[SPTOTO] QoQ Quarter Result on 31-Oct-2013 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

13-Dec-2013

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

31-Oct-2013 [#2]

Profit Trend

QoQ- -16.36%

YoY- -26.61%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Quarter Result
Revenue	1,243,885	1,358,848	1,228,026	866,885	887,103	930,966	888,727	25.20%
YoY %	-8.46%	10.65%	41.66%	-2.28%	-4.71%	4.75%	-	-
Horiz. %	139.96%	152.90%	138.18%	97.54%	99.82%	104.75%	100.00%	-
PBT	120,686	99,570	124,479	127,827	148,369	116,054	130,493	-5.08%
YoY %	21.21%	-20.01%	-2.62%	-13.85%	27.84%	-11.06%	-	-
Horiz. %	92.48%	76.30%	95.39%	97.96%	113.70%	88.94%	100.00%	-
Tax	-39,185	-25,737	-48,919	-40,089	-47,097	-38,257	-42,635	-5.48%
YoY %	-52.25%	47.39%	-22.03%	14.88%	-23.11%	10.27%	-	-
Horiz. %	91.91%	60.37%	114.74%	94.03%	110.47%	89.73%	100.00%	-
NP	81,501	73,833	75,560	87,738	101,272	77,797	87,858	-4.89%
YoY %	10.39%	-2.29%	-13.88%	-13.36%	30.17%	-11.45%	-	-
Horiz. %	92.76%	84.04%	86.00%	99.86%	115.27%	88.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,339	69,357	73,159	82,632	98,790	75,627	86,069	-6.09%
YoY %	12.95%	-5.20%	-11.46%	-16.36%	30.63%	-12.13%	-	-
Horiz. %	91.02%	80.58%	85.00%	96.01%	114.78%	87.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.47%	25.85%	39.30%	31.36%	31.74%	32.96%	32.67%	-
YoY %	25.61%	-34.22%	25.32%	-1.20%	-3.70%	0.89%	-	-
Horiz. %	99.39%	79.12%	120.29%	95.99%	97.15%	100.89%	100.00%	-
Total Cost	1,162,384	1,285,015	1,152,466	779,147	785,831	853,169	800,869	28.27%
YoY %	-9.54%	11.50%	47.91%	-0.85%	-7.89%	6.53%	-	-
Horiz. %	145.14%	160.45%	143.90%	97.29%	98.12%	106.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	606,756	607,699	573,012	627,415	617,437	566,191	623,304	-1.78%
YoY %	-0.16%	6.05%	-8.67%	1.62%	9.05%	-9.16%	-	-
Horiz. %	97.35%	97.50%	91.93%	100.66%	99.06%	90.84%	100.00%	-

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Dividend
Div	74,159	92,475	126,595	80,095	53,690	53,922	-	-
YoY %	-19.81%	-26.95%	58.06%	49.18%	-0.43%	0.00%	-	-
Horiz. %	137.53%	171.50%	234.77%	148.54%	99.57%	100.00%	-	-
Div Payout %	94.66%	133.33%	173.04%	96.93%	54.35%	71.30%	-	-
YoY %	-29.00%	-22.95%	78.52%	78.34%	-23.77%	0.00%	-	-
Horiz. %	132.76%	187.00%	242.69%	135.95%	76.23%	100.00%	-	-

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Equity
Net Worth	606,756	607,699	573,012	627,415	617,437	566,191	623,304	-1.78%
YoY %	-0.16%	6.05%	-8.67%	1.62%	9.05%	-9.16%	-	-
Horiz. %	97.35%	97.50%	91.93%	100.66%	99.06%	90.84%	100.00%	-
NOSH	1,348,347	1,321,085	1,332,586	1,334,927	1,342,255	1,348,074	1,326,178	1.11%
YoY %	2.06%	-0.86%	-0.18%	-0.55%	-0.43%	1.65%	-	-
Horiz. %	101.67%	99.62%	100.48%	100.66%	101.21%	101.65%	100.00%	-

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Ratio Analysis
NP Margin	6.55%	5.43%	6.15%	10.12%	11.42%	8.36%	9.89%	-
YoY %	20.63%	-11.71%	-39.23%	-11.38%	36.60%	-15.47%	-	-
Horiz. %	66.23%	54.90%	62.18%	102.33%	115.47%	84.53%	100.00%	-
ROE	12.91%	11.41%	12.77%	13.17%	16.00%	13.36%	13.81%	-
YoY %	13.15%	-10.65%	-3.04%	-17.69%	19.76%	-3.26%	-	-
Horiz. %	93.48%	82.62%	92.47%	95.37%	115.86%	96.74%	100.00%	-

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Per Share
RPS	92.25	102.86	92.15	64.94	66.09	69.06	67.01	23.82%
YoY %	-10.31%	11.62%	41.90%	-1.74%	-4.30%	3.06%	-	-
Horiz. %	137.67%	153.50%	137.52%	96.91%	98.63%	103.06%	100.00%	-
EPS	5.81	5.25	5.49	6.19	7.36	5.61	6.49	-7.13%
YoY %	10.67%	-4.37%	-11.31%	-15.90%	31.19%	-13.56%	-	-
Horiz. %	89.52%	80.89%	84.59%	95.38%	113.41%	86.44%	100.00%	-
DPS	5.50	7.00	9.50	6.00	4.00	4.00	0.00	-
YoY %	-21.43%	-26.32%	58.33%	50.00%	0.00%	0.00%	-	-
Horiz. %	137.50%	175.00%	237.50%	150.00%	100.00%	100.00%	-	-
NAPS	0.45	0.46	0.43	0.47	0.46	0.42	0.47	-2.86%
YoY %	-2.17%	6.98%	-8.51%	2.17%	9.52%	-10.64%	-	-
Horiz. %	95.74%	97.87%	91.49%	100.00%	97.87%	89.36%	100.00%	-

