[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:45:00

EMA 5

5 Mins

SELL

2024-06-28 16:40:00

EMA 5

10 Mins

SELL

2024-06-28 16:25:00

EMA 5

5 Mins

BUY

2024-06-28 16:20:00

EMA 5

10 Mins

BUY

2024-06-28 16:20:00

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

922

HLIND

HONG LEONG INDUSTRIES BHD

922

DNEX

DAGANG NEXCHANGE BERHAD

671

JCY

JCY INTERNATIONAL BERHAD

669

GENTING

GENTING BHD

635

YTLPOWR

YTL POWER INTERNATIONAL BHD

584

MAYBANK

MALAYAN BANKING BHD

518

NOTION

NOTION VTEC BHD

516

MYEG

MY E.G. SERVICES BHD

498

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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