[SPTOTO] YoY Annualized Quarter Result on 31-Jan-2013 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Mar-2013

Admission Sponsor

Sponsor

Financial Year

30-Apr-2013

Quarter

31-Jan-2013 [#3]

Profit Trend

QoQ- -7.64%

YoY- -0.38%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Annualized Quarter Result
Revenue	5,438,777	5,101,534	3,976,018	3,596,454	3,588,853	3,376,468	3,378,705	8.25%
YoY %	6.61%	28.31%	10.55%	0.21%	6.29%	-0.07%	-	-
Horiz. %	160.97%	150.99%	117.68%	106.44%	106.22%	99.93%	100.00%	-
PBT	408,778	553,676	534,233	603,758	591,774	477,108	571,778	-5.43%
YoY %	-26.17%	3.64%	-11.52%	2.03%	24.03%	-16.56%	-	-
Horiz. %	71.49%	96.83%	93.43%	105.59%	103.50%	83.44%	100.00%	-
Tax	-130,873	-168,656	-181,473	-179,845	-170,832	-143,538	-167,336	-4.01%
YoY %	22.40%	7.06%	-0.91%	-5.28%	-19.02%	14.22%	-	-
Horiz. %	78.21%	100.79%	108.45%	107.48%	102.09%	85.78%	100.00%	-
NP	277,905	385,020	352,760	423,913	420,942	333,569	404,442	-6.05%
YoY %	-27.82%	9.15%	-16.78%	0.71%	26.19%	-17.52%	-	-
Horiz. %	68.71%	95.20%	87.22%	104.81%	104.08%	82.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	268,625	376,856	339,441	412,466	414,022	325,217	401,129	-6.46%
YoY %	-28.72%	11.02%	-17.70%	-0.38%	27.31%	-18.92%	-	-
Horiz. %	66.97%	93.95%	84.62%	102.83%	103.21%	81.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.02%	30.46%	33.97%	29.79%	28.87%	30.09%	29.27%	-
YoY %	5.12%	-10.33%	14.03%	3.19%	-4.05%	2.80%	-	-
Horiz. %	109.40%	104.07%	116.06%	101.78%	98.63%	102.80%	100.00%	-
Total Cost	5,160,872	4,716,514	3,623,258	3,172,541	3,167,910	3,042,898	2,974,262	9.61%
YoY %	9.42%	30.17%	14.21%	0.15%	4.11%	2.31%	-	-
Horiz. %	173.52%	158.58%	121.82%	106.67%	106.51%	102.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	742,183	687,070	574,644	621,609	507,948	427,917	368,491	12.37%
YoY %	8.02%	19.56%	-7.56%	22.38%	18.70%	16.13%	-	-
Horiz. %	201.41%	186.46%	155.95%	168.69%	137.85%	116.13%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Dividend
Div	251,892	296,383	347,459	282,149	392,100	320,938	868,587	-18.63%
YoY %	-15.01%	-14.70%	23.15%	-28.04%	22.17%	-63.05%	-	-
Horiz. %	29.00%	34.12%	40.00%	32.48%	45.14%	36.95%	100.00%	-
Div Payout %	93.77%	78.65%	102.36%	68.41%	94.71%	98.68%	216.54%	-
YoY %	19.22%	-23.16%	49.63%	-27.77%	-4.02%	-54.43%	-	-
Horiz. %	43.30%	36.32%	47.27%	31.59%	43.74%	45.57%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Equity
Net Worth	742,183	687,070	574,644	621,609	507,948	427,917	368,491	12.37%
YoY %	8.02%	19.56%	-7.56%	22.38%	18.70%	16.13%	-	-
Horiz. %	201.41%	186.46%	155.95%	168.69%	137.85%	116.13%	100.00%	-
NOSH	1,349,423	1,347,197	1,336,383	1,322,573	1,336,706	1,337,242	1,316,041	0.41%
YoY %	0.17%	0.81%	1.04%	-1.06%	-0.04%	1.61%	-	-
Horiz. %	102.54%	102.37%	101.55%	100.50%	101.57%	101.61%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Ratio Analysis
NP Margin	5.11%	7.55%	8.87%	11.79%	11.73%	9.88%	11.97%	-
YoY %	-32.32%	-14.88%	-24.77%	0.51%	18.72%	-17.46%	-	-
Horiz. %	42.69%	63.07%	74.10%	98.50%	97.99%	82.54%	100.00%	-
ROE	36.19%	54.85%	59.07%	66.35%	81.51%	76.00%	108.86%	-
YoY %	-34.02%	-7.14%	-10.97%	-18.60%	7.25%	-30.19%	-	-
Horiz. %	33.24%	50.39%	54.26%	60.95%	74.88%	69.81%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Per Share
RPS	403.04	378.68	297.52	271.93	268.48	252.49	256.73	7.80%
YoY %	6.43%	27.28%	9.41%	1.29%	6.33%	-1.65%	-	-
