.07	7.32	-3.22%
YoY %	5.29%	29.30%	34.03%	-41.50%	28.80%	-30.74%	-	-
Horiz. %	95.22%	90.44%	69.95%	52.19%	89.21%	69.26%	100.00%	-
P/NAPS	8.26	9.14	8.32	9.11	10.21	8.96	10.92	-17.02%
YoY %	-9.63%	9.86%	-8.67%	-10.77%	13.95%	-17.95%	-	-
Horiz. %	75.64%	83.70%	76.19%	83.42%	93.50%	82.05%	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 - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 15:10:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-05 15:10:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-07-05 15:05:00

EMA 5

5 Mins

BUY

2024-07-05 15:05:00

ADX

5 Mins

BUY

2024-07-05 15:05:00

TURTLE SYSTEM 20

5 Mins

BUY

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

961

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

DNEX

DAGANG NEXCHANGE BERHAD

812

SALCON

SALCON BHD

749

JCY

JCY INTERNATIONAL BERHAD

749

YTLPOWR

YTL POWER INTERNATIONAL BHD

639

TOPGLOV

TOP GLOVE CORPORATION BHD

628

MAYBANK

MALAYAN BANKING BHD

625

WCT

WCT HOLDINGS BERHAD

601

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.015

135,902,800

HSI-HWW

0.235

+0.02

91,511,800

HSI-CXN

0.19

-0.02

89,782,800

NOVAMSC

0.255

+0.025

75,868,600

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CV4

0.07

-0.02

72,357,900

AHB-WC

0.075

0.00

71,135,800

SNS

0.915

+0.03

67,460,800

HSI-HWE

0.13

+0.015

66,973,400

More active Stocks

NESTLE

122.60

+0.60

9,700

KOBAY

2.44

+0.26

8,447,300

KLK

20.30

+0.22

243,900

IJM-C76

0.725

+0.165

96,000

NPC

1.80

+0.15

200

KSENG

6.31

+0.14

191,300

SIMEPROP-C18

0.765

+0.135

10,000

YBS

0.91

+0.125

29,632,900

SUNCON

4.24

+0.11

2,427,800

CRESNDO

3.74

+0.11

1,026,400

More gainer Stocks

MPI

39.48

-0.22

100,400

TOYOVEN

0.88

-0.18

10,689,200

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

KUAISHO-C17

0.08

-0.12

58,800

SALUTE

0.565

-0.115

20,569,200

YTLPOWR

5.22

-0.10

7,512,700

CARLSBG

18.66

-0.10

68,800

HSI-HWX

0.665

-0.10

5,000

THETA

1.80

-0.09

3,623,300

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