[SPTOTO] YoY TTM Result on 30-Apr-2014 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

17-Jun-2014

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

30-Apr-2014 [#4]

Profit Trend

QoQ- -1.9%

YoY- -15.86%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
TTM Result
Revenue	5,734,546	5,563,229	5,283,649	4,340,862	3,628,307	3,607,766	3,433,659	8.91%
YoY %	3.08%	5.29%	21.72%	19.64%	0.57%	5.07%	-	-
Horiz. %	167.01%	162.02%	153.88%	126.42%	105.67%	105.07%	100.00%	-
PBT	380,204	446,264	533,143	500,245	568,873	576,625	505,909	-4.64%
YoY %	-14.80%	-16.30%	6.58%	-12.06%	-1.34%	13.98%	-	-
Horiz. %	75.15%	88.21%	105.38%	98.88%	112.45%	113.98%	100.00%	-
Tax	-129,393	-130,844	-161,630	-161,842	-173,141	-164,920	-150,187	-2.45%
YoY %	1.11%	19.05%	0.13%	6.53%	-4.98%	-9.81%	-	-
Horiz. %	86.15%	87.12%	107.62%	107.76%	115.28%	109.81%	100.00%	-
NP	250,811	315,420	371,513	338,403	395,732	411,705	355,722	-5.65%
YoY %	-20.48%	-15.10%	9.78%	-14.49%	-3.88%	15.74%	-	-
Horiz. %	70.51%	88.67%	104.44%	95.13%	111.25%	115.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	241,313	306,183	360,153	323,938	384,977	401,724	348,098	-5.91%
YoY %	-21.19%	-14.99%	11.18%	-15.86%	-4.17%	15.41%	-	-
Horiz. %	69.32%	87.96%	103.46%	93.06%	110.59%	115.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.03%	29.32%	30.32%	32.35%	30.44%	28.60%	29.69%	-
YoY %	16.06%	-3.30%	-6.28%	6.27%	6.43%	-3.67%	-	-
Horiz. %	114.62%	98.75%	102.12%	108.96%	102.53%	96.33%	100.00%	-
Total Cost	5,483,735	5,247,809	4,912,136	4,002,459	3,232,575	3,196,061	3,077,937	10.09%
YoY %	4.50%	6.83%	22.73%	23.82%	1.14%	3.84%	-	-
Horiz. %	178.16%	170.50%	159.59%	130.04%	105.02%	103.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	767,995	768,172	685,105	607,699	566,191	478,637	454,722	9.11%
YoY %	-0.02%	12.12%	12.74%	7.33%	18.29%	5.26%	-	-
Horiz. %	168.89%	168.93%	150.66%	133.64%	124.51%	105.26%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Dividend
Div	188,631	255,542	289,497	352,857	265,425	360,577	280,856	-6.41%
YoY %	-26.18%	-11.73%	-17.96%	32.94%	-26.39%	28.39%	-	-
Horiz. %	67.16%	90.99%	103.08%	125.64%	94.51%	128.39%	100.00%	-
Div Payout %	78.17%	83.46%	80.38%	108.93%	68.95%	89.76%	80.68%	-
YoY %	-6.34%	3.83%	-26.21%	57.98%	-23.18%	11.25%	-	-
Horiz. %	96.89%	103.45%	99.63%	135.01%	85.46%	111.25%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Equity
Net Worth	767,995	768,172	685,105	607,699	566,191	478,637	454,722	9.11%
YoY %	-0.02%	12.12%	12.74%	7.33%	18.29%	5.26%	-	-
Horiz. %	168.89%	168.93%	150.66%	133.64%	124.51%	105.26%	100.00%	-
NOSH	1,347,360	1,347,670	1,343,344	1,321,085	1,348,074	1,329,548	1,337,419	0.12%
YoY %	-0.02%	0.32%	1.68%	-2.00%	1.39%	-0.59%	-	-
Horiz. %	100.74%	100.77%	100.44%	98.78%	100.80%	99.41%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Ratio Analysis
NP Margin	4.37%	5.67%	7.03%	7.80%	10.91%	11.41%	10.36%	-
YoY %	-22.93%	-19.35%	-9.87%	-28.51%	-4.38%	10.14%	-	-
Horiz. %	42.18%	54.73%	67.86%	75.29%	105.31%	110.14%	100.00%	-
ROE	31.42%	39.86%	52.57%	53.31%	67.99%	83.93%	76.55%	-
YoY %	-21.17%	-24.18%	-1.39%	-21.59%	-18.99%	9.64%	-	-
Horiz. %	41.05%	52.07%	68.67%	69.64%	88.82%	109.64%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Per Share
RPS	425.61	412.80	393.32	328.58	269.15	271.35	256.74	8.78%
YoY %	3.10%	4.95%	19.70%	22.08%	-0.81%	5.69%	-	-
