[SPTOTO] QoQ Cumulative 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- 26.42%
YoY- -3.55%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 2,982,014 1,753,988 887,103 3,628,362 2,697,341 1,808,614 899,909 121.78%
PBT 400,675 276,196 148,369 569,526 452,819 322,326 160,875 83.43%
Tax -136,105 -87,186 -47,097 -166,020 -134,884 -92,249 -46,146 105.26%
NP 264,570 189,010 101,272 403,506 317,935 230,077 114,729 74.28%
-
NP to SH 254,581 181,422 98,790 391,085 309,350 223,281 110,687 73.97%
-
Tax Rate 33.97% 31.57% 31.74% 29.15% 29.79% 28.62% 28.68% -
Total Cost 2,717,444 1,564,978 785,831 3,224,856 2,379,406 1,578,537 785,180 128.28%
-
Net Worth 574,644 629,286 617,437 558,130 621,609 528,788 515,745 7.45%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 260,594 133,890 53,690 372,086 211,611 211,515 85,957 109.04%
Div Payout % 102.36% 73.80% 54.35% 95.14% 68.41% 94.73% 77.66% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 574,644 629,286 617,437 558,130 621,609 528,788 515,745 7.45%
NOSH 1,336,383 1,338,907 1,342,255 1,328,881 1,322,573 1,321,971 1,322,425 0.70%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 8.87% 10.78% 11.42% 11.12% 11.79% 12.72% 12.75% -
ROE 44.30% 28.83% 16.00% 70.07% 49.77% 42.23% 21.46% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 223.14 131.00 66.09 273.04 203.95 136.81 68.05 120.23%
EPS 19.05 13.55 7.36 29.43 23.39 16.89 8.37 72.76%
DPS 19.50 10.00 4.00 28.00 16.00 16.00 6.50 107.59%
NAPS 0.43 0.47 0.46 0.42 0.47 0.40 0.39 6.70%
Adjusted Per Share Value based on latest NOSH - 1,348,074
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 220.73 129.83 65.66 268.57 199.66 133.87 66.61 121.78%
EPS 18.84 13.43 7.31 28.95 22.90 16.53 8.19 73.99%
DPS 19.29 9.91 3.97 27.54 15.66 15.66 6.36 109.10%
NAPS 0.4253 0.4658 0.457 0.4131 0.4601 0.3914 0.3818 7.43%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
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 1.81 3.11 6.32 1.54 2.13 3.17 6.16 -55.70%
P/EPS 21.26 30.04 56.79 14.27 18.60 25.70 50.06 -43.41%
EY 4.70 3.33 1.76 7.01 5.38 3.89 2.00 76.48%
DY 4.81 2.46 0.96 6.67 3.68 3.69 1.55 112.31%
P/NAPS 9.42 8.66 9.09 10.00 9.26 10.85 10.74 -8.34%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
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 1.76 2.98 6.34 1.57 2.06 3.19 6.30 -57.16%
P/EPS 20.63 28.86 56.93 14.58 18.00 25.87 51.25 -45.39%
EY 4.85 3.47 1.76 6.86 5.56 3.86 1.95 83.26%
DY 4.96 2.56 0.95 6.53 3.80 3.66 1.52 119.52%
P/NAPS 9.14 8.32 9.11 10.21 8.96 10.92 11.00 -11.58%

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
Post a Comment