[SPTOTO] YoY Annualized Quarter Result on 31-Oct-2013 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

13-Dec-2013

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

31-Oct-2013 [#2]

Profit Trend

QoQ- -8.18%

YoY- -18.75%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Annualized Quarter Result
Revenue	5,780,830	5,512,108	4,996,048	3,507,976	3,617,228	3,416,362	3,362,370	9.44%
YoY %	4.88%	10.33%	42.42%	-3.02%	5.88%	1.61%	-	-
Horiz. %	171.93%	163.94%	148.59%	104.33%	107.58%	101.61%	100.00%	-
PBT	383,566	455,828	527,846	552,392	644,652	557,784	392,676	-0.39%
YoY %	-15.85%	-13.64%	-4.44%	-14.31%	15.57%	42.05%	-	-
Horiz. %	97.68%	116.08%	134.42%	140.67%	164.17%	142.05%	100.00%	-
Tax	-132,674	-154,612	-163,624	-174,372	-184,498	-155,540	-127,746	0.63%
YoY %	14.19%	5.51%	6.16%	5.49%	-18.62%	-21.76%	-	-
Horiz. %	103.86%	121.03%	128.09%	136.50%	144.43%	121.76%	100.00%	-
NP	250,892	301,216	364,222	378,020	460,154	402,244	264,930	-0.90%
YoY %	-16.71%	-17.30%	-3.65%	-17.85%	14.40%	51.83%	-	-
Horiz. %	94.70%	113.70%	137.48%	142.69%	173.69%	151.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	241,778	286,232	356,054	362,844	446,562	395,554	258,076	-1.08%
YoY %	-15.53%	-19.61%	-1.87%	-18.75%	12.90%	53.27%	-	-
Horiz. %	93.68%	110.91%	137.96%	140.60%	173.04%	153.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.59%	33.92%	31.00%	31.57%	28.62%	27.89%	32.53%	-
YoY %	1.98%	9.42%	-1.81%	10.31%	2.62%	-14.26%	-	-
Horiz. %	106.33%	104.27%	95.30%	97.05%	87.98%	85.74%	100.00%	-
Total Cost	5,529,938	5,210,892	4,631,826	3,129,956	3,157,074	3,014,118	3,097,440	10.13%
YoY %	6.12%	12.50%	47.98%	-0.86%	4.74%	-2.69%	-	-
Horiz. %	178.53%	168.23%	149.54%	101.05%	101.93%	97.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	768,190	792,105	633,404	629,286	528,788	508,149	361,038	13.39%
YoY %	-3.02%	25.06%	0.65%	19.01%	4.06%	40.75%	-	-
Horiz. %	212.77%	219.40%	175.44%	174.30%	146.46%	140.75%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Dividend
Div	215,632	268,510	309,963	267,781	423,030	427,915	320,923	-6.40%
YoY %	-19.69%	-13.37%	15.75%	-36.70%	-1.14%	33.34%	-	-
Horiz. %	67.19%	83.67%	96.58%	83.44%	131.82%	133.34%	100.00%	-
Div Payout %	89.19%	93.81%	87.06%	73.80%	94.73%	108.18%	124.35%	-
YoY %	-4.92%	7.75%	17.97%	-22.09%	-12.43%	-13.00%	-	-
Horiz. %	71.72%	75.44%	70.01%	59.35%	76.18%	87.00%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Equity
Net Worth	768,190	792,105	633,404	629,286	528,788	508,149	361,038	13.39%
YoY %	-3.02%	25.06%	0.65%	19.01%	4.06%	40.75%	-	-
Horiz. %	212.77%	219.40%	175.44%	174.30%	146.46%	140.75%	100.00%	-
NOSH	1,347,703	1,342,551	1,347,668	1,338,907	1,321,971	1,337,234	1,337,181	0.13%
YoY %	0.38%	-0.38%	0.65%	1.28%	-1.14%	0.00%	-	-
Horiz. %	100.79%	100.40%	100.78%	100.13%	98.86%	100.00%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Ratio Analysis
NP Margin	4.34%	5.46%	7.29%	10.78%	12.72%	11.77%	7.88%	-
YoY %	-20.51%	-25.10%	-32.37%	-15.25%	8.07%	49.37%	-	-
Horiz. %	55.08%	69.29%	92.51%	136.80%	161.42%	149.37%	100.00%	-
ROE	31.47%	36.14%	56.21%	57.66%	84.45%	77.84%	71.48%	-
YoY %	-12.92%	-35.71%	-2.51%	-31.72%	8.49%	8.90%	-	-
Horiz. %	44.03%	50.56%	78.64%	80.67%	118.14%	108.90%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Per Share
RPS	428.94	410.57	370.72	262.00	273.62	255.48	251.45	9.30%
YoY %	4.47%	10.75%	41.50%	-4.25%	7.10%	1.60%	-	-
Horiz. %	170.59%	163.28%	147.43%	104.20%	108.82%	101.60%	100.00%	-
EPS	17.94	21.32	26.42	27.10	33.78	29.58	19.30	-1.20%
YoY %	-15.85%	-19.30%	-2.51%	-19.78%	14.20%	53.26%	-	-
Horiz. %	92.95%	110.47%	136.89%	140.41%	175.03%	153.26%	100.00%	-
DPS	16.00	20.00	23.00	20.00	32.00	32.00	24.00	-6.52%
YoY %	-20.00%	-13.04%	15.00%	-37.50%	0.00%	33.33%	-	-
Horiz. %	66.67%	83.33%	95.83%	83.33%	133.33%	133.33%	100.00%	-
NAPS	0.57	0.59	0.47	0.47	0.40	0.38	0.27	13.24%
YoY %	-3.39%	25.53%	0.00%	17.50%	5.26%	40.74%	-	-
Horiz. %	211.11%	218.52%	174.07%	174.07%	148.15%	140.74%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,334,927
RPS	427.89	408.00	369.80	259.66	267.74	252.88	248.88	9.44%
YoY %	4.88%	10.33%	42.42%	-3.02%	5.88%	1.61%	-	-
Horiz. %	171.93%	163.93%	148.59%	104.33%	107.58%	101.61%	100.00%	-
EPS	17.90	21.19	26.35	26.86	33.05	29.28	19.10	-1.07%
YoY %	-15.53%	-19.58%	-1.90%	-18.73%	12.88%	53.30%	-	-
Horiz. %	93.72%	110.94%	137.96%	140.63%	173.04%	153.30%	100.00%	-
DPS	15.96	19.87	22.94	19.82	31.31	31.67	23.75	-6.40%
YoY %	-19.68%	-13.38%	15.74%	-36.70%	-1.14%	33.35%	-	-
Horiz. %	67.20%	83.66%	96.59%	83.45%	131.83%	133.35%	100.00%	-
NAPS	0.5686	0.5863	0.4688	0.4658	0.3914	0.3761	0.2672	13.39%
YoY %	-3.02%	25.06%	0.64%	19.01%	4.07%	40.76%	-	-
Horiz. %	212.80%	219.42%	175.45%	174.33%	146.48%	140.76%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/16	30/10/15	31/10/14	31/10/13	31/10/12	31/10/11	29/10/10	-
Price	3.19	3.20	3.61	4.07	4.34	4.18	4.08	-
P/RPS	0.74	0.78	0.97	1.55	1.59	1.64	1.62	-12.23%
YoY %	-5.13%	-19.59%	-37.42%	-2.52%	-3.05%	1.23%	-	-
Horiz. %	45.68%	48.15%	59.88%	95.68%	98.15%	101.23%	100.00%	-
P/EPS	17.78	15.01	13.66	15.02	12.85	14.13	21.14	-2.84%
YoY %	18.45%	9.88%	-9.05%	16.89%	-9.06%	-33.16%	-	-
Horiz. %	84.11%	71.00%	64.62%	71.05%	60.79%	66.84%	100.00%	-
EY	5.62	6.66	7.32	6.66	7.78	7.08	4.73	2.91%
YoY %	-15.62%	-9.02%	9.91%	-14.40%	9.89%	49.68%	-	-
Horiz. %	118.82%	140.80%	154.76%	140.80%	164.48%	149.68%	100.00%	-
DY	5.02	6.25	6.37	4.91	7.37	7.66	5.88	-2.59%
YoY %	-19.68%	-1.88%	29.74%	-33.38%	-3.79%	30.27%	-	-
Horiz. %	85.37%	106.29%	108.33%	83.50%	125.34%	130.27%	100.00%	-
P/NAPS	5.60	5.42	7.68	8.66	10.85	11.00	15.11	-15.23%
YoY %	3.32%	-29.43%	-11.32%	-20.18%	-1.36%	-27.20%	-	-
Horiz. %	37.06%	35.87%	50.83%	57.31%	71.81%	72.80%	100.00%	-

