[SPTOTO] YoY Annualized Quarter Result on 31-Jul-2012 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Sep-2012

Admission Sponsor

Sponsor

Financial Year

30-Apr-2013

Quarter

31-Jul-2012 [#1]

Profit Trend

QoQ- 9.19%

YoY- 20.18%

Quarter Report

BTOTO FYE2013 Q1 results announcement.pdf

Latest QR

Upcoming QR

SPTOTO's Result

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Annualized Quarter Result
Revenue	5,308,292	4,975,540	3,548,412	3,599,636	3,383,240	3,341,580	3,304,660	8.21%
YoY %	6.69%	40.22%	-1.42%	6.40%	1.25%	1.12%	-	-
Horiz. %	160.63%	150.56%	107.38%	108.93%	102.38%	101.12%	100.00%	-
PBT	451,932	482,744	593,476	643,500	520,428	394,392	568,552	-3.75%
YoY %	-6.38%	-18.66%	-7.77%	23.65%	31.96%	-30.63%	-	-
Horiz. %	79.49%	84.91%	104.38%	113.18%	91.54%	69.37%	100.00%	-
Tax	-141,456	-156,740	-188,388	-184,584	-145,376	-133,364	-163,016	-2.33%
YoY %	9.75%	16.80%	-2.06%	-26.97%	-9.01%	18.19%	-	-
Horiz. %	86.77%	96.15%	115.56%	113.23%	89.18%	81.81%	100.00%	-
NP	310,476	326,004	405,088	458,916	375,052	261,028	405,536	-4.35%
YoY %	-4.76%	-19.52%	-11.73%	22.36%	43.68%	-35.63%	-	-
Horiz. %	76.56%	80.39%	99.89%	113.16%	92.48%	64.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	289,868	313,356	395,160	442,748	368,416	255,824	401,808	-5.29%
YoY %	-7.50%	-20.70%	-10.75%	20.18%	44.01%	-36.33%	-	-
Horiz. %	72.14%	77.99%	98.35%	110.19%	91.69%	63.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.30%	32.47%	31.74%	28.68%	27.93%	33.82%	28.67%	-
YoY %	-3.60%	2.30%	10.67%	2.69%	-17.42%	17.96%	-	-
Horiz. %	109.17%	113.25%	110.71%	100.03%	97.42%	117.96%	100.00%	-
Total Cost	4,997,816	4,649,536	3,143,324	3,140,720	3,008,188	3,080,552	2,899,124	9.49%
YoY %	7.49%	47.92%	0.08%	4.41%	-2.35%	6.26%	-	-
Horiz. %	172.39%	160.38%	108.42%	108.33%	103.76%	106.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	726,014	606,756	617,437	515,745	507,975	401,397	189,056	25.12%
YoY %	19.66%	-1.73%	19.72%	1.53%	26.55%	112.32%	-	-
Horiz. %	384.02%	320.94%	326.59%	272.80%	268.69%	212.32%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Dividend
Div	268,894	296,636	214,760	343,830	427,768	428,157	2,495,545	-31.00%
YoY %	-9.35%	38.12%	-37.54%	-19.62%	-0.09%	-82.84%	-	-
Horiz. %	10.77%	11.89%	8.61%	13.78%	17.14%	17.16%	100.00%	-
Div Payout %	92.76%	94.66%	54.35%	77.66%	116.11%	167.36%	621.08%	-
YoY %	-2.01%	74.17%	-30.02%	-33.12%	-30.62%	-73.05%	-	-
Horiz. %	14.94%	15.24%	8.75%	12.50%	18.69%	26.95%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Equity
Net Worth	726,014	606,756	617,437	515,745	507,975	401,397	189,056	25.12%
YoY %	19.66%	-1.73%	19.72%	1.53%	26.55%	112.32%	-	-
Horiz. %	384.02%	320.94%	326.59%	272.80%	268.69%	212.32%	100.00%	-
NOSH	1,344,471	1,348,347	1,342,255	1,322,425	1,336,777	1,337,991	1,260,376	1.08%
YoY %	-0.29%	0.45%	1.50%	-1.07%	-0.09%	6.16%	-	-
Horiz. %	106.67%	106.98%	106.50%	104.92%	106.06%	106.16%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Ratio Analysis
NP Margin	5.85%	6.55%	11.42%	12.75%	11.09%	7.81%	12.27%	-
YoY %	-10.69%	-42.64%	-10.43%	14.97%	42.00%	-36.35%	-	-
Horiz. %	47.68%	53.38%	93.07%	103.91%	90.38%	63.65%	100.00%	-
ROE	39.93%	51.64%	64.00%	85.85%	72.53%	63.73%	212.53%	-
YoY %	-22.68%	-19.31%	-25.45%	18.36%	13.81%	-70.01%	-	-
Horiz. %	18.79%	24.30%	30.11%	40.39%	34.13%	29.99%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Per Share
RPS	394.82	369.01	264.36	272.20	253.09	249.75	262.20	7.05%
YoY %	6.99%	39.59%	-2.88%	7.55%	1.34%	-4.75%	-	-
Horiz. %	150.58%	140.74%	100.82%	103.81%	96.53%	95.25%	100.00%	-
EPS	21.56	23.24	29.44	33.48	27.56	19.12	31.88	-6.30%
YoY %	-7.23%	-21.06%	-12.07%	21.48%	44.14%	-40.03%	-	-
Horiz. %	67.63%	72.90%	92.35%	105.02%	86.45%	59.97%	100.00%	-
DPS	20.00	22.00	16.00	26.00	32.00	32.00	198.00	-31.74%
YoY %	-9.09%	37.50%	-38.46%	-18.75%	0.00%	-83.84%	-	-
Horiz. %	10.10%	11.11%	8.08%	13.13%	16.16%	16.16%	100.00%	-
NAPS	0.54	0.45	0.46	0.39	0.38	0.30	0.15	23.78%
YoY %	20.00%	-2.17%	17.95%	2.63%	26.67%	100.00%	-	-
Horiz. %	360.00%	300.00%	306.67%	260.00%	253.33%	200.00%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,322,425
RPS	392.92	368.29	262.65	266.44	250.42	247.34	244.61	8.21%
YoY %	6.69%	40.22%	-1.42%	6.40%	1.25%	1.12%	-	-
Horiz. %	160.63%	150.56%	107.38%	108.92%	102.38%	101.12%	100.00%	-
EPS	21.46	23.19	29.25	32.77	27.27	18.94	29.74	-5.29%
YoY %	-7.46%	-20.72%	-10.74%	20.17%	43.98%	-36.31%	-	-
Horiz. %	72.16%	77.98%	98.35%	110.19%	91.69%	63.69%	100.00%	-
DPS	19.90	21.96	15.90	25.45	31.66	31.69	184.72	-31.00%
YoY %	-9.38%	38.11%	-37.52%	-19.61%	-0.09%	-82.84%	-	-
Horiz. %	10.77%	11.89%	8.61%	13.78%	17.14%	17.16%	100.00%	-
NAPS	0.5374	0.4491	0.457	0.3818	0.376	0.2971	0.1399	25.13%
YoY %	19.66%	-1.73%	19.70%	1.54%	26.56%	112.37%	-	-
Horiz. %	384.13%	321.02%	326.66%	272.91%	268.76%	212.37%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/15	31/07/14	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	-
Price	3.33	3.85	4.18	4.19	4.31	4.11	4.27	-
P/RPS	0.84	1.04	1.58	1.54	1.70	1.65	1.63	-10.45%
YoY %	-19.23%	-34.18%	2.60%	-9.41%	3.03%	1.23%	-	-
Horiz. %	51.53%	63.80%	96.93%	94.48%	104.29%	101.23%	100.00%	-
P/EPS	15.45	16.57	14.20	12.51	15.64	21.50	13.39	2.41%
YoY %	-6.76%	16.69%	13.51%	-20.01%	-27.26%	60.57%	-	-
Horiz. %	115.38%	123.75%	106.05%	93.43%	116.80%	160.57%	100.00%	-
EY	6.47	6.04	7.04	7.99	6.39	4.65	7.47	-2.36%
YoY %	7.12%	-14.20%	-11.89%	25.04%	37.42%	-37.75%	-	-
Horiz. %	86.61%	80.86%	94.24%	106.96%	85.54%	62.25%	100.00%	-
DY	6.01	5.71	3.83	6.21	7.42	7.79	46.37	-28.85%
YoY %	5.25%	49.09%	-38.33%	-16.31%	-4.75%	-83.20%	-	-
Horiz. %	12.96%	12.31%	8.26%	13.39%	16.00%	16.80%	100.00%	-
P/NAPS	6.17	8.56	9.09	10.74	11.34	13.70	28.47	-22.48%
YoY %	-27.92%	-5.83%	-15.36%	-5.29%	-17.23%	-51.88%	-	-
Horiz. %	21.67%	30.07%	31.93%	37.72%	39.83%	48.12%	100.00%	-

