[SPTOTO] YoY Cumulative 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- -74.74%
YoY- -10.75%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 1,435,607 1,327,073 1,243,885 887,103 899,909 845,810 835,395 9.43%
PBT 96,401 112,983 120,686 148,369 160,875 130,107 98,598 -0.37%
Tax -35,021 -35,364 -39,185 -47,097 -46,146 -36,344 -33,341 0.82%
NP 61,380 77,619 81,501 101,272 114,729 93,763 65,257 -1.01%
-
NP to SH 58,741 72,467 78,339 98,790 110,687 92,104 63,956 -1.40%
-
Tax Rate 36.33% 31.30% 32.47% 31.74% 28.68% 27.93% 33.82% -
Total Cost 1,374,227 1,249,454 1,162,384 785,831 785,180 752,047 770,138 10.12%
-
Net Worth 754,471 726,014 606,756 617,437 515,745 507,975 401,397 11.08%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 53,890 67,223 74,159 53,690 85,957 106,942 107,039 -10.79%
Div Payout % 91.74% 92.76% 94.66% 54.35% 77.66% 116.11% 167.36% -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 754,471 726,014 606,756 617,437 515,745 507,975 401,397 11.08%
NOSH 1,347,270 1,344,471 1,348,347 1,342,255 1,322,425 1,336,777 1,337,991 0.11%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 4.28% 5.85% 6.55% 11.42% 12.75% 11.09% 7.81% -
ROE 7.79% 9.98% 12.91% 16.00% 21.46% 18.13% 15.93% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 106.56 98.71 92.25 66.09 68.05 63.27 62.44 9.30%
EPS 4.36 5.39 5.81 7.36 8.37 6.89 4.78 -1.51%
DPS 4.00 5.00 5.50 4.00 6.50 8.00 8.00 -10.90%
NAPS 0.56 0.54 0.45 0.46 0.39 0.38 0.30 10.95%
Adjusted Per Share Value based on latest NOSH - 1,342,255
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 106.26 98.23 92.07 65.66 66.61 62.61 61.84 9.43%
EPS 4.35 5.36 5.80 7.31 8.19 6.82 4.73 -1.38%
DPS 3.99 4.98 5.49 3.97 6.36 7.92 7.92 -10.78%
NAPS 0.5585 0.5374 0.4491 0.457 0.3818 0.376 0.2971 11.08%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
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 3.08 3.37 4.17 6.32 6.16 6.81 6.58 -11.87%
P/EPS 75.23 61.78 66.27 56.79 50.06 62.55 85.98 -2.19%
EY 1.33 1.62 1.51 1.76 2.00 1.60 1.16 2.30%
DY 1.22 1.50 1.43 0.96 1.55 1.86 1.95 -7.51%
P/NAPS 5.86 6.17 8.56 9.09 10.74 11.34 13.70 -13.18%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
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 3.12 3.16 4.04 6.34 6.30 6.73 6.44 -11.36%
P/EPS 76.15 57.88 64.20 56.93 51.25 61.83 84.10 -1.63%
EY 1.31 1.73 1.56 1.76 1.95 1.62 1.19 1.61%
DY 1.20 1.60 1.47 0.95 1.52 1.88 1.99 -8.07%
P/NAPS 5.93 5.78 8.29 9.11 11.00 11.21 13.40 -12.69%

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
Post a Comment