[SPTOTO] YoY TTM 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- -6.24%

YoY- -3.41%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
TTM Result
Revenue	5,536,581	5,184,999	3,912,980	3,613,467	3,592,948	3,390,645	3,404,362	8.43%
YoY %	6.78%	32.51%	8.29%	0.57%	5.97%	-0.40%	-	-
Horiz. %	162.63%	152.30%	114.94%	106.14%	105.54%	99.60%	100.00%	-
PBT	424,470	514,827	516,729	585,613	591,909	475,152	579,647	-5.05%
YoY %	-17.55%	-0.37%	-11.76%	-1.06%	24.57%	-18.03%	-	-
Horiz. %	73.23%	88.82%	89.15%	101.03%	102.12%	81.97%	100.00%	-
Tax	-133,293	-152,229	-174,362	-171,680	-170,657	-141,892	-166,497	-3.63%
YoY %	12.44%	12.69%	-1.56%	-0.60%	-20.27%	14.78%	-	-
Horiz. %	80.06%	91.43%	104.72%	103.11%	102.50%	85.22%	100.00%	-
NP	291,177	362,598	342,367	413,933	421,252	333,260	413,150	-5.66%
YoY %	-19.70%	5.91%	-17.29%	-1.74%	26.40%	-19.34%	-	-
Horiz. %	70.48%	87.76%	82.87%	100.19%	101.96%	80.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	278,980	351,999	330,208	400,557	414,702	324,808	408,096	-6.13%
YoY %	-20.74%	6.60%	-17.56%	-3.41%	27.68%	-20.41%	-	-
Horiz. %	68.36%	86.25%	80.91%	98.15%	101.62%	79.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.40%	29.57%	33.74%	29.32%	28.83%	29.86%	28.72%	-
YoY %	6.19%	-12.36%	15.08%	1.70%	-3.45%	3.97%	-	-
Horiz. %	109.33%	102.96%	117.48%	102.09%	100.38%	103.97%	100.00%	-
Total Cost	5,245,404	4,822,401	3,570,613	3,199,534	3,171,696	3,057,385	2,991,212	9.80%
YoY %	8.77%	35.06%	11.60%	0.88%	3.74%	2.21%	-	-
Horiz. %	175.36%	161.22%	119.37%	106.96%	106.03%	102.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	741,204	685,779	573,012	623,304	507,597	427,939	375,833	11.97%
YoY %	8.08%	19.68%	-8.07%	22.80%	18.61%	13.86%	-	-
Horiz. %	197.22%	182.47%	152.46%	165.85%	135.06%	113.86%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Dividend
Div	255,325	314,805	314,304	277,979	334,222	347,702	762,029	-16.65%
YoY %	-18.89%	0.16%	13.07%	-16.83%	-3.88%	-54.37%	-	-
Horiz. %	33.51%	41.31%	41.25%	36.48%	43.86%	45.63%	100.00%	-
Div Payout %	91.52%	89.43%	95.18%	69.40%	80.59%	107.05%	186.73%	-
YoY %	2.34%	-6.04%	37.15%	-13.89%	-24.72%	-42.67%	-	-
Horiz. %	49.01%	47.89%	50.97%	37.17%	43.16%	57.33%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Equity
Net Worth	741,204	685,779	573,012	623,304	507,597	427,939	375,833	11.97%
YoY %	8.08%	19.68%	-8.07%	22.80%	18.61%	13.86%	-	-
Horiz. %	197.22%	182.47%	152.46%	165.85%	135.06%	113.86%	100.00%	-
NOSH	1,347,644	1,344,665	1,332,586	1,326,178	1,335,782	1,337,310	1,342,263	0.06%
YoY %	0.22%	0.91%	0.48%	-0.72%	-0.11%	-0.37%	-	-
Horiz. %	100.40%	100.18%	99.28%	98.80%	99.52%	99.63%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Ratio Analysis
NP Margin	5.26%	6.99%	8.75%	11.46%	11.72%	9.83%	12.14%	-
YoY %	-24.75%	-20.11%	-23.65%	-2.22%	19.23%	-19.03%	-	-
Horiz. %	43.33%	57.58%	72.08%	94.40%	96.54%	80.97%	100.00%	-
ROE	37.64%	51.33%	57.63%	64.26%	81.70%	75.90%	108.58%	-
YoY %	-26.67%	-10.93%	-10.32%	-21.35%	7.64%	-30.10%	-	-
Horiz. %	34.67%	47.27%	53.08%	59.18%	75.24%	69.90%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Per Share
RPS	410.83	385.60	293.64	272.47	268.98	253.54	253.63	8.36%
YoY %	6.54%	31.32%	7.77%	1.30%	6.09%	-0.04%	-	-
Horiz. %	161.98%	152.03%	115.77%	107.43%	106.05%	99.96%	100.00%	-