Horiz. %	165.77%	160.79%	153.20%	127.98%	104.83%	105.69%	100.00%	-
EPS	17.91	22.72	26.81	24.52	28.56	30.22	26.03	-6.03%
YoY %	-21.17%	-15.26%	9.34%	-14.15%	-5.49%	16.10%	-	-
Horiz. %	68.81%	87.28%	103.00%	94.20%	109.72%	116.10%	100.00%	-
DPS	14.00	19.00	21.50	26.50	20.00	27.00	21.00	-6.52%
YoY %	-26.32%	-11.63%	-18.87%	32.50%	-25.93%	28.57%	-	-
Horiz. %	66.67%	90.48%	102.38%	126.19%	95.24%	128.57%	100.00%	-
NAPS	0.57	0.57	0.51	0.46	0.42	0.36	0.34	8.98%
YoY %	0.00%	11.76%	10.87%	9.52%	16.67%	5.88%	-	-
Horiz. %	167.65%	167.65%	150.00%	135.29%	123.53%	105.88%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,321,085
RPS	424.47	411.79	391.09	321.31	268.56	267.04	254.16	8.91%
YoY %	3.08%	5.29%	21.72%	19.64%	0.57%	5.07%	-	-
Horiz. %	167.01%	162.02%	153.88%	126.42%	105.67%	105.07%	100.00%	-
EPS	17.86	22.66	26.66	23.98	28.50	29.74	25.77	-5.92%
YoY %	-21.18%	-15.00%	11.18%	-15.86%	-4.17%	15.41%	-	-
Horiz. %	69.31%	87.93%	103.45%	93.05%	110.59%	115.41%	100.00%	-
DPS	13.96	18.92	21.43	26.12	19.65	26.69	20.79	-6.41%
YoY %	-26.22%	-11.71%	-17.96%	32.93%	-26.38%	28.38%	-	-
Horiz. %	67.15%	91.01%	103.08%	125.64%	94.52%	128.38%	100.00%	-
NAPS	0.5685	0.5686	0.5071	0.4498	0.4191	0.3543	0.3366	9.11%
YoY %	-0.02%	12.13%	12.74%	7.33%	18.29%	5.26%	-	-
Horiz. %	168.89%	168.92%	150.65%	133.63%	124.51%	105.26%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/17	29/04/16	30/04/15	30/04/14	30/04/13	30/04/12	29/04/11	-
Price	2.81	3.04	3.26	3.89	4.20	4.23	4.13	-
P/RPS	0.66	0.74	0.83	1.18	1.56	1.56	1.61	-13.79%
YoY %	-10.81%	-10.84%	-29.66%	-24.36%	0.00%	-3.11%	-	-
Horiz. %	40.99%	45.96%	51.55%	73.29%	96.89%	96.89%	100.00%	-
P/EPS	15.69	13.38	12.16	15.86	14.71	14.00	15.87	-0.18%
YoY %	17.26%	10.03%	-23.33%	7.82%	5.07%	-11.78%	-	-
Horiz. %	98.87%	84.31%	76.62%	99.94%	92.69%	88.22%	100.00%	-
EY	6.37	7.47	8.22	6.30	6.80	7.14	6.30	0.18%
YoY %	-14.73%	-9.12%	30.48%	-7.35%	-4.76%	13.33%	-	-
Horiz. %	101.11%	118.57%	130.48%	100.00%	107.94%	113.33%	100.00%	-
DY	4.98	6.25	6.60	6.81	4.76	6.38	5.08	-0.33%
YoY %	-20.32%	-5.30%	-3.08%	43.07%	-25.39%	25.59%	-	-
Horiz. %	98.03%	123.03%	129.92%	134.06%	93.70%	125.59%	100.00%	-
P/NAPS	4.93	5.33	6.39	8.46	10.00	11.75	12.15	-13.94%
YoY %	-7.50%	-16.59%	-24.47%	-15.40%	-14.89%	-3.29%	-	-
Horiz. %	40.58%	43.87%	52.59%	69.63%	82.30%	96.71%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Price Multiplier on Announcement Date
Date	20/06/17	20/06/16	18/06/15	17/06/14	18/06/13	18/06/12	20/06/11	-
Price	2.57	2.90	3.26	3.80	4.29	4.14	4.42	-
P/RPS	0.60	0.70	0.83	1.16	1.59	1.53	1.72	-16.08%
YoY %	-14.29%	-15.66%	-28.45%	-27.04%	3.92%	-11.05%	-	-
Horiz. %	34.88%	40.70%	48.26%	67.44%	92.44%	88.95%	100.00%	-
P/EPS	14.35	12.76	12.16	15.50	15.02	13.70	16.98	-2.76%
YoY %	12.46%	4.93%	-21.55%	3.20%	9.64%	-19.32%	-	-
Horiz. %	84.51%	75.15%	71.61%	91.28%	88.46%	80.68%	100.00%	-
EY	6.97	7.83	8.22	6.45	6.66	7.30	5.89	2.84%
YoY %	-10.98%	-4.74%	27.44%	-3.15%	-8.77%	23.94%	-	-
Horiz. %	118.34%	132.94%	139.56%	109.51%	113.07%	123.94%	100.00%	-
DY	5.45	6.55	6.60	6.97	4.66	6.52	4.75	2.31%
YoY %	-16.79%	-0.76%	-5.31%	49.57%	-28.53%	37.26%	-	-
Horiz. %	114.74%	137.89%	138.95%	146.74%	98.11%	137.26%	100.00%	-
P/NAPS	4.51	5.09	6.39	8.26	10.21	11.50	13.00	-16.16%
YoY %	-11.39%	-20.34%	-22.64%	-19.10%	-11.22%	-11.54%	-	-
Horiz. %	34.69%	39.15%	49.15%	63.54%	78.54%	88.46%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos