[SPTOTO] YoY Annualized 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- -5.18%

YoY- -3.55%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Annualized Quarter Result
Revenue	5,563,227	5,283,644	4,340,839	3,628,362	3,607,754	3,433,216	3,392,810	8.58%
YoY %	5.29%	21.72%	19.64%	0.57%	5.08%	1.19%	-	-
Horiz. %	163.97%	155.73%	127.94%	106.94%	106.34%	101.19%	100.00%	-
PBT	445,658	534,012	509,722	569,526	579,150	508,402	548,188	-3.38%
YoY %	-16.55%	4.77%	-10.50%	-1.66%	13.92%	-7.26%	-	-
Horiz. %	81.30%	97.41%	92.98%	103.89%	105.65%	92.74%	100.00%	-
Tax	-127,566	-160,708	-166,026	-166,020	-163,465	-150,961	-159,710	-3.67%
YoY %	20.62%	3.20%	0.00%	-1.56%	-8.28%	5.48%	-	-
Horiz. %	79.87%	100.62%	103.95%	103.95%	102.35%	94.52%	100.00%	-
NP	318,092	373,304	343,696	403,506	415,685	357,441	388,478	-3.27%
YoY %	-14.79%	8.61%	-14.82%	-2.93%	16.29%	-7.99%	-	-
Horiz. %	81.88%	96.09%	88.47%	103.87%	107.00%	92.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	308,640	361,610	328,706	391,085	405,476	349,761	383,504	-3.55%
YoY %	-14.65%	10.01%	-15.95%	-3.55%	15.93%	-8.80%	-	-
Horiz. %	80.48%	94.29%	85.71%	101.98%	105.73%	91.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.62%	30.09%	32.57%	29.15%	28.22%	29.69%	29.13%	-
YoY %	-4.89%	-7.61%	11.73%	3.30%	-4.95%	1.92%	-	-
Horiz. %	98.25%	103.30%	111.81%	100.07%	96.88%	101.92%	100.00%	-
Total Cost	5,245,135	4,910,340	3,997,143	3,224,856	3,192,069	3,075,775	3,004,332	9.72%
YoY %	6.82%	22.85%	23.95%	1.03%	3.78%	2.38%	-	-
Horiz. %	174.59%	163.44%	133.05%	107.34%	106.25%	102.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	768,829	686,646	612,963	558,130	480,626	454,680	449,263	9.35%
YoY %	11.97%	12.02%	9.82%	16.13%	5.71%	1.21%	-	-
Horiz. %	171.13%	152.84%	136.44%	124.23%	106.98%	101.21%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Dividend
Div	256,276	289,468	353,120	372,086	360,470	280,832	759,784	-16.55%
YoY %	-11.47%	-18.03%	-5.10%	3.22%	28.36%	-63.04%	-	-
Horiz. %	33.73%	38.10%	46.48%	48.97%	47.44%	36.96%	100.00%	-
Div Payout %	83.03%	80.05%	107.43%	95.14%	88.90%	80.29%	198.12%	-
YoY %	3.72%	-25.49%	12.92%	7.02%	10.72%	-59.47%	-	-
Horiz. %	41.91%	40.40%	54.22%	48.02%	44.87%	40.53%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Equity
Net Worth	768,829	686,646	612,963	558,130	480,626	454,680	449,263	9.35%
YoY %	11.97%	12.02%	9.82%	16.13%	5.71%	1.21%	-	-
Horiz. %	171.13%	152.84%	136.44%	124.23%	106.98%	101.21%	100.00%	-
NOSH	1,348,823	1,346,366	1,332,529	1,328,881	1,335,074	1,337,295	1,321,363	0.34%
YoY %	0.18%	1.04%	0.27%	-0.46%	-0.17%	1.21%	-	-
Horiz. %	102.08%	101.89%	100.85%	100.57%	101.04%	101.21%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Ratio Analysis
NP Margin	5.72%	7.07%	7.92%	11.12%	11.52%	10.41%	11.45%	-
YoY %	-19.09%	-10.73%	-28.78%	-3.47%	10.66%	-9.08%	-	-
Horiz. %	49.96%	61.75%	69.17%	97.12%	100.61%	90.92%	100.00%	-
ROE	40.14%	52.66%	53.63%	70.07%	84.36%	76.92%	85.36%	-
YoY %	-23.78%	-1.81%	-23.46%	-16.94%	9.67%	-9.89%	-	-
Horiz. %	47.02%	61.69%	62.83%	82.09%	98.83%	90.11%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Per Share
RPS	412.45	392.44	325.76	273.04	270.23	256.73	256.77	8.21%
YoY %	5.10%	20.47%	19.31%	1.04%	5.26%	-0.02%	-	-
Horiz. %	160.63%	152.84%	126.87%	106.34%	105.24%	99.98%	100.00%	-
EPS	22.88	26.86	24.66	29.43	30.37	26.15	29.02	-3.88%
YoY %	-14.82%	8.92%	-16.21%	-3.10%	16.14%	-9.89%	-	-
Horiz. %	78.84%	92.56%	84.98%	101.41%	104.65%	90.11%	100.00%	-
DPS	19.00	21.50	26.50	28.00	27.00	21.00	57.50	-16.83%
