[SPTOTO] YoY Annualized Quarter Result on 31-Jan-2014 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

17-Mar-2014

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

31-Jan-2014 [#3]

Profit Trend

QoQ- -6.45%

YoY- -17.7%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Annualized Quarter Result
Revenue	5,676,625	5,438,777	5,101,534	3,976,018	3,596,454	3,588,853	3,376,468	9.03%
YoY %	4.37%	6.61%	28.31%	10.55%	0.21%	6.29%	-	-
Horiz. %	168.12%	161.08%	151.09%	117.76%	106.52%	106.29%	100.00%	-
PBT	370,718	408,778	553,676	534,233	603,758	591,774	477,108	-4.11%
YoY %	-9.31%	-26.17%	3.64%	-11.52%	2.03%	24.03%	-	-
Horiz. %	77.70%	85.68%	116.05%	111.97%	126.55%	124.03%	100.00%	-
Tax	-137,437	-130,873	-168,656	-181,473	-179,845	-170,832	-143,538	-0.72%
YoY %	-5.02%	22.40%	7.06%	-0.91%	-5.28%	-19.02%	-	-
Horiz. %	95.75%	91.18%	117.50%	126.43%	125.29%	119.02%	100.00%	-
NP	233,281	277,905	385,020	352,760	423,913	420,942	333,569	-5.78%
YoY %	-16.06%	-27.82%	9.15%	-16.78%	0.71%	26.19%	-	-
Horiz. %	69.93%	83.31%	115.42%	105.75%	127.08%	126.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	225,100	268,625	376,856	339,441	412,466	414,022	325,217	-5.94%
YoY %	-16.20%	-28.72%	11.02%	-17.70%	-0.38%	27.31%	-	-
Horiz. %	69.22%	82.60%	115.88%	104.37%	126.83%	127.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.07%	32.02%	30.46%	33.97%	29.79%	28.87%	30.09%	-
YoY %	15.77%	5.12%	-10.33%	14.03%	3.19%	-4.05%	-	-
Horiz. %	123.20%	106.41%	101.23%	112.89%	99.00%	95.95%	100.00%	-
Total Cost	5,443,344	5,160,872	4,716,514	3,623,258	3,172,541	3,167,910	3,042,898	10.16%
YoY %	5.47%	9.42%	30.17%	14.21%	0.15%	4.11%	-	-
Horiz. %	178.89%	169.60%	155.00%	119.07%	104.26%	104.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	741,643	742,183	687,070	574,644	621,609	507,948	427,917	9.58%
YoY %	-0.07%	8.02%	19.56%	-7.56%	22.38%	18.70%	-	-
Horiz. %	173.31%	173.44%	160.56%	134.29%	145.26%	118.70%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Dividend
Div	197,771	251,892	296,383	347,459	282,149	392,100	320,938	-7.74%
YoY %	-21.49%	-15.01%	-14.70%	23.15%	-28.04%	22.17%	-	-
Horiz. %	61.62%	78.49%	92.35%	108.26%	87.91%	122.17%	100.00%	-
Div Payout %	87.86%	93.77%	78.65%	102.36%	68.41%	94.71%	98.68%	-
YoY %	-6.30%	19.22%	-23.16%	49.63%	-27.77%	-4.02%	-	-
Horiz. %	89.04%	95.02%	79.70%	103.73%	69.33%	95.98%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Equity
Net Worth	741,643	742,183	687,070	574,644	621,609	507,948	427,917	9.58%
YoY %	-0.07%	8.02%	19.56%	-7.56%	22.38%	18.70%	-	-
Horiz. %	173.31%	173.44%	160.56%	134.29%	145.26%	118.70%	100.00%	-
NOSH	1,348,442	1,349,423	1,347,197	1,336,383	1,322,573	1,336,706	1,337,242	0.13%
YoY %	-0.07%	0.17%	0.81%	1.04%	-1.06%	-0.04%	-	-
Horiz. %	100.84%	100.91%	100.74%	99.94%	98.90%	99.96%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Ratio Analysis
NP Margin	4.11%	5.11%	7.55%	8.87%	11.79%	11.73%	9.88%	-
YoY %	-19.57%	-32.32%	-14.88%	-24.77%	0.51%	18.72%	-	-
Horiz. %	41.60%	51.72%	76.42%	89.78%	119.33%	118.72%	100.00%	-
ROE	30.35%	36.19%	54.85%	59.07%	66.35%	81.51%	76.00%	-
YoY %	-16.14%	-34.02%	-7.14%	-10.97%	-18.60%	7.25%	-	-
Horiz. %	39.93%	47.62%	72.17%	77.72%	87.30%	107.25%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Per Share
RPS	420.98	403.04	378.68	297.52	271.93	268.48	252.49	8.88%
YoY %	4.45%	6.43%	27.28%	9.41%	1.29%	6.33%	-	-