Horiz. %	156.99%	147.50%	115.89%	105.92%	104.58%	98.35%	100.00%	-
EPS	19.91	27.97	25.40	31.19	30.97	24.32	30.48	-6.84%
YoY %	-28.82%	10.12%	-18.56%	0.71%	27.34%	-20.21%	-	-
Horiz. %	65.32%	91.77%	83.33%	102.33%	101.61%	79.79%	100.00%	-
DPS	18.67	22.00	26.00	21.33	29.33	24.00	66.00	-18.97%
YoY %	-15.14%	-15.38%	21.89%	-27.28%	22.21%	-63.64%	-	-
Horiz. %	28.29%	33.33%	39.39%	32.32%	44.44%	36.36%	100.00%	-
NAPS	0.55	0.51	0.43	0.47	0.38	0.32	0.28	11.90%
YoY %	7.84%	18.60%	-8.51%	23.68%	18.75%	14.29%	-	-
Horiz. %	196.43%	182.14%	153.57%	167.86%	135.71%	114.29%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,326,178
RPS	402.57	377.61	294.30	266.21	265.64	249.92	250.09	8.25%
YoY %	6.61%	28.31%	10.55%	0.21%	6.29%	-0.07%	-	-
Horiz. %	160.97%	150.99%	117.68%	106.45%	106.22%	99.93%	100.00%	-
EPS	19.88	27.89	25.13	30.53	30.65	24.07	29.69	-6.46%
YoY %	-28.72%	10.98%	-17.69%	-0.39%	27.34%	-18.93%	-	-
Horiz. %	66.96%	93.94%	84.64%	102.83%	103.23%	81.07%	100.00%	-
DPS	18.64	21.94	25.72	20.88	29.02	23.76	64.29	-18.63%
YoY %	-15.04%	-14.70%	23.18%	-28.05%	22.14%	-63.04%	-	-
Horiz. %	28.99%	34.13%	40.01%	32.48%	45.14%	36.96%	100.00%	-
NAPS	0.5494	0.5086	0.4253	0.4601	0.376	0.3167	0.2728	12.37%
YoY %	8.02%	19.59%	-7.56%	22.37%	18.72%	16.09%	-	-
Horiz. %	201.39%	186.44%	155.90%	168.66%	137.83%	116.09%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/16	30/01/15	30/01/14	31/01/13	31/01/12	31/01/11	29/01/10	-
Price	3.13	3.39	4.05	4.35	4.28	4.12	4.13	-
P/RPS	0.78	0.90	1.36	1.60	1.59	1.63	1.61	-11.37%
YoY %	-13.33%	-33.82%	-15.00%	0.63%	-2.45%	1.24%	-	-
Horiz. %	48.45%	55.90%	84.47%	99.38%	98.76%	101.24%	100.00%	-
P/EPS	15.72	12.12	15.94	13.95	13.82	16.94	13.55	2.50%
YoY %	29.70%	-23.96%	14.27%	0.94%	-18.42%	25.02%	-	-
Horiz. %	116.01%	89.45%	117.64%	102.95%	101.99%	125.02%	100.00%	-
EY	6.36	8.25	6.27	7.17	7.24	5.90	7.38	-2.44%
YoY %	-22.91%	31.58%	-12.55%	-0.97%	22.71%	-20.05%	-	-
Horiz. %	86.18%	111.79%	84.96%	97.15%	98.10%	79.95%	100.00%	-
DY	5.96	6.49	6.42	4.90	6.85	5.83	15.98	-15.15%
YoY %	-8.17%	1.09%	31.02%	-28.47%	17.50%	-63.52%	-	-
Horiz. %	37.30%	40.61%	40.18%	30.66%	42.87%	36.48%	100.00%	-
P/NAPS	5.69	6.65	9.42	9.26	11.26	12.88	14.75	-14.67%
YoY %	-14.44%	-29.41%	1.73%	-17.76%	-12.58%	-12.68%	-	-
Horiz. %	38.58%	45.08%	63.86%	62.78%	76.34%	87.32%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Price Multiplier on Announcement Date
Date	18/03/16	18/03/15	17/03/14	18/03/13	21/03/12	15/03/11	15/03/10	-
Price	3.43	3.36	3.93	4.21	4.30	4.00	4.28	-
P/RPS	0.85	0.89	1.32	1.55	1.60	1.58	1.67	-10.64%
YoY %	-4.49%	-32.58%	-14.84%	-3.12%	1.27%	-5.39%	-	-
Horiz. %	50.90%	53.29%	79.04%	92.81%	95.81%	94.61%	100.00%	-
P/EPS	17.23	12.01	15.47	13.50	13.88	16.45	14.04	3.46%
YoY %	43.46%	-22.37%	14.59%	-2.74%	-15.62%	17.17%	-	-
Horiz. %	122.72%	85.54%	110.19%	96.15%	98.86%	117.17%	100.00%	-
EY	5.80	8.33	6.46	7.41	7.20	6.08	7.12	-3.35%
YoY %	-30.37%	28.95%	-12.82%	2.92%	18.42%	-14.61%	-	-
Horiz. %	81.46%	116.99%	90.73%	104.07%	101.12%	85.39%	100.00%	-
DY	5.44	6.55	6.62	5.07	6.82	6.00	15.42	-15.93%
YoY %	-16.95%	-1.06%	30.57%	-25.66%	13.67%	-61.09%	-	-
Horiz. %	35.28%	42.48%	42.93%	32.88%	44.23%	38.91%	100.00%	-
P/NAPS	6.24	6.59	9.14	8.96	11.32	12.50	15.29	-13.86%
YoY %	-5.31%	-27.90%	2.01%	-20.85%	-9.44%	-18.25%	-	-
Horiz. %	40.81%	43.10%	59.78%	58.60%	74.04%	81.75%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 15:00:00

