[SPTOTO] QoQ TTM 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- -3.89%

YoY- -4.17%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
TTM Result
Revenue	3,912,980	3,573,681	3,615,501	3,628,307	3,613,467	3,708,199	3,661,865	4.50%
YoY %	9.49%	-1.16%	-0.35%	0.41%	-2.55%	1.27%	-	-
Horiz. %	106.86%	97.59%	98.73%	99.08%	98.68%	101.27%	100.00%	-
PBT	516,729	522,743	556,367	568,873	585,613	620,059	607,393	-10.19%
YoY %	-1.15%	-6.04%	-2.20%	-2.86%	-5.56%	2.09%	-	-
Horiz. %	85.07%	86.06%	91.60%	93.66%	96.41%	102.09%	100.00%	-
Tax	-174,362	-168,078	-174,092	-173,141	-171,680	-179,399	-174,722	-0.13%
YoY %	-3.74%	3.45%	-0.55%	-0.85%	4.30%	-2.68%	-	-
Horiz. %	99.79%	96.20%	99.64%	99.10%	98.26%	102.68%	100.00%	-
NP	342,367	354,665	382,275	395,732	413,933	440,660	432,671	-14.41%
YoY %	-3.47%	-7.22%	-3.40%	-4.40%	-6.07%	1.85%	-	-
Horiz. %	79.13%	81.97%	88.35%	91.46%	95.67%	101.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	330,208	343,118	373,080	384,977	400,557	427,228	420,307	-14.81%
YoY %	-3.76%	-8.03%	-3.09%	-3.89%	-6.24%	1.65%	-	-
Horiz. %	78.56%	81.64%	88.76%	91.59%	95.30%	101.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.74%	32.15%	31.29%	30.44%	29.32%	28.93%	28.77%	-
YoY %	4.95%	2.75%	2.79%	3.82%	1.35%	0.56%	-	-
Horiz. %	117.27%	111.75%	108.76%	105.80%	101.91%	100.56%	100.00%	-
Total Cost	3,570,613	3,219,016	3,233,226	3,232,575	3,199,534	3,267,539	3,229,194	6.91%
YoY %	10.92%	-0.44%	0.02%	1.03%	-2.08%	1.19%	-	-
Horiz. %	110.57%	99.68%	100.12%	100.10%	99.08%	101.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	573,012	627,415	617,437	566,191	623,304	528,610	515,745	7.25%
YoY %	-8.67%	1.62%	9.05%	-9.16%	17.91%	2.49%	-	-
Horiz. %	111.10%	121.65%	119.72%	109.78%	120.86%	102.49%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Dividend
Div	314,304	187,708	233,158	265,425	277,979	358,126	339,592	-5.01%
YoY %	67.44%	-19.49%	-12.16%	-4.52%	-22.38%	5.46%	-	-
Horiz. %	92.55%	55.27%	68.66%	78.16%	81.86%	105.46%	100.00%	-
Div Payout %	95.18%	54.71%	62.50%	68.95%	69.40%	83.83%	80.80%	-
YoY %	73.97%	-12.46%	-9.35%	-0.65%	-17.21%	3.75%	-	-
Horiz. %	117.80%	67.71%	77.35%	85.33%	85.89%	103.75%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Equity
Net Worth	573,012	627,415	617,437	566,191	623,304	528,610	515,745	7.25%
YoY %	-8.67%	1.62%	9.05%	-9.16%	17.91%	2.49%	-	-
Horiz. %	111.10%	121.65%	119.72%	109.78%	120.86%	102.49%	100.00%	-
NOSH	1,332,586	1,334,927	1,342,255	1,348,074	1,326,178	1,321,525	1,322,425	0.51%
YoY %	-0.18%	-0.55%	-0.43%	1.65%	0.35%	-0.07%	-	-
Horiz. %	100.77%	100.95%	101.50%	101.94%	100.28%	99.93%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Ratio Analysis
NP Margin	8.75%	9.92%	10.57%	10.91%	11.46%	11.88%	11.82%	-
YoY %	-11.79%	-6.15%	-3.12%	-4.80%	-3.54%	0.51%	-	-
Horiz. %	74.03%	83.93%	89.42%	92.30%	96.95%	100.51%	100.00%	-
ROE	57.63%	54.69%	60.42%	67.99%	64.26%	80.82%	81.49%	-
YoY %	5.38%	-9.48%	-11.13%	5.80%	-20.49%	-0.82%	-	-
Horiz. %	70.72%	67.11%	74.14%	83.43%	78.86%	99.18%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Per Share
RPS	293.64	267.71	269.36	269.15	272.47	280.60	276.91	3.97%
YoY %	9.69%	-0.61%	0.08%	-1.22%	-2.90%	1.33%	-	-
Horiz. %	106.04%	96.68%	97.27%	97.20%	98.40%	101.33%	100.00%	-
EPS	24.78	25.70	27.80	28.56	30.20	32.33	31.78	-15.24%
YoY %	-3.58%	-7.55%	-2.66%	-5.43%	-6.59%	1.73%	-	-
Horiz. %	77.97%	80.87%	87.48%	89.87%	95.03%	101.73%	100.00%	-
DPS	23.50	14.00	17.50	20.00	21.00	27.00	25.50	-5.28%
YoY %	67.86%	-20.00%	-12.50%	-4.76%	-22.22%	5.88%	-	-
Horiz. %	92.16%	54.90%	68.63%	78.43%	82.35%	105.88%	100.00%	-
NAPS	0.43	0.47	0.46	0.42	0.47	0.40	0.39	6.70%
YoY %	-8.51%	2.17%	9.52%	-10.64%	17.50%	2.56%	-	-
Horiz. %	110.26%	120.51%	117.95%	107.69%	120.51%	102.56%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,348,074
RPS	289.64	264.52	267.62	268.56	267.47	274.48	271.05	4.50%
YoY %	9.50%	-1.16%	-0.35%	0.41%	-2.55%	1.27%	-	-
Horiz. %	106.86%	97.59%	98.73%	99.08%	98.68%	101.27%	100.00%	-
EPS	24.44	25.40	27.62	28.50	29.65	31.62	31.11	-14.82%
YoY %	-3.78%	-8.04%	-3.09%	-3.88%	-6.23%	1.64%	-	-
Horiz. %	78.56%	81.65%	88.78%	91.61%	95.31%	101.64%	100.00%	-
DPS	23.26	13.89	17.26	19.65	20.58	26.51	25.14	-5.03%
YoY %	67.46%	-19.52%	-12.16%	-4.52%	-22.37%	5.45%	-	-
Horiz. %	92.52%	55.25%	68.66%	78.16%	81.86%	105.45%	100.00%	-
NAPS	0.4241	0.4644	0.457	0.4191	0.4614	0.3913	0.3818	7.23%
YoY %	-8.68%	1.62%	9.04%	-9.17%	17.91%	2.49%	-	-
Horiz. %	111.08%	121.63%	119.70%	109.77%	120.85%	102.49%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Price Multiplier on Financial Quarter End Date
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	1.38	1.52	1.55	1.56	1.60	1.55	1.51	-5.80%
YoY %	-9.21%	-1.94%	-0.64%	-2.50%	3.23%	2.65%	-	-
Horiz. %	91.39%	100.66%	102.65%	103.31%	105.96%	102.65%	100.00%	-
P/EPS	16.34	15.83	15.04	14.71	14.40	13.42	13.18	15.35%
YoY %	3.22%	5.25%	2.24%	2.15%	7.30%	1.82%	-	-
Horiz. %	123.98%	120.11%	114.11%	111.61%	109.26%	101.82%	100.00%	-
EY	6.12	6.32	6.65	6.80	6.94	7.45	7.59	-13.33%
YoY %	-3.16%	-4.96%	-2.21%	-2.02%	-6.85%	-1.84%	-	-
Horiz. %	80.63%	83.27%	87.62%	89.59%	91.44%	98.16%	100.00%	-
DY	5.80	3.44	4.19	4.76	4.83	6.22	6.09	-3.19%
YoY %	68.60%	-17.90%	-11.97%	-1.45%	-22.35%	2.13%	-	-
Horiz. %	95.24%	56.49%	68.80%	78.16%	79.31%	102.13%	100.00%	-
P/NAPS	9.42	8.66	9.09	10.00	9.26	10.85	10.74	-8.34%
YoY %	8.78%	-4.73%	-9.10%	7.99%	-14.65%	1.02%	-	-
Horiz. %	87.71%	80.63%	84.64%	93.11%	86.22%	101.02%	100.00%	-