Horiz. %	166.73%	159.63%	149.98%	117.83%	107.70%	106.33%	100.00%	-
EPS	16.69	19.91	27.97	25.40	31.19	30.97	24.32	-6.07%
YoY %	-16.17%	-28.82%	10.12%	-18.56%	0.71%	27.34%	-	-
Horiz. %	68.63%	81.87%	115.01%	104.44%	128.25%	127.34%	100.00%	-
DPS	14.67	18.67	22.00	26.00	21.33	29.33	24.00	-7.86%
YoY %	-21.42%	-15.14%	-15.38%	21.89%	-27.28%	22.21%	-	-
Horiz. %	61.12%	77.79%	91.67%	108.33%	88.88%	122.21%	100.00%	-
NAPS	0.55	0.55	0.51	0.43	0.47	0.38	0.32	9.43%
YoY %	0.00%	7.84%	18.60%	-8.51%	23.68%	18.75%	-	-
Horiz. %	171.88%	171.88%	159.38%	134.38%	146.87%	118.75%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,332,586
RPS	420.18	402.57	377.61	294.30	266.21	265.64	249.92	9.03%
YoY %	4.37%	6.61%	28.31%	10.55%	0.21%	6.29%	-	-
Horiz. %	168.13%	161.08%	151.09%	117.76%	106.52%	106.29%	100.00%	-
EPS	16.66	19.88	27.89	25.13	30.53	30.65	24.07	-5.94%
YoY %	-16.20%	-28.72%	10.98%	-17.69%	-0.39%	27.34%	-	-
Horiz. %	69.21%	82.59%	115.87%	104.40%	126.84%	127.34%	100.00%	-
DPS	14.64	18.64	21.94	25.72	20.88	29.02	23.76	-7.74%
YoY %	-21.46%	-15.04%	-14.70%	23.18%	-28.05%	22.14%	-	-
Horiz. %	61.62%	78.45%	92.34%	108.25%	87.88%	122.14%	100.00%	-
NAPS	0.549	0.5494	0.5086	0.4253	0.4601	0.376	0.3167	9.59%
YoY %	-0.07%	8.02%	19.59%	-7.56%	22.37%	18.72%	-	-
Horiz. %	173.35%	173.48%	160.59%	134.29%	145.28%	118.72%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	31/01/12	31/01/11	-
Price	2.93	3.13	3.39	4.05	4.35	4.28	4.12	-
P/RPS	0.70	0.78	0.90	1.36	1.60	1.59	1.63	-13.12%
YoY %	-10.26%	-13.33%	-33.82%	-15.00%	0.63%	-2.45%	-	-
Horiz. %	42.94%	47.85%	55.21%	83.44%	98.16%	97.55%	100.00%	-
P/EPS	17.55	15.72	12.12	15.94	13.95	13.82	16.94	0.59%
YoY %	11.64%	29.70%	-23.96%	14.27%	0.94%	-18.42%	-	-
Horiz. %	103.60%	92.80%	71.55%	94.10%	82.35%	81.58%	100.00%	-
EY	5.70	6.36	8.25	6.27	7.17	7.24	5.90	-0.57%
YoY %	-10.38%	-22.91%	31.58%	-12.55%	-0.97%	22.71%	-	-
Horiz. %	96.61%	107.80%	139.83%	106.27%	121.53%	122.71%	100.00%	-
DY	5.01	5.96	6.49	6.42	4.90	6.85	5.83	-2.49%
YoY %	-15.94%	-8.17%	1.09%	31.02%	-28.47%	17.50%	-	-
Horiz. %	85.93%	102.23%	111.32%	110.12%	84.05%	117.50%	100.00%	-
P/NAPS	5.33	5.69	6.65	9.42	9.26	11.26	12.88	-13.66%
YoY %	-6.33%	-14.44%	-29.41%	1.73%	-17.76%	-12.58%	-	-
Horiz. %	41.38%	44.18%	51.63%	73.14%	71.89%	87.42%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Price Multiplier on Announcement Date
Date	16/03/17	18/03/16	18/03/15	17/03/14	18/03/13	21/03/12	15/03/11	-
Price	2.98	3.43	3.36	3.93	4.21	4.30	4.00	-
P/RPS	0.71	0.85	0.89	1.32	1.55	1.60	1.58	-12.47%
YoY %	-16.47%	-4.49%	-32.58%	-14.84%	-3.12%	1.27%	-	-
Horiz. %	44.94%	53.80%	56.33%	83.54%	98.10%	101.27%	100.00%	-
P/EPS	17.85	17.23	12.01	15.47	13.50	13.88	16.45	1.36%
YoY %	3.60%	43.46%	-22.37%	14.59%	-2.74%	-15.62%	-	-
Horiz. %	108.51%	104.74%	73.01%	94.04%	82.07%	84.38%	100.00%	-
EY	5.60	5.80	8.33	6.46	7.41	7.20	6.08	-1.36%
YoY %	-3.45%	-30.37%	28.95%	-12.82%	2.92%	18.42%	-	-
Horiz. %	92.11%	95.39%	137.01%	106.25%	121.88%	118.42%	100.00%	-
DY	4.92	5.44	6.55	6.62	5.07	6.82	6.00	-3.25%
YoY %	-9.56%	-16.95%	-1.06%	30.57%	-25.66%	13.67%	-	-
Horiz. %	82.00%	90.67%	109.17%	110.33%	84.50%	113.67%	100.00%	-
P/NAPS	5.42	6.24	6.59	9.14	8.96	11.32	12.50	-12.98%
YoY %	-13.14%	-5.31%	-27.90%	2.01%	-20.85%	-9.44%	-	-
Horiz. %	43.36%	49.92%	52.72%	73.12%	71.68%	90.56%	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