[SPTOTO] YoY Cumulative Quarter Result on 31-Oct-2013 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

13-Dec-2013

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

31-Oct-2013 [#2]

Profit Trend

QoQ- 83.64%

YoY- -18.75%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Cumulative Result
Revenue	2,890,415	2,756,054	2,498,024	1,753,988	1,808,614	1,708,181	1,681,185	9.44%
YoY %	4.88%	10.33%	42.42%	-3.02%	5.88%	1.61%	-	-
Horiz. %	171.93%	163.94%	148.59%	104.33%	107.58%	101.61%	100.00%	-
PBT	191,783	227,914	263,923	276,196	322,326	278,892	196,338	-0.39%
YoY %	-15.85%	-13.64%	-4.44%	-14.31%	15.57%	42.05%	-	-
Horiz. %	97.68%	116.08%	134.42%	140.67%	164.17%	142.05%	100.00%	-
Tax	-66,337	-77,306	-81,812	-87,186	-92,249	-77,770	-63,873	0.63%
YoY %	14.19%	5.51%	6.16%	5.49%	-18.62%	-21.76%	-	-
Horiz. %	103.86%	121.03%	128.09%	136.50%	144.43%	121.76%	100.00%	-
NP	125,446	150,608	182,111	189,010	230,077	201,122	132,465	-0.90%
YoY %	-16.71%	-17.30%	-3.65%	-17.85%	14.40%	51.83%	-	-
Horiz. %	94.70%	113.70%	137.48%	142.69%	173.69%	151.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	120,889	143,116	178,027	181,422	223,281	197,777	129,038	-1.08%
YoY %	-15.53%	-19.61%	-1.87%	-18.75%	12.90%	53.27%	-	-
Horiz. %	93.68%	110.91%	137.96%	140.60%	173.04%	153.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.59%	33.92%	31.00%	31.57%	28.62%	27.89%	32.53%	-
YoY %	1.98%	9.42%	-1.81%	10.31%	2.62%	-14.26%	-	-
Horiz. %	106.33%	104.27%	95.30%	97.05%	87.98%	85.74%	100.00%	-
Total Cost	2,764,969	2,605,446	2,315,913	1,564,978	1,578,537	1,507,059	1,548,720	10.13%
YoY %	6.12%	12.50%	47.98%	-0.86%	4.74%	-2.69%	-	-
Horiz. %	178.53%	168.23%	149.54%	101.05%	101.93%	97.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	768,190	792,105	633,404	629,286	528,788	508,149	361,038	13.39%
YoY %	-3.02%	25.06%	0.65%	19.01%	4.06%	40.75%	-	-
Horiz. %	212.77%	219.40%	175.44%	174.30%	146.46%	140.75%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Dividend
Div	107,816	134,255	154,981	133,890	211,515	213,957	160,461	-6.40%
YoY %	-19.69%	-13.37%	15.75%	-36.70%	-1.14%	33.34%	-	-
Horiz. %	67.19%	83.67%	96.58%	83.44%	131.82%	133.34%	100.00%	-
Div Payout %	89.19%	93.81%	87.06%	73.80%	94.73%	108.18%	124.35%	-
YoY %	-4.92%	7.75%	17.97%	-22.09%	-12.43%	-13.00%	-	-
Horiz. %	71.72%	75.44%	70.01%	59.35%	76.18%	87.00%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Equity
Net Worth	768,190	792,105	633,404	629,286	528,788	508,149	361,038	13.39%
YoY %	-3.02%	25.06%	0.65%	19.01%	4.06%	40.75%	-	-
Horiz. %	212.77%	219.40%	175.44%	174.30%	146.46%	140.75%	100.00%	-
NOSH	1,347,703	1,342,551	1,347,668	1,338,907	1,321,971	1,337,234	1,337,181	0.13%
YoY %	0.38%	-0.38%	0.65%	1.28%	-1.14%	0.00%	-	-
Horiz. %	100.79%	100.40%	100.78%	100.13%	98.86%	100.00%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Ratio Analysis
NP Margin	4.34%	5.46%	7.29%	10.78%	12.72%	11.77%	7.88%	-
YoY %	-20.51%	-25.10%	-32.37%	-15.25%	8.07%	49.37%	-	-
Horiz. %	55.08%	69.29%	92.51%	136.80%	161.42%	149.37%	100.00%	-
ROE	15.74%	18.07%	28.11%	28.83%	42.23%	38.92%	35.74%	-
YoY %	-12.89%	-35.72%	-2.50%	-31.73%	8.50%	8.90%	-	-
Horiz. %	44.04%	50.56%	78.65%	80.67%	118.16%	108.90%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Per Share
RPS	214.47	205.28	185.36	131.00	136.81	127.74	125.73	9.29%
YoY %	4.48%	10.75%	41.50%	-4.25%	7.10%	1.60%	-	-
Horiz. %	170.58%	163.27%	147.43%	104.19%	108.81%	101.60%	100.00%	-