EMA 5

30 Mins

BUY

2024-07-05 15:00:00

ADX

30 Mins

BUY

2024-07-05 15:00:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-07-05 11:50:00

EMA 5

5 Mins

SELL

2024-07-05 11:40:00

EMA 5

5 Mins

BUY

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

961

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

DNEX

DAGANG NEXCHANGE BERHAD

812

SALCON

SALCON BHD

749

JCY

JCY INTERNATIONAL BERHAD

749

YTLPOWR

YTL POWER INTERNATIONAL BHD

639

TOPGLOV

TOP GLOVE CORPORATION BHD

628

MAYBANK

MALAYAN BANKING BHD

625

WCT

WCT HOLDINGS BERHAD

601

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.015

134,397,800

HSI-HWW

0.235

+0.02

91,511,800

HSI-CXN

0.19

-0.02

89,782,800

NOVAMSC

0.25

+0.02

75,622,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CV4

0.075

-0.015

72,277,900

AHB-WC

0.075

0.00

71,135,800

SNS

0.915

+0.03

67,039,400

HSI-HWE

0.13

+0.015

66,973,400

More active Stocks

NESTLE

122.60

+0.60

9,700

KOBAY

2.45

+0.27

8,377,300

KLK

20.32

+0.24

233,500

IJM-C76

0.725

+0.165

96,000

KSENG

6.33

+0.16

187,400

NPC

1.80

+0.15

200

SIMEPROP-C18

0.765

+0.135

10,000

SAM

6.43

+0.13

64,500

YBS

0.905

+0.12

29,544,800

SUNCON

4.24

+0.11

2,409,200

More gainer Stocks

MPI

39.48

-0.22

100,400

TOYOVEN

0.88

-0.18

10,679,000

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

SALUTE

0.56

-0.12

20,375,800

KUAISHO-C17

0.08

-0.12

58,800

YTLPOWR

5.22

-0.10

7,434,600

HSI-HWX

0.665

-0.10

5,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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