[SPTOTO] YoY Quarter Result on 30-Apr-2013 [#4]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
18-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- -12.13%
YoY- -17.08%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 1,484,146 1,457,498 1,358,848 930,966 916,126 901,308 858,294 9.54%
PBT 139,680 117,886 99,570 116,054 132,794 148,078 117,321 2.94%
Tax -32,689 -35,138 -25,737 -38,257 -36,796 -42,533 -34,238 -0.76%
NP 106,991 82,748 73,833 77,797 95,998 105,545 83,083 4.30%
-
NP to SH 104,714 77,511 69,357 75,627 91,207 104,185 80,895 4.39%
-
Tax Rate 23.40% 29.81% 25.85% 32.96% 27.71% 28.72% 29.18% -
Total Cost 1,377,155 1,374,750 1,285,015 853,169 820,128 795,763 775,211 10.04%
-
Net Worth 768,172 685,105 607,699 566,191 478,637 454,722 441,245 9.67%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 67,383 67,167 92,475 53,922 66,477 40,122 106,968 -7.40%
Div Payout % 64.35% 86.66% 133.33% 71.30% 72.89% 38.51% 132.23% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 768,172 685,105 607,699 566,191 478,637 454,722 441,245 9.67%
NOSH 1,347,670 1,343,344 1,321,085 1,348,074 1,329,548 1,337,419 1,337,107 0.13%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 7.21% 5.68% 5.43% 8.36% 10.48% 11.71% 9.68% -
ROE 13.63% 11.31% 11.41% 13.36% 19.06% 22.91% 18.33% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 110.13 108.50 102.86 69.06 68.91 67.39 64.19 9.40%
EPS 7.77 5.77 5.25 5.61 6.86 7.79 6.05 4.25%
DPS 5.00 5.00 7.00 4.00 5.00 3.00 8.00 -7.52%
NAPS 0.57 0.51 0.46 0.42 0.36 0.34 0.33 9.52%
Adjusted Per Share Value based on latest NOSH - 1,348,074
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 109.86 107.88 100.58 68.91 67.81 66.71 63.53 9.54%
EPS 7.75 5.74 5.13 5.60 6.75 7.71 5.99 4.38%
DPS 4.99 4.97 6.85 3.99 4.92 2.97 7.92 -7.40%
NAPS 0.5686 0.5071 0.4498 0.4191 0.3543 0.3366 0.3266 9.67%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 3.04 3.26 3.89 4.20 4.23 4.13 4.47 -
P/RPS 2.76 3.00 3.78 6.08 6.14 6.13 6.96 -14.27%
P/EPS 39.12 56.50 74.10 74.87 61.66 53.02 73.88 -10.04%
EY 2.56 1.77 1.35 1.34 1.62 1.89 1.35 11.24%
DY 1.64 1.53 1.80 0.95 1.18 0.73 1.79 -1.44%
P/NAPS 5.33 6.39 8.46 10.00 11.75 12.15 13.55 -14.38%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 20/06/16 18/06/15 17/06/14 18/06/13 18/06/12 20/06/11 18/06/10 -
Price 2.90 3.26 3.80 4.29 4.14 4.42 4.33 -
P/RPS 2.63 3.00 3.69 6.21 6.01 6.56 6.75 -14.52%
P/EPS 37.32 56.50 72.38 76.47 60.35 56.74 71.57 -10.27%
EY 2.68 1.77 1.38 1.31 1.66 1.76 1.40 11.41%
DY 1.72 1.53 1.84 0.93 1.21 0.68 1.85 -1.20%
P/NAPS 5.09 6.39 8.26 10.21 11.50 13.00 13.12 -14.58%

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