	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	31/10/10	CAGR
Price Multiplier on Announcement Date
Date	16/12/16	18/12/15	18/12/14	13/12/13	18/12/12	12/12/11	10/12/10	-
Price	3.06	3.00	3.48	3.91	4.37	4.01	4.04	-
P/RPS	0.71	0.73	0.94	1.49	1.60	1.57	1.61	-12.74%
YoY %	-2.74%	-22.34%	-36.91%	-6.88%	1.91%	-2.48%	-	-
Horiz. %	44.10%	45.34%	58.39%	92.55%	99.38%	97.52%	100.00%	-
P/EPS	17.06	14.07	13.17	14.43	12.94	13.56	20.93	-3.34%
YoY %	21.25%	6.83%	-8.73%	11.51%	-4.57%	-35.21%	-	-
Horiz. %	81.51%	67.22%	62.92%	68.94%	61.83%	64.79%	100.00%	-
EY	5.86	7.11	7.59	6.93	7.73	7.38	4.78	3.45%
YoY %	-17.58%	-6.32%	9.52%	-10.35%	4.74%	54.39%	-	-
Horiz. %	122.59%	148.74%	158.79%	144.98%	161.72%	154.39%	100.00%	-
DY	5.23	6.67	6.61	5.12	7.32	7.98	5.94	-2.09%
YoY %	-21.59%	0.91%	29.10%	-30.05%	-8.27%	34.34%	-	-
Horiz. %	88.05%	112.29%	111.28%	86.20%	123.23%	134.34%	100.00%	-
P/NAPS	5.37	5.08	7.40	8.32	10.92	10.55	14.96	-15.68%
YoY %	5.71%	-31.35%	-11.06%	-23.81%	3.51%	-29.48%	-	-
Horiz. %	35.90%	33.96%	49.47%	55.61%	72.99%	70.52%	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