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,334,927
RPS	92.07	100.58	90.90	64.17	65.66	68.91	65.78	25.20%
YoY %	-8.46%	10.65%	41.65%	-2.27%	-4.72%	4.76%	-	-
Horiz. %	139.97%	152.90%	138.19%	97.55%	99.82%	104.76%	100.00%	-
EPS	5.80	5.13	5.42	6.12	7.31	5.60	6.37	-6.07%
YoY %	13.06%	-5.35%	-11.44%	-16.28%	30.54%	-12.09%	-	-
Horiz. %	91.05%	80.53%	85.09%	96.08%	114.76%	87.91%	100.00%	-
DPS	5.49	6.85	9.37	5.93	3.97	3.99	0.00	-
YoY %	-19.85%	-26.89%	58.01%	49.37%	-0.50%	0.00%	-	-
Horiz. %	137.59%	171.68%	234.84%	148.62%	99.50%	100.00%	-	-
NAPS	0.4491	0.4498	0.4241	0.4644	0.457	0.4191	0.4614	-1.79%
YoY %	-0.16%	6.06%	-8.68%	1.62%	9.04%	-9.17%	-	-
Horiz. %	97.33%	97.49%	91.92%	100.65%	99.05%	90.83%	100.00%	-

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/14	30/04/14	30/01/14	31/10/13	31/07/13	30/04/13	31/01/13	-
Price	3.85	3.89	4.05	4.07	4.18	4.20	4.35	-
P/RPS	4.17	3.78	4.39	6.27	6.32	6.08	6.49	-25.59%
YoY %	10.32%	-13.90%	-29.98%	-0.79%	3.95%	-6.32%	-	-
Horiz. %	64.25%	58.24%	67.64%	96.61%	97.38%	93.68%	100.00%	-
P/EPS	66.27	74.10	73.77	65.75	56.79	74.87	67.03	-0.75%
YoY %	-10.57%	0.45%	12.20%	15.78%	-24.15%	11.70%	-	-
Horiz. %	98.87%	110.55%	110.06%	98.09%	84.72%	111.70%	100.00%	-
EY	1.51	1.35	1.36	1.52	1.76	1.34	1.49	0.89%
YoY %	11.85%	-0.74%	-10.53%	-13.64%	31.34%	-10.07%	-	-
Horiz. %	101.34%	90.60%	91.28%	102.01%	118.12%	89.93%	100.00%	-
DY	1.43	1.80	2.35	1.47	0.96	0.95	0.00	-
YoY %	-20.56%	-23.40%	59.86%	53.12%	1.05%	0.00%	-	-
Horiz. %	150.53%	189.47%	247.37%	154.74%	101.05%	100.00%	-	-
P/NAPS	8.56	8.46	9.42	8.66	9.09	10.00	9.26	-5.11%
YoY %	1.18%	-10.19%	8.78%	-4.73%	-9.10%	7.99%	-	-
Horiz. %	92.44%	91.36%	101.73%	93.52%	98.16%	107.99%	100.00%	-

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Price Multiplier on Announcement Date
Date	19/09/14	17/06/14	17/03/14	13/12/13	12/09/13	18/06/13	18/03/13	-
Price	3.73	3.80	3.93	3.91	4.19	4.29	4.21	-
P/RPS	4.04	3.69	4.26	6.02	6.34	6.21	6.28	-25.53%
YoY %	9.49%	-13.38%	-29.24%	-5.05%	2.09%	-1.11%	-	-
Horiz. %	64.33%	58.76%	67.83%	95.86%	100.96%	98.89%	100.00%	-
P/EPS	64.20	72.38	71.58	63.17	56.93	76.47	64.87	-0.69%
YoY %	-11.30%	1.12%	13.31%	10.96%	-25.55%	17.88%	-	-
Horiz. %	98.97%	111.58%	110.34%	97.38%	87.76%	117.88%	100.00%	-
EY	1.56	1.38	1.40	1.58	1.76	1.31	1.54	0.86%
YoY %	13.04%	-1.43%	-11.39%	-10.23%	34.35%	-14.94%	-	-
Horiz. %	101.30%	89.61%	90.91%	102.60%	114.29%	85.06%	100.00%	-
DY	1.47	1.84	2.42	1.53	0.95	0.93	0.00	-
YoY %	-20.11%	-23.97%	58.17%	61.05%	2.15%	0.00%	-	-
Horiz. %	158.06%	197.85%	260.22%	164.52%	102.15%	100.00%	-	-
P/NAPS	8.29	8.26	9.14	8.32	9.11	10.21	8.96	-5.06%
YoY %	0.36%	-9.63%	9.86%	-8.67%	-10.77%	13.95%	-	-
Horiz. %	92.52%	92.19%	102.01%	92.86%	101.67%	113.95%	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