[SPTOTO] QoQ 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- -12.13%
YoY- -17.08%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 1,228,026 866,885 887,103 930,966 888,727 908,705 899,909 22.95%
PBT 124,479 127,827 148,369 116,054 130,493 161,451 160,875 -15.67%
Tax -48,919 -40,089 -47,097 -38,257 -42,635 -46,103 -46,146 3.95%
NP 75,560 87,738 101,272 77,797 87,858 115,348 114,729 -24.24%
-
NP to SH 73,159 82,632 98,790 75,627 86,069 112,594 110,687 -24.06%
-
Tax Rate 39.30% 31.36% 31.74% 32.96% 32.67% 28.56% 28.68% -
Total Cost 1,152,466 779,147 785,831 853,169 800,869 793,357 785,180 29.06%
-
Net Worth 573,012 627,415 617,437 566,191 623,304 528,610 515,745 7.25%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 126,595 80,095 53,690 53,922 - 125,544 85,957 29.35%
Div Payout % 173.04% 96.93% 54.35% 71.30% - 111.50% 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 573,012 627,415 617,437 566,191 623,304 528,610 515,745 7.25%
NOSH 1,332,586 1,334,927 1,342,255 1,348,074 1,326,178 1,321,525 1,322,425 0.51%
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 6.15% 10.12% 11.42% 8.36% 9.89% 12.69% 12.75% -
ROE 12.77% 13.17% 16.00% 13.36% 13.81% 21.30% 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 92.15 64.94 66.09 69.06 67.01 68.76 68.05 22.33%
EPS 5.49 6.19 7.36 5.61 6.49 8.52 8.37 -24.45%
DPS 9.50 6.00 4.00 4.00 0.00 9.50 6.50 28.69%
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 90.90 64.17 65.66 68.91 65.78 67.26 66.61 22.96%
EPS 5.42 6.12 7.31 5.60 6.37 8.33 8.19 -24.00%
DPS 9.37 5.93 3.97 3.99 0.00 9.29 6.36 29.38%
NAPS 0.4241 0.4644 0.457 0.4191 0.4614 0.3913 0.3818 7.23%
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 4.39 6.27 6.32 6.08 6.49 6.31 6.16 -20.16%
P/EPS 73.77 65.75 56.79 74.87 67.03 50.94 50.06 29.40%
EY 1.36 1.52 1.76 1.34 1.49 1.96 2.00 -22.61%
DY 2.35 1.47 0.96 0.95 0.00 2.19 1.55 31.87%
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 4.26 6.02 6.34 6.21 6.28 6.36 6.30 -22.90%
P/EPS 71.58 63.17 56.93 76.47 64.87 51.29 51.25 24.87%
EY 1.40 1.58 1.76 1.31 1.54 1.95 1.95 -19.77%
DY 2.42 1.53 0.95 0.93 0.00 2.17 1.52 36.23%
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