[SPTOTO] QoQ Cumulative 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- 38.55%

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
Cumulative Result
Revenue	1,753,988	887,103	3,628,362	2,697,341	1,808,614	899,909	3,607,754	-38.08%
YoY %	97.72%	-75.55%	34.52%	49.14%	100.98%	-75.06%	-	-
Horiz. %	48.62%	24.59%	100.57%	74.77%	50.13%	24.94%	100.00%	-
PBT	276,196	148,369	569,526	452,819	322,326	160,875	579,150	-38.87%
YoY %	86.15%	-73.95%	25.77%	40.48%	100.36%	-72.22%	-	-
Horiz. %	47.69%	25.62%	98.34%	78.19%	55.66%	27.78%	100.00%	-
Tax	-87,186	-47,097	-166,020	-134,884	-92,249	-46,146	-163,465	-34.15%
YoY %	-85.12%	71.63%	-23.08%	-46.22%	-99.91%	71.77%	-	-
Horiz. %	53.34%	28.81%	101.56%	82.52%	56.43%	28.23%	100.00%	-
NP	189,010	101,272	403,506	317,935	230,077	114,729	415,685	-40.78%
YoY %	86.64%	-74.90%	26.91%	38.19%	100.54%	-72.40%	-	-
Horiz. %	45.47%	24.36%	97.07%	76.48%	55.35%	27.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	181,422	98,790	391,085	309,350	223,281	110,687	405,476	-41.41%
YoY %	83.64%	-74.74%	26.42%	38.55%	101.72%	-72.70%	-	-
Horiz. %	44.74%	24.36%	96.45%	76.29%	55.07%	27.30%	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	1,564,978	785,831	3,224,856	2,379,406	1,578,537	785,180	3,192,069	-37.74%
YoY %	99.15%	-75.63%	35.53%	50.73%	101.04%	-75.40%	-	-
Horiz. %	49.03%	24.62%	101.03%	74.54%	49.45%	24.60%	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	133,890	53,690	372,086	211,611	211,515	85,957	360,470	-48.23%
YoY %	149.38%	-85.57%	75.83%	0.05%	146.07%	-76.15%	-	-
Horiz. %	37.14%	14.89%	103.22%	58.70%	58.68%	23.85%	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	28.83%	16.00%	70.07%	49.77%	42.23%	21.46%	84.36%	-
YoY %	80.19%	-77.17%	40.79%	17.85%	96.78%	-74.56%	-	-
Horiz. %	34.17%	18.97%	83.06%	59.00%	50.06%	25.44%	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	131.00	66.09	273.04	203.95	136.81	68.05	270.23	-38.20%
YoY %	98.21%	-75.79%	33.88%	49.08%	101.04%	-74.82%	-	-
Horiz. %	48.48%	24.46%	101.04%	75.47%	50.63%	25.18%	100.00%	-
EPS	13.55	7.36	29.43	23.39	16.89	8.37	30.37	-41.52%
YoY %	84.10%	-74.99%	25.82%	38.48%	101.79%	-72.44%	-	-
Horiz. %	44.62%	24.23%	96.90%	77.02%	55.61%	27.56%	100.00%	-
DPS	10.00	4.00	28.00	16.00	16.00	6.50	27.00	-48.33%
YoY %	150.00%	-85.71%	75.00%	0.00%	146.15%	-75.93%	-	-
Horiz. %	37.04%	14.81%	103.70%	59.26%	59.26%	24.07%	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	129.83	65.66	268.57	199.66	133.87	66.61	267.04	-38.08%
YoY %	97.73%	-75.55%	34.51%	49.14%	100.98%	-75.06%	-	-
Horiz. %	48.62%	24.59%	100.57%	74.77%	50.13%	24.94%	100.00%	-
EPS	13.43	7.31	28.95	22.90	16.53	8.19	30.01	-41.40%
YoY %	83.72%	-74.75%	26.42%	38.54%	101.83%	-72.71%	-	-
Horiz. %	44.75%	24.36%	96.47%	76.31%	55.08%	27.29%	100.00%	-
DPS	9.91	3.97	27.54	15.66	15.66	6.36	26.68	-48.23%
YoY %	149.62%	-85.58%	75.86%	0.00%	146.23%	-76.16%	-	-
Horiz. %	37.14%	14.88%	103.22%	58.70%	58.70%	23.84%	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	3.11	6.32	1.54	2.13	3.17	6.16	1.57	57.53%
YoY %	-50.79%	310.39%	-27.70%	-32.81%	-48.54%	292.36%	-	-
Horiz. %	198.09%	402.55%	98.09%	135.67%	201.91%	392.36%	100.00%	-
P/EPS	30.04	56.79	14.27	18.60	25.70	50.06	13.93	66.68%
YoY %	-47.10%	297.97%	-23.28%	-27.63%	-48.66%	259.37%	-	-
Horiz. %	215.65%	407.68%	102.44%	133.52%	184.49%	359.37%	100.00%	-
EY	3.33	1.76	7.01	5.38	3.89	2.00	7.18	-39.99%
YoY %	89.20%	-74.89%	30.30%	38.30%	94.50%	-72.14%	-	-
Horiz. %	46.38%	24.51%	97.63%	74.93%	54.18%	27.86%	100.00%	-
DY	2.46	0.96	6.67	3.68	3.69	1.55	6.38	-46.93%
YoY %	156.25%	-85.61%	81.25%	-0.27%	138.06%	-75.71%	-	-
Horiz. %	38.56%	15.05%	104.55%	57.68%	57.84%	24.29%	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	2.98	6.34	1.57	2.06	3.19	6.30	1.53	55.77%
YoY %	-53.00%	303.82%	-23.79%	-35.42%	-49.37%	311.76%	-	-
Horiz. %	194.77%	414.38%	102.61%	134.64%	208.50%	411.76%	100.00%	-
P/EPS	28.86	56.93	14.58	18.00	25.87	51.25	13.63	64.66%
YoY %	-49.31%	290.47%	-19.00%	-30.42%	-49.52%	276.01%	-	-
Horiz. %	211.74%	417.68%	106.97%	132.06%	189.80%	376.01%	100.00%	-
EY	3.47	1.76	6.86	5.56	3.86	1.95	7.34	-39.23%
YoY %	97.16%	-74.34%	23.38%	44.04%	97.95%	-73.43%	-	-
Horiz. %	47.28%	23.98%	93.46%	75.75%	52.59%	26.57%	100.00%	-
DY	2.56	0.95	6.53	3.80	3.66	1.52	6.52	-46.28%
YoY %	169.47%	-85.45%	71.84%	3.83%	140.79%	-76.69%	-	-
Horiz. %	39.26%	14.57%	100.15%	58.28%	56.13%	23.31%	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