[SPTOTO] YoY TTM 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- -3.89%

YoY- -4.17%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
TTM Result
Revenue	5,563,229	5,283,649	4,340,862	3,628,307	3,607,766	3,433,659	3,392,323	8.58%
YoY %	5.29%	21.72%	19.64%	0.57%	5.07%	1.22%	-	-
Horiz. %	163.99%	155.75%	127.96%	106.96%	106.35%	101.22%	100.00%	-
PBT	446,264	533,143	500,245	568,873	576,625	505,909	546,155	-3.30%
YoY %	-16.30%	6.58%	-12.06%	-1.34%	13.98%	-7.37%	-	-
Horiz. %	81.71%	97.62%	91.59%	104.16%	105.58%	92.63%	100.00%	-
Tax	-130,844	-161,630	-161,842	-173,141	-164,920	-150,187	-159,740	-3.26%
YoY %	19.05%	0.13%	6.53%	-4.98%	-9.81%	5.98%	-	-
Horiz. %	81.91%	101.18%	101.32%	108.39%	103.24%	94.02%	100.00%	-
NP	315,420	371,513	338,403	395,732	411,705	355,722	386,415	-3.32%
YoY %	-15.10%	9.78%	-14.49%	-3.88%	15.74%	-7.94%	-	-
Horiz. %	81.63%	96.14%	87.58%	102.41%	106.54%	92.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	306,183	360,153	323,938	384,977	401,724	348,098	381,742	-3.60%
YoY %	-14.99%	11.18%	-15.86%	-4.17%	15.41%	-8.81%	-	-
Horiz. %	80.21%	94.34%	84.86%	100.85%	105.23%	91.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.32%	30.32%	32.35%	30.44%	28.60%	29.69%	29.25%	-
YoY %	-3.30%	-6.28%	6.27%	6.43%	-3.67%	1.50%	-	-
Horiz. %	100.24%	103.66%	110.60%	104.07%	97.78%	101.50%	100.00%	-
Total Cost	5,247,809	4,912,136	4,002,459	3,232,575	3,196,061	3,077,937	3,005,908	9.72%
YoY %	6.83%	22.73%	23.82%	1.14%	3.84%	2.40%	-	-
Horiz. %	174.58%	163.42%	133.15%	107.54%	106.33%	102.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	768,172	685,105	607,699	566,191	478,637	454,722	441,245	9.67%
YoY %	12.12%	12.74%	7.33%	18.29%	5.26%	3.05%	-	-
Horiz. %	174.09%	155.27%	137.72%	128.32%	108.47%	103.05%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Dividend
Div	255,542	289,497	352,857	265,425	360,577	280,856	730,854	-16.05%
YoY %	-11.73%	-17.96%	32.94%	-26.39%	28.39%	-61.57%	-	-
Horiz. %	34.96%	39.61%	48.28%	36.32%	49.34%	38.43%	100.00%	-
Div Payout %	83.46%	80.38%	108.93%	68.95%	89.76%	80.68%	191.45%	-
YoY %	3.83%	-26.21%	57.98%	-23.18%	11.25%	-57.86%	-	-
Horiz. %	43.59%	41.98%	56.90%	36.01%	46.88%	42.14%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Equity
Net Worth	768,172	685,105	607,699	566,191	478,637	454,722	441,245	9.67%
YoY %	12.12%	12.74%	7.33%	18.29%	5.26%	3.05%	-	-
Horiz. %	174.09%	155.27%	137.72%	128.32%	108.47%	103.05%	100.00%	-
NOSH	1,347,670	1,343,344	1,321,085	1,348,074	1,329,548	1,337,419	1,337,107	0.13%
YoY %	0.32%	1.68%	-2.00%	1.39%	-0.59%	0.02%	-	-
Horiz. %	100.79%	100.47%	98.80%	100.82%	99.43%	100.02%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Ratio Analysis
NP Margin	5.67%	7.03%	7.80%	10.91%	11.41%	10.36%	11.39%	-
YoY %	-19.35%	-9.87%	-28.51%	-4.38%	10.14%	-9.04%	-	-
Horiz. %	49.78%	61.72%	68.48%	95.79%	100.18%	90.96%	100.00%	-
ROE	39.86%	52.57%	53.31%	67.99%	83.93%	76.55%	86.51%	-
YoY %	-24.18%	-1.39%	-21.59%	-18.99%	9.64%	-11.51%	-	-
Horiz. %	46.08%	60.77%	61.62%	78.59%	97.02%	88.49%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Per Share
RPS	412.80	393.32	328.58	269.15	271.35	256.74	253.71	8.44%
YoY %	4.95%	19.70%	22.08%	-0.81%	5.69%	1.19%	-	-
Horiz. %	162.71%	155.03%	129.51%	106.09%	106.95%	101.19%	100.00%	-
EPS	22.72	26.81	24.52	28.56	30.22	26.03	28.55	-3.73%
YoY %	-15.26%	9.34%	-14.15%	-5.49%	16.10%	-8.83%	-	-
Horiz. %	79.58%	93.91%	85.88%	100.04%	105.85%	91.17%	100.00%	-
DPS	19.00	21.50	26.50	20.00	27.00	21.00	54.66	-16.13%
YoY %	-11.63%	-18.87%	32.50%	-25.93%	28.57%	-61.58%	-	-
Horiz. %	34.76%	39.33%	48.48%	36.59%	49.40%	38.42%	100.00%	-
NAPS	0.57	0.51	0.46	0.42	0.36	0.34	0.33	9.52%
YoY %	11.76%	10.87%	9.52%	16.67%	5.88%	3.03%	-	-
Horiz. %	172.73%	154.55%	139.39%	127.27%	109.09%	103.03%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,348,074
RPS	411.79	391.09	321.31	268.56	267.04	254.16	251.10	8.58%
YoY %	5.29%	21.72%	19.64%	0.57%	5.07%	1.22%	-	-
Horiz. %	163.99%	155.75%	127.96%	106.95%	106.35%	101.22%	100.00%	-
EPS	22.66	26.66	23.98	28.50	29.74	25.77	28.26	-3.61%
YoY %	-15.00%	11.18%	-15.86%	-4.17%	15.41%	-8.81%	-	-
Horiz. %	80.18%	94.34%	84.85%	100.85%	105.24%	91.19%	100.00%	-
DPS	18.92	21.43	26.12	19.65	26.69	20.79	54.10	-16.04%
YoY %	-11.71%	-17.96%	32.93%	-26.38%	28.38%	-61.57%	-	-
Horiz. %	34.97%	39.61%	48.28%	36.32%	49.33%	38.43%	100.00%	-
NAPS	0.5686	0.5071	0.4498	0.4191	0.3543	0.3366	0.3266	9.67%
YoY %	12.13%	12.74%	7.33%	18.29%	5.26%	3.06%	-	-
Horiz. %	174.10%	155.27%	137.72%	128.32%	108.48%	103.06%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Price Multiplier on Financial Quarter End Date
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	0.74	0.83	1.18	1.56	1.56	1.61	1.76	-13.43%
YoY %	-10.84%	-29.66%	-24.36%	0.00%	-3.11%	-8.52%	-	-
Horiz. %	42.05%	47.16%	67.05%	88.64%	88.64%	91.48%	100.00%	-
P/EPS	13.38	12.16	15.86	14.71	14.00	15.87	15.66	-2.58%
YoY %	10.03%	-23.33%	7.82%	5.07%	-11.78%	1.34%	-	-
Horiz. %	85.44%	77.65%	101.28%	93.93%	89.40%	101.34%	100.00%	-
EY	7.47	8.22	6.30	6.80	7.14	6.30	6.39	2.63%
YoY %	-9.12%	30.48%	-7.35%	-4.76%	13.33%	-1.41%	-	-
Horiz. %	116.90%	128.64%	98.59%	106.42%	111.74%	98.59%	100.00%	-
DY	6.25	6.60	6.81	4.76	6.38	5.08	12.23	-10.57%
YoY %	-5.30%	-3.08%	43.07%	-25.39%	25.59%	-58.46%	-	-
Horiz. %	51.10%	53.97%	55.68%	38.92%	52.17%	41.54%	100.00%	-
P/NAPS	5.33	6.39	8.46	10.00	11.75	12.15	13.55	-14.38%
YoY %	-16.59%	-24.47%	-15.40%	-14.89%	-3.29%	-10.33%	-	-
Horiz. %	39.34%	47.16%	62.44%	73.80%	86.72%	89.67%	100.00%	-

