[SPTOTO] YoY Annualized Quarter Result on 31-Jul-2013 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

12-Sep-2013

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

31-Jul-2013 [#1]

Profit Trend

QoQ- 1.04%

YoY- -10.75%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Annualized Quarter Result
Revenue	5,742,428	5,308,292	4,975,540	3,548,412	3,599,636	3,383,240	3,341,580	9.43%
YoY %	8.18%	6.69%	40.22%	-1.42%	6.40%	1.25%	-	-
Horiz. %	171.85%	158.86%	148.90%	106.19%	107.72%	101.25%	100.00%	-
PBT	385,604	451,932	482,744	593,476	643,500	520,428	394,392	-0.37%
YoY %	-14.68%	-6.38%	-18.66%	-7.77%	23.65%	31.96%	-	-
Horiz. %	97.77%	114.59%	122.40%	150.48%	163.16%	131.96%	100.00%	-
Tax	-140,084	-141,456	-156,740	-188,388	-184,584	-145,376	-133,364	0.82%
YoY %	0.97%	9.75%	16.80%	-2.06%	-26.97%	-9.01%	-	-
Horiz. %	105.04%	106.07%	117.53%	141.26%	138.41%	109.01%	100.00%	-
NP	245,520	310,476	326,004	405,088	458,916	375,052	261,028	-1.01%
YoY %	-20.92%	-4.76%	-19.52%	-11.73%	22.36%	43.68%	-	-
Horiz. %	94.06%	118.94%	124.89%	155.19%	175.81%	143.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	234,964	289,868	313,356	395,160	442,748	368,416	255,824	-1.40%
YoY %	-18.94%	-7.50%	-20.70%	-10.75%	20.18%	44.01%	-	-
Horiz. %	91.85%	113.31%	122.49%	154.47%	173.07%	144.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.33%	31.30%	32.47%	31.74%	28.68%	27.93%	33.82%	-
YoY %	16.07%	-3.60%	2.30%	10.67%	2.69%	-17.42%	-	-
Horiz. %	107.42%	92.55%	96.01%	93.85%	84.80%	82.58%	100.00%	-
Total Cost	5,496,908	4,997,816	4,649,536	3,143,324	3,140,720	3,008,188	3,080,552	10.12%
YoY %	9.99%	7.49%	47.92%	0.08%	4.41%	-2.35%	-	-
Horiz. %	178.44%	162.24%	150.93%	102.04%	101.95%	97.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	754,471	726,014	606,756	617,437	515,745	507,975	401,397	11.08%
YoY %	3.92%	19.66%	-1.73%	19.72%	1.53%	26.55%	-	-
Horiz. %	187.96%	180.87%	151.16%	153.82%	128.49%	126.55%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Dividend
Div	215,563	268,894	296,636	214,760	343,830	427,768	428,157	-10.79%
YoY %	-19.83%	-9.35%	38.12%	-37.54%	-19.62%	-0.09%	-	-
Horiz. %	50.35%	62.80%	69.28%	50.16%	80.30%	99.91%	100.00%	-
Div Payout %	91.74%	92.76%	94.66%	54.35%	77.66%	116.11%	167.36%	-
YoY %	-1.10%	-2.01%	74.17%	-30.02%	-33.12%	-30.62%	-	-
Horiz. %	54.82%	55.43%	56.56%	32.47%	46.40%	69.38%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Equity
Net Worth	754,471	726,014	606,756	617,437	515,745	507,975	401,397	11.08%
YoY %	3.92%	19.66%	-1.73%	19.72%	1.53%	26.55%	-	-
Horiz. %	187.96%	180.87%	151.16%	153.82%	128.49%	126.55%	100.00%	-
NOSH	1,347,270	1,344,471	1,348,347	1,342,255	1,322,425	1,336,777	1,337,991	0.11%
YoY %	0.21%	-0.29%	0.45%	1.50%	-1.07%	-0.09%	-	-
Horiz. %	100.69%	100.48%	100.77%	100.32%	98.84%	99.91%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Ratio Analysis
NP Margin	4.28%	5.85%	6.55%	11.42%	12.75%	11.09%	7.81%	-
YoY %	-26.84%	-10.69%	-42.64%	-10.43%	14.97%	42.00%	-	-
Horiz. %	54.80%	74.90%	83.87%	146.22%	163.25%	142.00%	100.00%	-
ROE	31.14%	39.93%	51.64%	64.00%	85.85%	72.53%	63.73%	-
YoY %	-22.01%	-22.68%	-19.31%	-25.45%	18.36%	13.81%	-	-
Horiz. %	48.86%	62.65%	81.03%	100.42%	134.71%	113.81%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Per Share
RPS	426.23	394.82	369.01	264.36	272.20	253.09	249.75	9.30%
YoY %	7.96%	6.99%	39.59%	-2.88%	7.55%	1.34%	-	-