	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	CAGR
Price Multiplier on Announcement Date
Date	17/09/15	19/09/14	12/09/13	18/09/12	21/09/11	20/09/10	09/09/09	-
Price	3.12	3.73	4.19	4.29	4.26	4.02	4.23	-
P/RPS	0.79	1.01	1.58	1.58	1.68	1.61	1.61	-11.18%
YoY %	-21.78%	-36.08%	0.00%	-5.95%	4.35%	0.00%	-	-
Horiz. %	49.07%	62.73%	98.14%	98.14%	104.35%	100.00%	100.00%	-
P/EPS	14.47	16.05	14.23	12.81	15.46	21.03	13.27	1.45%
YoY %	-9.84%	12.79%	11.09%	-17.14%	-26.49%	58.48%	-	-
Horiz. %	109.04%	120.95%	107.23%	96.53%	116.50%	158.48%	100.00%	-
EY	6.91	6.23	7.03	7.80	6.47	4.76	7.54	-1.44%
YoY %	10.91%	-11.38%	-9.87%	20.56%	35.92%	-36.87%	-	-
Horiz. %	91.64%	82.63%	93.24%	103.45%	85.81%	63.13%	100.00%	-
DY	6.41	5.90	3.82	6.06	7.51	7.96	46.81	-28.19%
YoY %	8.64%	54.45%	-36.96%	-19.31%	-5.65%	-83.00%	-	-
Horiz. %	13.69%	12.60%	8.16%	12.95%	16.04%	17.00%	100.00%	-
P/NAPS	5.78	8.29	9.11	11.00	11.21	13.40	28.20	-23.20%
YoY %	-30.28%	-9.00%	-17.18%	-1.87%	-16.34%	-52.48%	-	-
Horiz. %	20.50%	29.40%	32.30%	39.01%	39.75%	47.52%	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