[SPTOTO] YoY Annualized Quarter 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- -3.16%

YoY- -15.95%

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
Annualized Quarter Result
Revenue	5,734,546	5,563,227	5,283,644	4,340,839	3,628,362	3,607,754	3,433,216	8.91%
YoY %	3.08%	5.29%	21.72%	19.64%	0.57%	5.08%	-	-
Horiz. %	167.03%	162.04%	153.90%	126.44%	105.68%	105.08%	100.00%	-
PBT	380,204	445,658	534,012	509,722	569,526	579,150	508,402	-4.72%
YoY %	-14.69%	-16.55%	4.77%	-10.50%	-1.66%	13.92%	-	-
Horiz. %	74.78%	87.66%	105.04%	100.26%	112.02%	113.92%	100.00%	-
Tax	-129,393	-127,566	-160,708	-166,026	-166,020	-163,465	-150,961	-2.53%
YoY %	-1.43%	20.62%	3.20%	0.00%	-1.56%	-8.28%	-	-
Horiz. %	85.71%	84.50%	106.46%	109.98%	109.98%	108.28%	100.00%	-
NP	250,811	318,092	373,304	343,696	403,506	415,685	357,441	-5.72%
YoY %	-21.15%	-14.79%	8.61%	-14.82%	-2.93%	16.29%	-	-
Horiz. %	70.17%	88.99%	104.44%	96.15%	112.89%	116.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	241,313	308,640	361,610	328,706	391,085	405,476	349,761	-5.99%
YoY %	-21.81%	-14.65%	10.01%	-15.95%	-3.55%	15.93%	-	-
Horiz. %	68.99%	88.24%	103.39%	93.98%	111.81%	115.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.03%	28.62%	30.09%	32.57%	29.15%	28.22%	29.69%	-
YoY %	18.90%	-4.89%	-7.61%	11.73%	3.30%	-4.95%	-	-
Horiz. %	114.62%	96.40%	101.35%	109.70%	98.18%	95.05%	100.00%	-
Total Cost	5,483,735	5,245,135	4,910,340	3,997,143	3,224,856	3,192,069	3,075,775	10.10%
YoY %	4.55%	6.82%	22.85%	23.95%	1.03%	3.78%	-	-
Horiz. %	178.29%	170.53%	159.65%	129.96%	104.85%	103.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	768,426	768,829	686,646	612,963	558,130	480,626	454,680	9.13%
YoY %	-0.05%	11.97%	12.02%	9.82%	16.13%	5.71%	-	-
Horiz. %	169.00%	169.09%	151.02%	134.81%	122.75%	105.71%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Dividend
Div	188,736	256,276	289,468	353,120	372,086	360,470	280,832	-6.40%
YoY %	-26.35%	-11.47%	-18.03%	-5.10%	3.22%	28.36%	-	-
Horiz. %	67.21%	91.26%	103.08%	125.74%	132.49%	128.36%	100.00%	-
Div Payout %	78.21%	83.03%	80.05%	107.43%	95.14%	88.90%	80.29%	-
YoY %	-5.81%	3.72%	-25.49%	12.92%	7.02%	10.72%	-	-
Horiz. %	97.41%	103.41%	99.70%	133.80%	118.50%	110.72%	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	768,426	768,829	686,646	612,963	558,130	480,626	454,680	9.13%
YoY %	-0.05%	11.97%	12.02%	9.82%	16.13%	5.71%	-	-
Horiz. %	169.00%	169.09%	151.02%	134.81%	122.75%	105.71%	100.00%	-
NOSH	1,348,117	1,348,823	1,346,366	1,332,529	1,328,881	1,335,074	1,337,295	0.13%
YoY %	-0.05%	0.18%	1.04%	0.27%	-0.46%	-0.17%	-	-
Horiz. %	100.81%	100.86%	100.68%	99.64%	99.37%	99.83%	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%	5.72%	7.07%	7.92%	11.12%	11.52%	10.41%	-
YoY %	-23.60%	-19.09%	-10.73%	-28.78%	-3.47%	10.66%	-	-
Horiz. %	41.98%	54.95%	67.92%	76.08%	106.82%	110.66%	100.00%	-