EPS	20.70	26.18	24.78	30.20	31.05	24.29	30.40	-6.20%
YoY %	-20.93%	5.65%	-17.95%	-2.74%	27.83%	-20.10%	-	-
Horiz. %	68.09%	86.12%	81.51%	99.34%	102.14%	79.90%	100.00%	-
DPS	19.00	23.50	23.50	21.00	25.00	26.00	56.77	-16.66%
YoY %	-19.15%	0.00%	11.90%	-16.00%	-3.85%	-54.20%	-	-
Horiz. %	33.47%	41.40%	41.40%	36.99%	44.04%	45.80%	100.00%	-
NAPS	0.55	0.51	0.43	0.47	0.38	0.32	0.28	11.90%
YoY %	7.84%	18.60%	-8.51%	23.68%	18.75%	14.29%	-	-
Horiz. %	196.43%	182.14%	153.57%	167.86%	135.71%	114.29%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,326,178
RPS	409.81	383.79	289.64	267.47	265.95	250.97	251.99	8.43%
YoY %	6.78%	32.51%	8.29%	0.57%	5.97%	-0.40%	-	-
Horiz. %	162.63%	152.30%	114.94%	106.14%	105.54%	99.60%	100.00%	-
EPS	20.65	26.05	24.44	29.65	30.70	24.04	30.21	-6.14%
YoY %	-20.73%	6.59%	-17.57%	-3.42%	27.70%	-20.42%	-	-
Horiz. %	68.35%	86.23%	80.90%	98.15%	101.62%	79.58%	100.00%	-
DPS	18.90	23.30	23.26	20.58	24.74	25.74	56.40	-16.65%
YoY %	-18.88%	0.17%	13.02%	-16.81%	-3.89%	-54.36%	-	-
Horiz. %	33.51%	41.31%	41.24%	36.49%	43.87%	45.64%	100.00%	-
NAPS	0.5486	0.5076	0.4241	0.4614	0.3757	0.3168	0.2782	11.97%
YoY %	8.08%	19.69%	-8.08%	22.81%	18.59%	13.87%	-	-
Horiz. %	197.20%	182.46%	152.44%	165.85%	135.05%	113.87%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Price Multiplier on Financial Quarter End Date
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	0.76	0.88	1.38	1.60	1.59	1.62	1.63	-11.93%
YoY %	-13.64%	-36.23%	-13.75%	0.63%	-1.85%	-0.61%	-	-
Horiz. %	46.63%	53.99%	84.66%	98.16%	97.55%	99.39%	100.00%	-
P/EPS	15.12	12.95	16.34	14.40	13.79	16.96	13.58	1.80%
YoY %	16.76%	-20.75%	13.47%	4.42%	-18.69%	24.89%	-	-
Horiz. %	111.34%	95.36%	120.32%	106.04%	101.55%	124.89%	100.00%	-
EY	6.61	7.72	6.12	6.94	7.25	5.90	7.36	-1.77%
YoY %	-14.38%	26.14%	-11.82%	-4.28%	22.88%	-19.84%	-	-
Horiz. %	89.81%	104.89%	83.15%	94.29%	98.51%	80.16%	100.00%	-
DY	6.07	6.93	5.80	4.83	5.84	6.31	13.75	-12.73%
YoY %	-12.41%	19.48%	20.08%	-17.29%	-7.45%	-54.11%	-	-
Horiz. %	44.15%	50.40%	42.18%	35.13%	42.47%	45.89%	100.00%	-
P/NAPS	5.69	6.65	9.42	9.26	11.26	12.88	14.75	-14.67%
YoY %	-14.44%	-29.41%	1.73%	-17.76%	-12.58%	-12.68%	-	-
Horiz. %	38.58%	45.08%	63.86%	62.78%	76.34%	87.32%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Price Multiplier on Announcement Date
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	0.83	0.87	1.34	1.55	1.60	1.58	1.69	-11.17%
YoY %	-4.60%	-35.07%	-13.55%	-3.12%	1.27%	-6.51%	-	-
Horiz. %	49.11%	51.48%	79.29%	91.72%	94.67%	93.49%	100.00%	-
P/EPS	16.57	12.84	15.86	13.94	13.85	16.47	14.08	2.74%
YoY %	29.05%	-19.04%	13.77%	0.65%	-15.91%	16.97%	-	-
Horiz. %	117.68%	91.19%	112.64%	99.01%	98.37%	116.97%	100.00%	-
EY	6.04	7.79	6.31	7.17	7.22	6.07	7.10	-2.65%
YoY %	-22.46%	23.45%	-11.99%	-0.69%	18.95%	-14.51%	-	-
Horiz. %	85.07%	109.72%	88.87%	100.99%	101.69%	85.49%	100.00%	-
DY	5.54	6.99	5.98	4.99	5.81	6.50	13.26	-13.53%
YoY %	-20.74%	16.89%	19.84%	-14.11%	-10.62%	-50.98%	-	-
Horiz. %	41.78%	52.71%	45.10%	37.63%	43.82%	49.02%	100.00%	-
P/NAPS	6.24	6.59	9.14	8.96	11.32	12.50	15.29	-13.86%
YoY %	-5.31%	-27.90%	2.01%	-20.85%	-9.44%	-18.25%	-	-
Horiz. %	40.81%	43.10%	59.78%	58.60%	74.04%	81.75%	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