[SPTOTO] YoY TTM Result on 31-Jul-2013 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

12-Sep-2013

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

31-Jul-2013 [#1]

Profit Trend

QoQ- -3.09%

YoY- -11.24%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
TTM Result
Revenue	5,671,763	5,366,837	4,697,644	3,615,501	3,661,865	3,444,074	3,401,553	8.88%
YoY %	5.68%	14.25%	29.93%	-1.27%	6.32%	1.25%	-	-
Horiz. %	166.74%	157.78%	138.10%	106.29%	107.65%	101.25%	100.00%	-
PBT	429,682	525,440	472,562	556,367	607,393	537,418	502,615	-2.57%
YoY %	-18.22%	11.19%	-15.06%	-8.40%	13.02%	6.92%	-	-
Horiz. %	85.49%	104.54%	94.02%	110.69%	120.85%	106.92%	100.00%	-
Tax	-130,501	-157,809	-153,930	-174,092	-174,722	-153,190	-152,327	-2.54%
YoY %	17.30%	-2.52%	11.58%	0.36%	-14.06%	-0.57%	-	-
Horiz. %	85.67%	103.60%	101.05%	114.29%	114.70%	100.57%	100.00%	-
NP	299,181	367,631	318,632	382,275	432,671	384,228	350,288	-2.59%
YoY %	-18.62%	15.38%	-16.65%	-11.65%	12.61%	9.69%	-	-
Horiz. %	85.41%	104.95%	90.96%	109.13%	123.52%	109.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	292,457	354,281	303,487	373,080	420,307	376,246	345,246	-2.72%
YoY %	-17.45%	16.74%	-18.65%	-11.24%	11.71%	8.98%	-	-
Horiz. %	84.71%	102.62%	87.90%	108.06%	121.74%	108.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.37%	30.03%	32.57%	31.29%	28.77%	28.50%	30.31%	-
YoY %	1.13%	-7.80%	4.09%	8.76%	0.95%	-5.97%	-	-
Horiz. %	100.20%	99.08%	107.46%	103.23%	94.92%	94.03%	100.00%	-
Total Cost	5,372,582	4,999,206	4,379,012	3,233,226	3,229,194	3,059,846	3,051,265	9.87%
YoY %	7.47%	14.16%	35.44%	0.12%	5.53%	0.28%	-	-
Horiz. %	176.08%	163.84%	143.51%	105.96%	105.83%	100.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	754,471	726,014	606,756	617,437	515,745	507,975	401,397	11.08%
YoY %	3.92%	19.66%	-1.73%	19.72%	1.53%	26.55%	-	-
Horiz. %	187.96%	180.87%	151.16%	153.82%	128.49%	126.55%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Dividend
Div	242,209	282,561	373,326	233,158	339,592	280,758	214,007	2.08%
YoY %	-14.28%	-24.31%	60.12%	-31.34%	20.96%	31.19%	-	-
Horiz. %	113.18%	132.03%	174.45%	108.95%	158.68%	131.19%	100.00%	-
Div Payout %	82.82%	79.76%	123.01%	62.50%	80.80%	74.62%	61.99%	-
YoY %	3.84%	-35.16%	96.82%	-22.65%	8.28%	20.37%	-	-
Horiz. %	133.60%	128.67%	198.44%	100.82%	130.34%	120.37%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Equity
Net Worth	754,471	726,014	606,756	617,437	515,745	507,975	401,397	11.08%
YoY %	3.92%	19.66%	-1.73%	19.72%	1.53%	26.55%	-	-
Horiz. %	187.96%	180.87%	151.16%	153.82%	128.49%	126.55%	100.00%	-
NOSH	1,347,270	1,344,471	1,348,347	1,342,255	1,322,425	1,336,777	1,337,991	0.11%
YoY %	0.21%	-0.29%	0.45%	1.50%	-1.07%	-0.09%	-	-
Horiz. %	100.69%	100.48%	100.77%	100.32%	98.84%	99.91%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Ratio Analysis
NP Margin	5.27%	6.85%	6.78%	10.57%	11.82%	11.16%	10.30%	-
YoY %	-23.07%	1.03%	-35.86%	-10.58%	5.91%	8.35%	-	-
Horiz. %	51.17%	66.50%	65.83%	102.62%	114.76%	108.35%	100.00%	-
ROE	38.76%	48.80%	50.02%	60.42%	81.49%	74.07%	86.01%	-
YoY %	-20.57%	-2.44%	-17.21%	-25.86%	10.02%	-13.88%	-	-
Horiz. %	45.06%	56.74%	58.16%	70.25%	94.74%	86.12%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Per Share
RPS	420.98	399.18	348.40	269.36	276.91	257.64	254.23	8.76%
YoY %	5.46%	14.58%	29.34%	-2.73%	7.48%	1.34%	-	-
Horiz. %	165.59%	157.02%	137.04%	105.95%	108.92%	101.34%	100.00%	-
EPS	21.71	26.35	22.51	27.80	31.78	28.15	25.80	-2.83%
YoY %	-17.61%	17.06%	-19.03%	-12.52%	12.90%	9.11%	-	-
Horiz. %	84.15%	102.13%	87.25%	107.75%	123.18%	109.11%	100.00%	-
DPS	18.00	21.00	27.69	17.50	25.50	21.00	16.00	1.98%
YoY %	-14.29%	-24.16%	58.23%	-31.37%	21.43%	31.25%	-	-