	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	31/10/12	31/07/12	CAGR
Price Multiplier on Announcement Date
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	1.34	1.46	1.56	1.59	1.55	1.56	1.55	-9.22%
YoY %	-8.22%	-6.41%	-1.89%	2.58%	-0.64%	0.65%	-	-
Horiz. %	86.45%	94.19%	100.65%	102.58%	100.00%	100.65%	100.00%	-
P/EPS	15.86	15.21	15.07	15.02	13.94	13.52	13.50	11.30%
YoY %	4.27%	0.93%	0.33%	7.75%	3.11%	0.15%	-	-
Horiz. %	117.48%	112.67%	111.63%	111.26%	103.26%	100.15%	100.00%	-
EY	6.31	6.57	6.63	6.66	7.17	7.40	7.41	-10.13%
YoY %	-3.96%	-0.90%	-0.45%	-7.11%	-3.11%	-0.13%	-	-
Horiz. %	85.16%	88.66%	89.47%	89.88%	96.76%	99.87%	100.00%	-
DY	5.98	3.58	4.18	4.66	4.99	6.18	5.94	0.44%
YoY %	67.04%	-14.35%	-10.30%	-6.61%	-19.26%	4.04%	-	-
Horiz. %	100.67%	60.27%	70.37%	78.45%	84.01%	104.04%	100.00%	-
P/NAPS	9.14	8.32	9.11	10.21	8.96	10.92	11.00	-11.58%
YoY %	9.86%	-8.67%	-10.77%	13.95%	-17.95%	-0.73%	-	-
Horiz. %	83.09%	75.64%	82.82%	92.82%	81.45%	99.27%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-03 16:40:00

EMA 5

5 Mins

BUY

2024-05-03 16:30:00

EMA 5

10 Mins

BUY

2024-05-03 16:25:00

ADX

5 Mins

BUY

2024-05-03 16:15:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

325

PTRANS

PERAK TRANSIT BERHAD

324

HLIND

HONG LEONG INDUSTRIES BHD

316

YTLPOWR

YTL POWER INTERNATIONAL BHD

259

MYEG

MY E.G. SERVICES BHD

210

YTL

YTL CORPORATION BHD

170

PBBANK

PUBLIC BANK BHD

165

TENAGA

TENAGA NASIONAL BHD

149

GENTING

GENTING BHD

144

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More