[SPTOTO] YoY TTM Result on 31-Oct-2014 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
18-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 5.62%
YoY- -6.58%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
TTM Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 5,699,672 5,697,590 5,541,679 5,084,898 3,573,681 3,708,199 3,460,655 8.66%
PBT 402,020 410,133 497,134 487,972 522,743 620,059 588,463 -6.14%
Tax -135,812 -119,875 -157,124 -156,468 -168,078 -179,399 -164,084 -3.09%
NP 266,208 290,258 340,010 331,504 354,665 440,660 424,379 -7.47%
-
NP to SH 256,468 283,956 325,242 320,543 343,118 427,228 416,837 -7.76%
-
Tax Rate 33.78% 29.23% 31.61% 32.06% 32.15% 28.93% 27.88% -
Total Cost 5,433,464 5,407,332 5,201,669 4,753,394 3,219,016 3,267,539 3,036,276 10.17%
-
Net Worth 781,259 768,424 790,947 634,010 627,415 528,610 508,300 7.41%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 188,643 229,104 268,653 374,168 187,708 358,126 334,314 -9.08%
Div Payout % 73.55% 80.68% 82.60% 116.73% 54.71% 83.83% 80.20% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 781,259 768,424 790,947 634,010 627,415 528,610 508,300 7.41%
NOSH 1,351,000 1,348,112 1,340,588 1,348,958 1,334,927 1,321,525 1,337,632 0.16%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 4.67% 5.09% 6.14% 6.52% 9.92% 11.88% 12.26% -
ROE 32.83% 36.95% 41.12% 50.56% 54.69% 80.82% 82.01% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 423.14 422.63 413.38 376.95 267.71 280.60 258.71 8.53%
EPS 19.04 21.06 24.26 23.76 25.70 32.33 31.16 -7.87%
DPS 14.00 17.00 20.00 27.74 14.00 27.00 25.00 -9.20%
NAPS 0.58 0.57 0.59 0.47 0.47 0.40 0.38 7.29%
Adjusted Per Share Value based on latest NOSH - 1,348,958
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 421.89 421.73 410.19 376.38 264.52 274.48 256.16 8.66%
EPS 18.98 21.02 24.07 23.73 25.40 31.62 30.85 -7.76%
DPS 13.96 16.96 19.89 27.70 13.89 26.51 24.75 -9.09%
NAPS 0.5783 0.5688 0.5855 0.4693 0.4644 0.3913 0.3762 7.42%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 2.41 3.19 3.20 3.61 4.07 4.34 4.18 -
P/RPS 0.57 0.75 0.77 0.96 1.52 1.55 1.62 -15.96%
P/EPS 12.66 15.14 13.19 15.19 15.83 13.42 13.41 -0.95%
EY 7.90 6.60 7.58 6.58 6.32 7.45 7.46 0.95%
DY 5.81 5.33 6.25 7.68 3.44 6.22 5.98 -0.47%
P/NAPS 4.16 5.60 5.42 7.68 8.66 10.85 11.00 -14.94%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 18/12/17 16/12/16 18/12/15 18/12/14 13/12/13 18/12/12 12/12/11 -
Price 2.28 3.06 3.00 3.48 3.91 4.37 4.01 -
P/RPS 0.54 0.72 0.73 0.92 1.46 1.56 1.55 -16.10%
P/EPS 11.97 14.53 12.37 14.65 15.21 13.52 12.87 -1.19%
EY 8.35 6.88 8.09 6.83 6.57 7.40 7.77 1.20%
DY 6.14 5.56 6.67 7.97 3.58 6.18 6.23 -0.24%
P/NAPS 3.93 5.37 5.08 7.40 8.32 10.92 10.55 -15.16%

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