[SPTOTO] QoQ 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- 30.63%
YoY- -10.75%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 1,358,848 1,228,026 866,885 887,103 930,966 888,727 908,705 30.86%
PBT 99,570 124,479 127,827 148,369 116,054 130,493 161,451 -27.61%
Tax -25,737 -48,919 -40,089 -47,097 -38,257 -42,635 -46,103 -32.27%
NP 73,833 75,560 87,738 101,272 77,797 87,858 115,348 -25.78%
-
NP to SH 69,357 73,159 82,632 98,790 75,627 86,069 112,594 -27.66%
-
Tax Rate 25.85% 39.30% 31.36% 31.74% 32.96% 32.67% 28.56% -
Total Cost 1,285,015 1,152,466 779,147 785,831 853,169 800,869 793,357 38.04%
-
Net Worth 607,699 573,012 627,415 617,437 566,191 623,304 528,610 9.76%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 92,475 126,595 80,095 53,690 53,922 - 125,544 -18.48%
Div Payout % 133.33% 173.04% 96.93% 54.35% 71.30% - 111.50% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 607,699 573,012 627,415 617,437 566,191 623,304 528,610 9.76%
NOSH 1,321,085 1,332,586 1,334,927 1,342,255 1,348,074 1,326,178 1,321,525 -0.02%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 5.43% 6.15% 10.12% 11.42% 8.36% 9.89% 12.69% -
ROE 11.41% 12.77% 13.17% 16.00% 13.36% 13.81% 21.30% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 102.86 92.15 64.94 66.09 69.06 67.01 68.76 30.89%
EPS 5.25 5.49 6.19 7.36 5.61 6.49 8.52 -27.65%
DPS 7.00 9.50 6.00 4.00 4.00 0.00 9.50 -18.46%
NAPS 0.46 0.43 0.47 0.46 0.42 0.47 0.40 9.79%
Adjusted Per Share Value based on latest NOSH - 1,342,255
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 100.58 90.90 64.17 65.66 68.91 65.78 67.26 30.86%
EPS 5.13 5.42 6.12 7.31 5.60 6.37 8.33 -27.67%
DPS 6.85 9.37 5.93 3.97 3.99 0.00 9.29 -18.42%
NAPS 0.4498 0.4241 0.4644 0.457 0.4191 0.4614 0.3913 9.76%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
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 3.78 4.39 6.27 6.32 6.08 6.49 6.31 -29.00%
P/EPS 74.10 73.77 65.75 56.79 74.87 67.03 50.94 28.47%
EY 1.35 1.36 1.52 1.76 1.34 1.49 1.96 -22.06%
DY 1.80 2.35 1.47 0.96 0.95 0.00 2.19 -12.28%
P/NAPS 8.46 9.42 8.66 9.09 10.00 9.26 10.85 -15.32%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
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 3.69 4.26 6.02 6.34 6.21 6.28 6.36 -30.50%
P/EPS 72.38 71.58 63.17 56.93 76.47 64.87 51.29 25.89%
EY 1.38 1.40 1.58 1.76 1.31 1.54 1.95 -20.63%
DY 1.84 2.42 1.53 0.95 0.93 0.00 2.17 -10.44%
P/NAPS 8.26 9.14 8.32 9.11 10.21 8.96 10.92 -17.02%

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