	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	30/04/10	CAGR
Price Multiplier on Announcement Date
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	0.70	0.83	1.16	1.59	1.53	1.72	1.71	-13.81%
YoY %	-15.66%	-28.45%	-27.04%	3.92%	-11.05%	0.58%	-	-
Horiz. %	40.94%	48.54%	67.84%	92.98%	89.47%	100.58%	100.00%	-
P/EPS	12.76	12.16	15.50	15.02	13.70	16.98	15.17	-2.83%
YoY %	4.93%	-21.55%	3.20%	9.64%	-19.32%	11.93%	-	-
Horiz. %	84.11%	80.16%	102.18%	99.01%	90.31%	111.93%	100.00%	-
EY	7.83	8.22	6.45	6.66	7.30	5.89	6.59	2.91%
YoY %	-4.74%	27.44%	-3.15%	-8.77%	23.94%	-10.62%	-	-
Horiz. %	118.82%	124.73%	97.88%	101.06%	110.77%	89.38%	100.00%	-
DY	6.55	6.60	6.97	4.66	6.52	4.75	12.62	-10.34%
YoY %	-0.76%	-5.31%	49.57%	-28.53%	37.26%	-62.36%	-	-
Horiz. %	51.90%	52.30%	55.23%	36.93%	51.66%	37.64%	100.00%	-
P/NAPS	5.09	6.39	8.26	10.21	11.50	13.00	13.12	-14.58%
YoY %	-20.34%	-22.64%	-19.10%	-11.22%	-11.54%	-0.91%	-	-
Horiz. %	38.80%	48.70%	62.96%	77.82%	87.65%	99.09%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-03 16:40:00

EMA 5

5 Mins

BUY

2024-05-03 16:30:00

EMA 5

10 Mins

BUY

2024-05-03 16:25:00

ADX

5 Mins

BUY

2024-05-03 16:15:00

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

PTRANS

PERAK TRANSIT BERHAD

325

HLIND

HONG LEONG INDUSTRIES BHD

318

YTLPOWR

YTL POWER INTERNATIONAL BHD

242

MYEG

MY E.G. SERVICES BHD

203

YTL

YTL CORPORATION BHD

167

PBBANK

PUBLIC BANK BHD

160

SAPNRG

SAPURA ENERGY BERHAD

142

GENTING

GENTING BHD

141

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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