Horiz. %	170.66%	158.09%	147.75%	105.85%	108.99%	101.34%	100.00%	-
EPS	17.44	21.56	23.24	29.44	33.48	27.56	19.12	-1.51%
YoY %	-19.11%	-7.23%	-21.06%	-12.07%	21.48%	44.14%	-	-
Horiz. %	91.21%	112.76%	121.55%	153.97%	175.10%	144.14%	100.00%	-
DPS	16.00	20.00	22.00	16.00	26.00	32.00	32.00	-10.90%
YoY %	-20.00%	-9.09%	37.50%	-38.46%	-18.75%	0.00%	-	-
Horiz. %	50.00%	62.50%	68.75%	50.00%	81.25%	100.00%	100.00%	-
NAPS	0.56	0.54	0.45	0.46	0.39	0.38	0.30	10.95%
YoY %	3.70%	20.00%	-2.17%	17.95%	2.63%	26.67%	-	-
Horiz. %	186.67%	180.00%	150.00%	153.33%	130.00%	126.67%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,342,255
RPS	425.05	392.92	368.29	262.65	266.44	250.42	247.34	9.43%
YoY %	8.18%	6.69%	40.22%	-1.42%	6.40%	1.25%	-	-
Horiz. %	171.85%	158.86%	148.90%	106.19%	107.72%	101.25%	100.00%	-
EPS	17.39	21.46	23.19	29.25	32.77	27.27	18.94	-1.41%
YoY %	-18.97%	-7.46%	-20.72%	-10.74%	20.17%	43.98%	-	-
Horiz. %	91.82%	113.31%	122.44%	154.44%	173.02%	143.98%	100.00%	-
DPS	15.96	19.90	21.96	15.90	25.45	31.66	31.69	-10.79%
YoY %	-19.80%	-9.38%	38.11%	-37.52%	-19.61%	-0.09%	-	-
Horiz. %	50.36%	62.80%	69.30%	50.17%	80.31%	99.91%	100.00%	-
NAPS	0.5585	0.5374	0.4491	0.457	0.3818	0.376	0.2971	11.08%
YoY %	3.93%	19.66%	-1.73%	19.70%	1.54%	26.56%	-	-
Horiz. %	187.98%	180.88%	151.16%	153.82%	128.51%	126.56%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	29/07/11	30/07/10	-
Price	3.28	3.33	3.85	4.18	4.19	4.31	4.11	-
P/RPS	0.77	0.84	1.04	1.58	1.54	1.70	1.65	-11.91%
YoY %	-8.33%	-19.23%	-34.18%	2.60%	-9.41%	3.03%	-	-
Horiz. %	46.67%	50.91%	63.03%	95.76%	93.33%	103.03%	100.00%	-
P/EPS	18.81	15.45	16.57	14.20	12.51	15.64	21.50	-2.20%
YoY %	21.75%	-6.76%	16.69%	13.51%	-20.01%	-27.26%	-	-
Horiz. %	87.49%	71.86%	77.07%	66.05%	58.19%	72.74%	100.00%	-
EY	5.32	6.47	6.04	7.04	7.99	6.39	4.65	2.26%
YoY %	-17.77%	7.12%	-14.20%	-11.89%	25.04%	37.42%	-	-
Horiz. %	114.41%	139.14%	129.89%	151.40%	171.83%	137.42%	100.00%	-
DY	4.88	6.01	5.71	3.83	6.21	7.42	7.79	-7.49%
YoY %	-18.80%	5.25%	49.09%	-38.33%	-16.31%	-4.75%	-	-
Horiz. %	62.64%	77.15%	73.30%	49.17%	79.72%	95.25%	100.00%	-
P/NAPS	5.86	6.17	8.56	9.09	10.74	11.34	13.70	-13.18%
YoY %	-5.02%	-27.92%	-5.83%	-15.36%	-5.29%	-17.23%	-	-
Horiz. %	42.77%	45.04%	62.48%	66.35%	78.39%	82.77%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Price Multiplier on Announcement Date
Date	19/09/16	17/09/15	19/09/14	12/09/13	18/09/12	21/09/11	20/09/10	-
Price	3.32	3.12	3.73	4.19	4.29	4.26	4.02	-
P/RPS	0.78	0.79	1.01	1.58	1.58	1.68	1.61	-11.36%
YoY %	-1.27%	-21.78%	-36.08%	0.00%	-5.95%	4.35%	-	-
Horiz. %	48.45%	49.07%	62.73%	98.14%	98.14%	104.35%	100.00%	-
P/EPS	19.04	14.47	16.05	14.23	12.81	15.46	21.03	-1.64%
YoY %	31.58%	-9.84%	12.79%	11.09%	-17.14%	-26.49%	-	-
Horiz. %	90.54%	68.81%	76.32%	67.67%	60.91%	73.51%	100.00%	-
EY	5.25	6.91	6.23	7.03	7.80	6.47	4.76	1.64%
YoY %	-24.02%	10.91%	-11.38%	-9.87%	20.56%	35.92%	-	-
Horiz. %	110.29%	145.17%	130.88%	147.69%	163.87%	135.92%	100.00%	-
DY	4.82	6.41	5.90	3.82	6.06	7.51	7.96	-8.01%
YoY %	-24.80%	8.64%	54.45%	-36.96%	-19.31%	-5.65%	-	-
Horiz. %	60.55%	80.53%	74.12%	47.99%	76.13%	94.35%	100.00%	-
P/NAPS	5.93	5.78	8.29	9.11	11.00	11.21	13.40	-12.69%
YoY %	2.60%	-30.28%	-9.00%	-17.18%	-1.87%	-16.34%	-	-
Horiz. %	44.25%	43.13%	61.87%	67.99%	82.09%	83.66%	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