[SPTOTO] YoY Quarter Result on 31-Oct-2012 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
18-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 1.72%
YoY- 6.55%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 1,428,981 1,254,139 866,885 908,705 862,371 845,790 857,105 8.88%
PBT 114,931 143,237 127,827 161,451 148,785 97,740 147,437 -4.06%
Tax -41,942 -42,627 -40,089 -46,103 -41,426 -30,532 -44,151 -0.85%
NP 72,989 100,610 87,738 115,348 107,359 67,208 103,286 -5.61%
-
NP to SH 70,649 99,688 82,632 112,594 105,673 65,082 102,544 -6.01%
-
Tax Rate 36.49% 29.76% 31.36% 28.56% 27.84% 31.24% 29.95% -
Total Cost 1,355,992 1,153,529 779,147 793,357 755,012 778,582 753,819 10.27%
-
Net Worth 790,947 634,010 627,415 528,610 508,300 360,824 309,516 16.91%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 67,029 80,937 80,095 125,544 107,010 53,455 - -
Div Payout % 94.88% 81.19% 96.93% 111.50% 101.27% 82.14% - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 790,947 634,010 627,415 528,610 508,300 360,824 309,516 16.91%
NOSH 1,340,588 1,348,958 1,334,927 1,321,525 1,337,632 1,336,386 1,345,721 -0.06%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 5.11% 8.02% 10.12% 12.69% 12.45% 7.95% 12.05% -
ROE 8.93% 15.72% 13.17% 21.30% 20.79% 18.04% 33.13% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 106.59 92.97 64.94 68.76 64.47 63.29 63.69 8.95%
EPS 5.27 7.39 6.19 8.52 7.90 4.87 7.62 -5.95%
DPS 5.00 6.00 6.00 9.50 8.00 4.00 0.00 -
NAPS 0.59 0.47 0.47 0.40 0.38 0.27 0.23 16.99%
Adjusted Per Share Value based on latest NOSH - 1,321,525
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 105.77 92.83 64.17 67.26 63.83 62.60 63.44 8.88%
EPS 5.23 7.38 6.12 8.33 7.82 4.82 7.59 -6.01%
DPS 4.96 5.99 5.93 9.29 7.92 3.96 0.00 -
NAPS 0.5855 0.4693 0.4644 0.3913 0.3762 0.2671 0.2291 16.91%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 3.20 3.61 4.07 4.34 4.18 4.08 4.23 -
P/RPS 3.00 3.88 6.27 6.31 6.48 6.45 6.64 -12.39%
P/EPS 60.72 48.85 65.75 50.94 52.91 83.78 55.51 1.50%
EY 1.65 2.05 1.52 1.96 1.89 1.19 1.80 -1.43%
DY 1.56 1.66 1.47 2.19 1.91 0.98 0.00 -
P/NAPS 5.42 7.68 8.66 10.85 11.00 15.11 18.39 -18.41%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 18/12/15 18/12/14 13/12/13 18/12/12 12/12/11 10/12/10 10/12/09 -
Price 3.00 3.48 3.91 4.37 4.01 4.04 4.11 -
P/RPS 2.81 3.74 6.02 6.36 6.22 6.38 6.45 -12.92%
P/EPS 56.93 47.09 63.17 51.29 50.76 82.96 53.94 0.90%
EY 1.76 2.12 1.58 1.95 1.97 1.21 1.85 -0.82%
DY 1.67 1.72 1.53 2.17 2.00 0.99 0.00 -
P/NAPS 5.08 7.40 8.32 10.92 10.55 14.96 17.87 -18.90%

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