[SPTOTO] QoQ Quarter Result on 31-Jan-2014 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

17-Mar-2014

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

31-Jan-2014 [#3]

Profit Trend

QoQ- -11.46%

YoY- -15.0%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Quarter Result
Revenue	1,254,139	1,243,885	1,358,848	1,228,026	866,885	887,103	930,966	21.90%
YoY %	0.82%	-8.46%	10.65%	41.66%	-2.28%	-4.71%	-	-
Horiz. %	134.71%	133.61%	145.96%	131.91%	93.12%	95.29%	100.00%	-
PBT	143,237	120,686	99,570	124,479	127,827	148,369	116,054	15.01%
YoY %	18.69%	21.21%	-20.01%	-2.62%	-13.85%	27.84%	-	-
Horiz. %	123.42%	103.99%	85.80%	107.26%	110.14%	127.84%	100.00%	-
Tax	-42,627	-39,185	-25,737	-48,919	-40,089	-47,097	-38,257	7.45%
YoY %	-8.78%	-52.25%	47.39%	-22.03%	14.88%	-23.11%	-	-
Horiz. %	111.42%	102.43%	67.27%	127.87%	104.79%	123.11%	100.00%	-
NP	100,610	81,501	73,833	75,560	87,738	101,272	77,797	18.64%
YoY %	23.45%	10.39%	-2.29%	-13.88%	-13.36%	30.17%	-	-
Horiz. %	129.32%	104.76%	94.90%	97.12%	112.78%	130.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	99,688	78,339	69,357	73,159	82,632	98,790	75,627	20.15%
YoY %	27.25%	12.95%	-5.20%	-11.46%	-16.36%	30.63%	-	-
Horiz. %	131.82%	103.59%	91.71%	96.74%	109.26%	130.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.76%	32.47%	25.85%	39.30%	31.36%	31.74%	32.96%	-
YoY %	-8.35%	25.61%	-34.22%	25.32%	-1.20%	-3.70%	-	-
Horiz. %	90.29%	98.51%	78.43%	119.24%	95.15%	96.30%	100.00%	-
Total Cost	1,153,529	1,162,384	1,285,015	1,152,466	779,147	785,831	853,169	22.20%
YoY %	-0.76%	-9.54%	11.50%	47.91%	-0.85%	-7.89%	-	-
Horiz. %	135.21%	136.24%	150.62%	135.08%	91.32%	92.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	634,010	606,756	607,699	573,012	627,415	617,437	566,191	7.81%
YoY %	4.49%	-0.16%	6.05%	-8.67%	1.62%	9.05%	-	-
Horiz. %	111.98%	107.16%	107.33%	101.20%	110.81%	109.05%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Dividend
Div	80,937	74,159	92,475	126,595	80,095	53,690	53,922	30.99%
YoY %	9.14%	-19.81%	-26.95%	58.06%	49.18%	-0.43%	-	-
Horiz. %	150.10%	137.53%	171.50%	234.77%	148.54%	99.57%	100.00%	-
Div Payout %	81.19%	94.66%	133.33%	173.04%	96.93%	54.35%	71.30%	-
YoY %	-14.23%	-29.00%	-22.95%	78.52%	78.34%	-23.77%	-	-
Horiz. %	113.87%	132.76%	187.00%	242.69%	135.95%	76.23%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Equity
Net Worth	634,010	606,756	607,699	573,012	627,415	617,437	566,191	7.81%
YoY %	4.49%	-0.16%	6.05%	-8.67%	1.62%	9.05%	-	-
Horiz. %	111.98%	107.16%	107.33%	101.20%	110.81%	109.05%	100.00%	-
NOSH	1,348,958	1,348,347	1,321,085	1,332,586	1,334,927	1,342,255	1,348,074	0.04%
YoY %	0.05%	2.06%	-0.86%	-0.18%	-0.55%	-0.43%	-	-
Horiz. %	100.07%	100.02%	98.00%	98.85%	99.02%	99.57%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Ratio Analysis
NP Margin	8.02%	6.55%	5.43%	6.15%	10.12%	11.42%	8.36%	-
YoY %	22.44%	20.63%	-11.71%	-39.23%	-11.38%	36.60%	-	-
Horiz. %	95.93%	78.35%	64.95%	73.56%	121.05%	136.60%	100.00%	-
ROE	15.72%	12.91%	11.41%	12.77%	13.17%	16.00%	13.36%	-
YoY %	21.77%	13.15%	-10.65%	-3.04%	-17.69%	19.76%	-	-
Horiz. %	117.66%	96.63%	85.40%	95.58%	98.58%	119.76%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Per Share
RPS	92.97	92.25	102.86	92.15	64.94	66.09	69.06	21.85%
YoY %	0.78%	-10.31%	11.62%	41.90%	-1.74%	-4.30%	-	-