ROE	31.40%	40.14%	52.66%	53.63%	70.07%	84.36%	76.92%	-
YoY %	-21.77%	-23.78%	-1.81%	-23.46%	-16.94%	9.67%	-	-
Horiz. %	40.82%	52.18%	68.46%	69.72%	91.09%	109.67%	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	425.37	412.45	392.44	325.76	273.04	270.23	256.73	8.77%
YoY %	3.13%	5.10%	20.47%	19.31%	1.04%	5.26%	-	-
Horiz. %	165.69%	160.66%	152.86%	126.89%	106.35%	105.26%	100.00%	-
EPS	17.90	22.88	26.86	24.66	29.43	30.37	26.15	-6.11%
YoY %	-21.77%	-14.82%	8.92%	-16.21%	-3.10%	16.14%	-	-
Horiz. %	68.45%	87.50%	102.72%	94.30%	112.54%	116.14%	100.00%	-
DPS	14.00	19.00	21.50	26.50	28.00	27.00	21.00	-6.52%
YoY %	-26.32%	-11.63%	-18.87%	-5.36%	3.70%	28.57%	-	-
Horiz. %	66.67%	90.48%	102.38%	126.19%	133.33%	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	268.57	267.04	254.12	8.91%
YoY %	3.08%	5.29%	21.72%	19.64%	0.57%	5.08%	-	-
Horiz. %	167.04%	162.05%	153.90%	126.44%	105.69%	105.08%	100.00%	-
EPS	17.86	22.85	26.77	24.33	28.95	30.01	25.89	-5.99%
YoY %	-21.84%	-14.64%	10.03%	-15.96%	-3.53%	15.91%	-	-
Horiz. %	68.98%	88.26%	103.40%	93.97%	111.82%	115.91%	100.00%	-
DPS	13.97	18.97	21.43	26.14	27.54	26.68	20.79	-6.40%
YoY %	-26.36%	-11.48%	-18.02%	-5.08%	3.22%	28.33%	-	-
Horiz. %	67.20%	91.25%	103.08%	125.73%	132.47%	128.33%	100.00%	-
NAPS	0.5688	0.5691	0.5083	0.4537	0.4131	0.3558	0.3366	9.12%
YoY %	-0.05%	11.96%	12.03%	9.83%	16.10%	5.70%	-	-
Horiz. %	168.98%	169.07%	151.01%	134.79%	122.73%	105.70%	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	1.19	1.54	1.57	1.61	-13.79%
YoY %	-10.81%	-10.84%	-30.25%	-22.73%	-1.91%	-2.48%	-	-
Horiz. %	40.99%	45.96%	51.55%	73.91%	95.65%	97.52%	100.00%	-
P/EPS	15.70	13.29	12.14	15.77	14.27	13.93	15.79	-0.09%
YoY %	18.13%	9.47%	-23.02%	10.51%	2.44%	-11.78%	-	-
Horiz. %	99.43%	84.17%	76.88%	99.87%	90.37%	88.22%	100.00%	-
EY	6.37	7.53	8.24	6.34	7.01	7.18	6.33	0.10%
YoY %	-15.41%	-8.62%	29.97%	-9.56%	-2.37%	13.43%	-	-
Horiz. %	100.63%	118.96%	130.17%	100.16%	110.74%	113.43%	100.00%	-
DY	4.98	6.25	6.60	6.81	6.67	6.38	5.08	-0.33%
YoY %	-20.32%	-5.30%	-3.08%	2.10%	4.55%	25.59%	-	-
Horiz. %	98.03%	123.03%	129.92%	134.06%	131.30%	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	1.17	1.57	1.53	1.72	-16.08%
YoY %	-14.29%	-15.66%	-29.06%	-25.48%	2.61%	-11.05%	-	-
Horiz. %	34.88%	40.70%	48.26%	68.02%	91.28%	88.95%	100.00%	-
P/EPS	14.36	12.67	12.14	15.40	14.58	13.63	16.90	-2.67%
YoY %	13.34%	4.37%	-21.17%	5.62%	6.97%	-19.35%	-	-
Horiz. %	84.97%	74.97%	71.83%	91.12%	86.27%	80.65%	100.00%	-
EY	6.96	7.89	8.24	6.49	6.86	7.34	5.92	2.73%
YoY %	-11.79%	-4.25%	26.96%	-5.39%	-6.54%	23.99%	-	-
Horiz. %	117.57%	133.28%	139.19%	109.63%	115.88%	123.99%	100.00%	-
DY	5.45	6.55	6.60	6.97	6.53	6.52	4.75	2.31%
YoY %	-16.79%	-0.76%	-5.31%	6.74%	0.15%	37.26%	-	-
Horiz. %	114.74%	137.89%	138.95%	146.74%	137.47%	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