YoY %	-11.63%	-18.87%	-5.36%	3.70%	28.57%	-63.48%	-	-
Horiz. %	33.04%	37.39%	46.09%	48.70%	46.96%	36.52%	100.00%	-
NAPS	0.57	0.51	0.46	0.42	0.36	0.34	0.34	8.98%
YoY %	11.76%	10.87%	9.52%	16.67%	5.88%	0.00%	-	-
Horiz. %	167.65%	150.00%	135.29%	123.53%	105.88%	100.00%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,348,074
RPS	411.79	391.09	321.31	268.57	267.04	254.12	251.13	8.58%
YoY %	5.29%	21.72%	19.64%	0.57%	5.08%	1.19%	-	-
Horiz. %	163.97%	155.73%	127.95%	106.94%	106.34%	101.19%	100.00%	-
EPS	22.85	26.77	24.33	28.95	30.01	25.89	28.39	-3.55%
YoY %	-14.64%	10.03%	-15.96%	-3.53%	15.91%	-8.81%	-	-
Horiz. %	80.49%	94.29%	85.70%	101.97%	105.71%	91.19%	100.00%	-
DPS	18.97	21.43	26.14	27.54	26.68	20.79	56.24	-16.55%
YoY %	-11.48%	-18.02%	-5.08%	3.22%	28.33%	-63.03%	-	-
Horiz. %	33.73%	38.10%	46.48%	48.97%	47.44%	36.97%	100.00%	-
NAPS	0.5691	0.5083	0.4537	0.4131	0.3558	0.3366	0.3325	9.36%
YoY %	11.96%	12.03%	9.83%	16.10%	5.70%	1.23%	-	-
Horiz. %	171.16%	152.87%	136.45%	124.24%	107.01%	101.23%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/16	30/04/15	30/04/14	30/04/13	30/04/12	29/04/11	30/04/10	-
Price	3.04	3.26	3.89	4.20	4.23	4.13	4.47	-
P/RPS	0.74	0.83	1.19	1.54	1.57	1.61	1.74	-13.26%
YoY %	-10.84%	-30.25%	-22.73%	-1.91%	-2.48%	-7.47%	-	-
Horiz. %	42.53%	47.70%	68.39%	88.51%	90.23%	92.53%	100.00%	-
P/EPS	13.29	12.14	15.77	14.27	13.93	15.79	15.40	-2.42%
YoY %	9.47%	-23.02%	10.51%	2.44%	-11.78%	2.53%	-	-
Horiz. %	86.30%	78.83%	102.40%	92.66%	90.45%	102.53%	100.00%	-
EY	7.53	8.24	6.34	7.01	7.18	6.33	6.49	2.50%
YoY %	-8.62%	29.97%	-9.56%	-2.37%	13.43%	-2.47%	-	-
Horiz. %	116.02%	126.96%	97.69%	108.01%	110.63%	97.53%	100.00%	-
DY	6.25	6.60	6.81	6.67	6.38	5.08	12.86	-11.32%
YoY %	-5.30%	-3.08%	2.10%	4.55%	25.59%	-60.50%	-	-
Horiz. %	48.60%	51.32%	52.95%	51.87%	49.61%	39.50%	100.00%	-
P/NAPS	5.33	6.39	8.46	10.00	11.75	12.15	13.15	-13.96%
YoY %	-16.59%	-24.47%	-15.40%	-14.89%	-3.29%	-7.60%	-	-
Horiz. %	40.53%	48.59%	64.33%	76.05%	89.35%	92.40%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Price Multiplier on Announcement Date
Date	20/06/16	18/06/15	17/06/14	18/06/13	18/06/12	20/06/11	18/06/10	-
Price	2.90	3.26	3.80	4.29	4.14	4.42	4.33	-
P/RPS	0.70	0.83	1.17	1.57	1.53	1.72	1.69	-13.65%
YoY %	-15.66%	-29.06%	-25.48%	2.61%	-11.05%	1.78%	-	-
Horiz. %	41.42%	49.11%	69.23%	92.90%	90.53%	101.78%	100.00%	-
P/EPS	12.67	12.14	15.40	14.58	13.63	16.90	14.92	-2.68%
YoY %	4.37%	-21.17%	5.62%	6.97%	-19.35%	13.27%	-	-
Horiz. %	84.92%	81.37%	103.22%	97.72%	91.35%	113.27%	100.00%	-
EY	7.89	8.24	6.49	6.86	7.34	5.92	6.70	2.75%
YoY %	-4.25%	26.96%	-5.39%	-6.54%	23.99%	-11.64%	-	-
Horiz. %	117.76%	122.99%	96.87%	102.39%	109.55%	88.36%	100.00%	-
DY	6.55	6.60	6.97	6.53	6.52	4.75	13.28	-11.10%
YoY %	-0.76%	-5.31%	6.74%	0.15%	37.26%	-64.23%	-	-
Horiz. %	49.32%	49.70%	52.48%	49.17%	49.10%	35.77%	100.00%	-
P/NAPS	5.09	6.39	8.26	10.21	11.50	13.00	12.74	-14.16%
YoY %	-20.34%	-22.64%	-19.10%	-11.22%	-11.54%	2.04%	-	-
Horiz. %	39.95%	50.16%	64.84%	80.14%	90.27%	102.04%	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

PTRANS

PERAK TRANSIT BERHAD

325

MPI

MALAYSIAN PACIFIC INDUSTRIES

322

HLIND

HONG LEONG INDUSTRIES BHD

315

YTLPOWR

YTL POWER INTERNATIONAL BHD

267

MYEG

MY E.G. SERVICES BHD

217

YTL

YTL CORPORATION BHD

176

PBBANK

PUBLIC BANK BHD

168

TENAGA

TENAGA NASIONAL BHD

158

DNEX

DAGANG NEXCHANGE BERHAD

153

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