Horiz. %	134.62%	133.58%	148.94%	133.43%	94.03%	95.70%	100.00%	-
EPS	7.39	5.81	5.25	5.49	6.19	7.36	5.61	20.10%
YoY %	27.19%	10.67%	-4.37%	-11.31%	-15.90%	31.19%	-	-
Horiz. %	131.73%	103.57%	93.58%	97.86%	110.34%	131.19%	100.00%	-
DPS	6.00	5.50	7.00	9.50	6.00	4.00	4.00	30.94%
YoY %	9.09%	-21.43%	-26.32%	58.33%	50.00%	0.00%	-	-
Horiz. %	150.00%	137.50%	175.00%	237.50%	150.00%	100.00%	100.00%	-
NAPS	0.47	0.45	0.46	0.43	0.47	0.46	0.42	7.76%
YoY %	4.44%	-2.17%	6.98%	-8.51%	2.17%	9.52%	-	-
Horiz. %	111.90%	107.14%	109.52%	102.38%	111.90%	109.52%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,332,586
RPS	92.83	92.07	100.58	90.90	64.17	65.66	68.91	21.90%
YoY %	0.83%	-8.46%	10.65%	41.65%	-2.27%	-4.72%	-	-
Horiz. %	134.71%	133.61%	145.96%	131.91%	93.12%	95.28%	100.00%	-
EPS	7.38	5.80	5.13	5.42	6.12	7.31	5.60	20.14%
YoY %	27.24%	13.06%	-5.35%	-11.44%	-16.28%	30.54%	-	-
Horiz. %	131.79%	103.57%	91.61%	96.79%	109.29%	130.54%	100.00%	-
DPS	5.99	5.49	6.85	9.37	5.93	3.97	3.99	31.01%
YoY %	9.11%	-19.85%	-26.89%	58.01%	49.37%	-0.50%	-	-
Horiz. %	150.13%	137.59%	171.68%	234.84%	148.62%	99.50%	100.00%	-
NAPS	0.4693	0.4491	0.4498	0.4241	0.4644	0.457	0.4191	7.81%
YoY %	4.50%	-0.16%	6.06%	-8.68%	1.62%	9.04%	-	-
Horiz. %	111.98%	107.16%	107.33%	101.19%	110.81%	109.04%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/14	31/07/14	30/04/14	30/01/14	31/10/13	31/07/13	30/04/13	-
Price	3.61	3.85	3.89	4.05	4.07	4.18	4.20	-
P/RPS	3.88	4.17	3.78	4.39	6.27	6.32	6.08	-25.81%
YoY %	-6.95%	10.32%	-13.90%	-29.98%	-0.79%	3.95%	-	-
Horiz. %	63.82%	68.59%	62.17%	72.20%	103.12%	103.95%	100.00%	-
P/EPS	48.85	66.27	74.10	73.77	65.75	56.79	74.87	-24.71%
YoY %	-26.29%	-10.57%	0.45%	12.20%	15.78%	-24.15%	-	-
Horiz. %	65.25%	88.51%	98.97%	98.53%	87.82%	75.85%	100.00%	-
EY	2.05	1.51	1.35	1.36	1.52	1.76	1.34	32.66%
YoY %	35.76%	11.85%	-0.74%	-10.53%	-13.64%	31.34%	-	-
Horiz. %	152.99%	112.69%	100.75%	101.49%	113.43%	131.34%	100.00%	-
DY	1.66	1.43	1.80	2.35	1.47	0.96	0.95	44.92%
YoY %	16.08%	-20.56%	-23.40%	59.86%	53.12%	1.05%	-	-
Horiz. %	174.74%	150.53%	189.47%	247.37%	154.74%	101.05%	100.00%	-
P/NAPS	7.68	8.56	8.46	9.42	8.66	9.09	10.00	-16.09%
YoY %	-10.28%	1.18%	-10.19%	8.78%	-4.73%	-9.10%	-	-
Horiz. %	76.80%	85.60%	84.60%	94.20%	86.60%	90.90%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Price Multiplier on Announcement Date
Date	18/12/14	19/09/14	17/06/14	17/03/14	13/12/13	12/09/13	18/06/13	-
Price	3.48	3.73	3.80	3.93	3.91	4.19	4.29	-
P/RPS	3.74	4.04	3.69	4.26	6.02	6.34	6.21	-28.61%
YoY %	-7.43%	9.49%	-13.38%	-29.24%	-5.05%	2.09%	-	-
Horiz. %	60.23%	65.06%	59.42%	68.60%	96.94%	102.09%	100.00%	-
P/EPS	47.09	64.20	72.38	71.58	63.17	56.93	76.47	-27.55%
YoY %	-26.65%	-11.30%	1.12%	13.31%	10.96%	-25.55%	-	-
Horiz. %	61.58%	83.95%	94.65%	93.61%	82.61%	74.45%	100.00%	-
EY	2.12	1.56	1.38	1.40	1.58	1.76	1.31	37.71%
YoY %	35.90%	13.04%	-1.43%	-11.39%	-10.23%	34.35%	-	-
Horiz. %	161.83%	119.08%	105.34%	106.87%	120.61%	134.35%	100.00%	-
DY	1.72	1.47	1.84	2.42	1.53	0.95	0.93	50.50%
YoY %	17.01%	-20.11%	-23.97%	58.17%	61.05%	2.15%	-	-
Horiz. %	184.95%	158.06%	197.85%	260.22%	164.52%	102.15%	100.00%	-
P/NAPS	7.40	8.29	8.26	9.14	8.32	9.11	10.21	-19.26%
YoY %	-10.74%	0.36%	-9.63%	9.86%	-8.67%	-10.77%	-	-
Horiz. %	72.48%	81.19%	80.90%	89.52%	81.49%	89.23%	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