EPS	8.97	10.66	13.21	13.55	16.89	14.79	9.65	-1.20%
YoY %	-15.85%	-19.30%	-2.51%	-19.78%	14.20%	53.26%	-	-
Horiz. %	92.95%	110.47%	136.89%	140.41%	175.03%	153.26%	100.00%	-
DPS	8.00	10.00	11.50	10.00	16.00	16.00	12.00	-6.52%
YoY %	-20.00%	-13.04%	15.00%	-37.50%	0.00%	33.33%	-	-
Horiz. %	66.67%	83.33%	95.83%	83.33%	133.33%	133.33%	100.00%	-
NAPS	0.57	0.59	0.47	0.47	0.40	0.38	0.27	13.24%
YoY %	-3.39%	25.53%	0.00%	17.50%	5.26%	40.74%	-	-
Horiz. %	211.11%	218.52%	174.07%	174.07%	148.15%	140.74%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,334,927
RPS	213.95	204.00	184.90	129.83	133.87	126.44	124.44	9.44%
YoY %	4.88%	10.33%	42.42%	-3.02%	5.88%	1.61%	-	-
Horiz. %	171.93%	163.93%	148.59%	104.33%	107.58%	101.61%	100.00%	-
EPS	8.95	10.59	13.18	13.43	16.53	14.64	9.55	-1.07%
YoY %	-15.49%	-19.65%	-1.86%	-18.75%	12.91%	53.30%	-	-
Horiz. %	93.72%	110.89%	138.01%	140.63%	173.09%	153.30%	100.00%	-
DPS	7.98	9.94	11.47	9.91	15.66	15.84	11.88	-6.41%
YoY %	-19.72%	-13.34%	15.74%	-36.72%	-1.14%	33.33%	-	-
Horiz. %	67.17%	83.67%	96.55%	83.42%	131.82%	133.33%	100.00%	-
NAPS	0.5686	0.5863	0.4688	0.4658	0.3914	0.3761	0.2672	13.39%
YoY %	-3.02%	25.06%	0.64%	19.01%	4.07%	40.76%	-	-
Horiz. %	212.80%	219.42%	175.45%	174.33%	146.48%	140.76%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/16	30/10/15	31/10/14	31/10/13	31/10/12	31/10/11	29/10/10	-
Price	3.19	3.20	3.61	4.07	4.34	4.18	4.08	-
P/RPS	1.49	1.56	1.95	3.11	3.17	3.27	3.25	-12.17%
YoY %	-4.49%	-20.00%	-37.30%	-1.89%	-3.06%	0.62%	-	-
Horiz. %	45.85%	48.00%	60.00%	95.69%	97.54%	100.62%	100.00%	-
P/EPS	35.56	30.02	27.33	30.04	25.70	28.26	42.28	-2.84%
YoY %	18.45%	9.84%	-9.02%	16.89%	-9.06%	-33.16%	-	-
Horiz. %	84.11%	71.00%	64.64%	71.05%	60.79%	66.84%	100.00%	-
EY	2.81	3.33	3.66	3.33	3.89	3.54	2.37	2.87%
YoY %	-15.62%	-9.02%	9.91%	-14.40%	9.89%	49.37%	-	-
Horiz. %	118.57%	140.51%	154.43%	140.51%	164.14%	149.37%	100.00%	-
DY	2.51	3.13	3.19	2.46	3.69	3.83	2.94	-2.59%
YoY %	-19.81%	-1.88%	29.67%	-33.33%	-3.66%	30.27%	-	-
Horiz. %	85.37%	106.46%	108.50%	83.67%	125.51%	130.27%	100.00%	-
P/NAPS	5.60	5.42	7.68	8.66	10.85	11.00	15.11	-15.23%
YoY %	3.32%	-29.43%	-11.32%	-20.18%	-1.36%	-27.20%	-	-
Horiz. %	37.06%	35.87%	50.83%	57.31%	71.81%	72.80%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Price Multiplier on Announcement Date
Date	16/12/16	18/12/15	18/12/14	13/12/13	18/12/12	12/12/11	10/12/10	-
Price	3.06	3.00	3.48	3.91	4.37	4.01	4.04	-
P/RPS	1.43	1.46	1.88	2.98	3.19	3.14	3.21	-12.59%
YoY %	-2.05%	-22.34%	-36.91%	-6.58%	1.59%	-2.18%	-	-
Horiz. %	44.55%	45.48%	58.57%	92.83%	99.38%	97.82%	100.00%	-
P/EPS	34.11	28.14	26.34	28.86	25.87	27.11	41.87	-3.35%
YoY %	21.22%	6.83%	-8.73%	11.56%	-4.57%	-35.25%	-	-
Horiz. %	81.47%	67.21%	62.91%	68.93%	61.79%	64.75%	100.00%	-
EY	2.93	3.55	3.80	3.47	3.86	3.69	2.39	3.45%
YoY %	-17.46%	-6.58%	9.51%	-10.10%	4.61%	54.39%	-	-
Horiz. %	122.59%	148.54%	159.00%	145.19%	161.51%	154.39%	100.00%	-
DY	2.61	3.33	3.30	2.56	3.66	3.99	2.97	-2.12%
YoY %	-21.62%	0.91%	28.91%	-30.05%	-8.27%	34.34%	-	-
Horiz. %	87.88%	112.12%	111.11%	86.20%	123.23%	134.34%	100.00%	-
P/NAPS	5.37	5.08	7.40	8.32	10.92	10.55	14.96	-15.68%
YoY %	5.71%	-31.35%	-11.06%	-23.81%	3.51%	-29.48%	-	-
Horiz. %	35.90%	33.96%	49.47%	55.61%	72.99%	70.52%	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 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