Horiz. %	112.50%	131.25%	173.06%	109.38%	159.38%	131.25%	100.00%	-
NAPS	0.56	0.54	0.45	0.46	0.39	0.38	0.30	10.95%
YoY %	3.70%	20.00%	-2.17%	17.95%	2.63%	26.67%	-	-
Horiz. %	186.67%	180.00%	150.00%	153.33%	130.00%	126.67%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,342,255
RPS	419.82	397.25	347.72	267.62	271.05	254.93	251.78	8.88%
YoY %	5.68%	14.24%	29.93%	-1.27%	6.32%	1.25%	-	-
Horiz. %	166.74%	157.78%	138.10%	106.29%	107.65%	101.25%	100.00%	-
EPS	21.65	26.22	22.46	27.62	31.11	27.85	25.55	-2.72%
YoY %	-17.43%	16.74%	-18.68%	-11.22%	11.71%	9.00%	-	-
Horiz. %	84.74%	102.62%	87.91%	108.10%	121.76%	109.00%	100.00%	-
DPS	17.93	20.91	27.63	17.26	25.14	20.78	15.84	2.08%
YoY %	-14.25%	-24.32%	60.08%	-31.34%	20.98%	31.19%	-	-
Horiz. %	113.19%	132.01%	174.43%	108.96%	158.71%	131.19%	100.00%	-
NAPS	0.5585	0.5374	0.4491	0.457	0.3818	0.376	0.2971	11.08%
YoY %	3.93%	19.66%	-1.73%	19.70%	1.54%	26.56%	-	-
Horiz. %	187.98%	180.88%	151.16%	153.82%	128.51%	126.56%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	29/07/11	30/07/10	-
Price	3.28	3.33	3.85	4.18	4.19	4.31	4.11	-
P/RPS	0.78	0.83	1.11	1.55	1.51	1.67	1.62	-11.45%
YoY %	-6.02%	-25.23%	-28.39%	2.65%	-9.58%	3.09%	-	-
Horiz. %	48.15%	51.23%	68.52%	95.68%	93.21%	103.09%	100.00%	-
P/EPS	15.11	12.64	17.10	15.04	13.18	15.31	15.93	-0.87%
YoY %	19.54%	-26.08%	13.70%	14.11%	-13.91%	-3.89%	-	-
Horiz. %	94.85%	79.35%	107.34%	94.41%	82.74%	96.11%	100.00%	-
EY	6.62	7.91	5.85	6.65	7.59	6.53	6.28	0.88%
YoY %	-16.31%	35.21%	-12.03%	-12.38%	16.23%	3.98%	-	-
Horiz. %	105.41%	125.96%	93.15%	105.89%	120.86%	103.98%	100.00%	-
DY	5.49	6.31	7.19	4.19	6.09	4.87	3.89	5.90%
YoY %	-13.00%	-12.24%	71.60%	-31.20%	25.05%	25.19%	-	-
Horiz. %	141.13%	162.21%	184.83%	107.71%	156.56%	125.19%	100.00%	-
P/NAPS	5.86	6.17	8.56	9.09	10.74	11.34	13.70	-13.18%
YoY %	-5.02%	-27.92%	-5.83%	-15.36%	-5.29%	-17.23%	-	-
Horiz. %	42.77%	45.04%	62.48%	66.35%	78.39%	82.77%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Price Multiplier on Announcement Date
Date	19/09/16	17/09/15	19/09/14	12/09/13	18/09/12	21/09/11	20/09/10	-
Price	3.32	3.12	3.73	4.19	4.29	4.26	4.02	-
P/RPS	0.79	0.78	1.07	1.56	1.55	1.65	1.58	-10.90%
YoY %	1.28%	-27.10%	-31.41%	0.65%	-6.06%	4.43%	-	-
Horiz. %	50.00%	49.37%	67.72%	98.73%	98.10%	104.43%	100.00%	-
P/EPS	15.29	11.84	16.57	15.07	13.50	15.14	15.58	-0.31%
YoY %	29.14%	-28.55%	9.95%	11.63%	-10.83%	-2.82%	-	-
Horiz. %	98.14%	75.99%	106.35%	96.73%	86.65%	97.18%	100.00%	-
EY	6.54	8.45	6.03	6.63	7.41	6.61	6.42	0.30%
YoY %	-22.60%	40.13%	-9.05%	-10.53%	12.10%	2.96%	-	-
Horiz. %	101.87%	131.62%	93.93%	103.27%	115.42%	102.96%	100.00%	-
DY	5.42	6.73	7.42	4.18	5.94	4.93	3.98	5.27%
YoY %	-19.47%	-9.30%	77.51%	-29.63%	20.49%	23.87%	-	-
Horiz. %	136.18%	169.10%	186.43%	105.03%	149.25%	123.87%	100.00%	-
P/NAPS	5.93	5.78	8.29	9.11	11.00	11.21	13.40	-12.69%
YoY %	2.60%	-30.28%	-9.00%	-17.18%	-1.87%	-16.34%	-	-
Horiz. %	44.25%	43.13%	61.87%	67.99%	82.09%	83.66%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:45:00

EMA 5

5 Mins

SELL

2024-06-28 16:40:00

EMA 5

10 Mins

SELL

2024-06-28 16:25:00

EMA 5

5 Mins

BUY

2024-06-28 16:20:00

EMA 5

10 Mins

BUY

2024-06-28 16:20:00

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

928

HLIND

HONG LEONG INDUSTRIES BHD

924

JCY

JCY INTERNATIONAL BERHAD

669

DNEX

DAGANG NEXCHANGE BERHAD

663

GENTING

GENTING BHD

627

YTLPOWR

YTL POWER INTERNATIONAL BHD

575

MAYBANK

MALAYAN BANKING BHD

511

NOTION

NOTION VTEC BHD

506

MYEG

MY E.G. SERVICES BHD

501

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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