[SPTOTO] YoY Quarter Result on 31-Jan-2013 [#3]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
18-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- -23.56%
YoY- -23.66%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 1,323,029 1,328,127 1,228,026 888,727 983,459 851,166 850,759 7.63%
PBT 78,670 151,334 124,479 130,493 164,939 161,493 139,259 -9.07%
Tax -20,849 -44,680 -48,919 -42,635 -50,354 -43,781 -40,597 -10.50%
NP 57,821 106,654 75,560 87,858 114,585 117,712 98,662 -8.51%
-
NP to SH 58,353 104,615 73,159 86,069 112,740 114,875 97,851 -8.25%
-
Tax Rate 26.50% 29.52% 39.30% 32.67% 30.53% 27.11% 29.15% -
Total Cost 1,265,208 1,221,473 1,152,466 800,869 868,874 733,454 752,097 9.05%
-
Net Worth 741,204 685,779 573,012 623,304 507,597 427,939 375,833 11.97%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 53,905 67,233 126,595 - 80,146 80,238 - -
Div Payout % 92.38% 64.27% 173.04% - 71.09% 69.85% - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 741,204 685,779 573,012 623,304 507,597 427,939 375,833 11.97%
NOSH 1,347,644 1,344,665 1,332,586 1,326,178 1,335,782 1,337,310 1,342,263 0.06%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 4.37% 8.03% 6.15% 9.89% 11.65% 13.83% 11.60% -
ROE 7.87% 15.25% 12.77% 13.81% 22.21% 26.84% 26.04% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 98.17 98.77 92.15 67.01 73.62 63.65 63.38 7.56%
EPS 4.33 7.78 5.49 6.49 8.44 8.59 7.29 -8.31%
DPS 4.00 5.00 9.50 0.00 6.00 6.00 0.00 -
NAPS 0.55 0.51 0.43 0.47 0.38 0.32 0.28 11.90%
Adjusted Per Share Value based on latest NOSH - 1,326,178
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 97.93 98.31 90.90 65.78 72.79 63.00 62.97 7.63%
EPS 4.32 7.74 5.42 6.37 8.34 8.50 7.24 -8.24%
DPS 3.99 4.98 9.37 0.00 5.93 5.94 0.00 -
NAPS 0.5486 0.5076 0.4241 0.4614 0.3757 0.3168 0.2782 11.97%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 3.13 3.39 4.05 4.35 4.28 4.12 4.13 -
P/RPS 3.19 3.43 4.39 6.49 5.81 6.47 6.52 -11.22%
P/EPS 72.29 43.57 73.77 67.03 50.71 47.96 56.65 4.14%
EY 1.38 2.29 1.36 1.49 1.97 2.08 1.77 -4.06%
DY 1.28 1.47 2.35 0.00 1.40 1.46 0.00 -
P/NAPS 5.69 6.65 9.42 9.26 11.26 12.88 14.75 -14.67%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 18/03/16 18/03/15 17/03/14 18/03/13 21/03/12 15/03/11 15/03/10 -
Price 3.43 3.36 3.93 4.21 4.30 4.00 4.28 -
P/RPS 3.49 3.40 4.26 6.28 5.84 6.28 6.75 -10.40%
P/EPS 79.21 43.19 71.58 64.87 50.95 46.57 58.71 5.11%
EY 1.26 2.32 1.40 1.54 1.96 2.15 1.70 -4.86%
DY 1.17 1.49 2.42 0.00 1.40 1.50 0.00 -
P/NAPS 6.24 6.59 9.14 8.96 11.32 12.50 15.29 -13.86%

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