[SPTOTO] YoY Cumulative Quarter Result on 31-Jan-2013 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Mar-2013

Admission Sponsor

Sponsor

Financial Year

30-Apr-2013

Quarter

31-Jan-2013 [#3]

Profit Trend

QoQ- 38.55%

YoY- -0.38%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Cumulative Result
Revenue	4,079,083	3,826,151	2,982,014	2,697,341	2,691,640	2,532,351	2,534,029	8.25%
YoY %	6.61%	28.31%	10.55%	0.21%	6.29%	-0.07%	-	-
Horiz. %	160.97%	150.99%	117.68%	106.44%	106.22%	99.93%	100.00%	-
PBT	306,584	415,257	400,675	452,819	443,831	357,831	428,834	-5.43%
YoY %	-26.17%	3.64%	-11.52%	2.03%	24.03%	-16.56%	-	-
Horiz. %	71.49%	96.83%	93.43%	105.59%	103.50%	83.44%	100.00%	-
Tax	-98,155	-126,492	-136,105	-134,884	-128,124	-107,654	-125,502	-4.01%
YoY %	22.40%	7.06%	-0.91%	-5.28%	-19.01%	14.22%	-	-
Horiz. %	78.21%	100.79%	108.45%	107.48%	102.09%	85.78%	100.00%	-
NP	208,429	288,765	264,570	317,935	315,707	250,177	303,332	-6.05%
YoY %	-27.82%	9.15%	-16.78%	0.71%	26.19%	-17.52%	-	-
Horiz. %	68.71%	95.20%	87.22%	104.81%	104.08%	82.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	201,469	282,642	254,581	309,350	310,517	243,913	300,847	-6.46%
YoY %	-28.72%	11.02%	-17.70%	-0.38%	27.31%	-18.92%	-	-
Horiz. %	66.97%	93.95%	84.62%	102.83%	103.21%	81.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.02%	30.46%	33.97%	29.79%	28.87%	30.09%	29.27%	-
YoY %	5.12%	-10.33%	14.03%	3.19%	-4.05%	2.80%	-	-
Horiz. %	109.40%	104.07%	116.06%	101.78%	98.63%	102.80%	100.00%	-
Total Cost	3,870,654	3,537,386	2,717,444	2,379,406	2,375,933	2,282,174	2,230,697	9.61%
YoY %	9.42%	30.17%	14.21%	0.15%	4.11%	2.31%	-	-
Horiz. %	173.52%	158.58%	121.82%	106.67%	106.51%	102.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	742,183	687,070	574,644	621,609	507,948	427,917	368,491	12.37%
YoY %	8.02%	19.56%	-7.56%	22.38%	18.70%	16.13%	-	-
Horiz. %	201.41%	186.46%	155.95%	168.69%	137.85%	116.13%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Dividend
Div	188,919	222,287	260,594	211,611	294,075	240,703	651,440	-18.63%
YoY %	-15.01%	-14.70%	23.15%	-28.04%	22.17%	-63.05%	-	-
Horiz. %	29.00%	34.12%	40.00%	32.48%	45.14%	36.95%	100.00%	-
Div Payout %	93.77%	78.65%	102.36%	68.41%	94.71%	98.68%	216.54%	-
YoY %	19.22%	-23.16%	49.63%	-27.77%	-4.02%	-54.43%	-	-
Horiz. %	43.30%	36.32%	47.27%	31.59%	43.74%	45.57%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Equity
Net Worth	742,183	687,070	574,644	621,609	507,948	427,917	368,491	12.37%
YoY %	8.02%	19.56%	-7.56%	22.38%	18.70%	16.13%	-	-
Horiz. %	201.41%	186.46%	155.95%	168.69%	137.85%	116.13%	100.00%	-
NOSH	1,349,423	1,347,197	1,336,383	1,322,573	1,336,706	1,337,242	1,316,041	0.41%
YoY %	0.17%	0.81%	1.04%	-1.06%	-0.04%	1.61%	-	-
Horiz. %	102.54%	102.37%	101.55%	100.50%	101.57%	101.61%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Ratio Analysis
NP Margin	5.11%	7.55%	8.87%	11.79%	11.73%	9.88%	11.97%	-
YoY %	-32.32%	-14.88%	-24.77%	0.51%	18.72%	-17.46%	-	-
Horiz. %	42.69%	63.07%	74.10%	98.50%	97.99%	82.54%	100.00%	-
ROE	27.15%	41.14%	44.30%	49.77%	61.13%	57.00%	81.64%	-
YoY %	-34.01%	-7.13%	-10.99%	-18.58%	7.25%	-30.18%	-	-
Horiz. %	33.26%	50.39%	54.26%	60.96%	74.88%	69.82%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Per Share
RPS	302.28	284.01	223.14	203.95	201.36	189.37	192.55	7.80%
YoY %	6.43%	27.28%	9.41%	1.29%	6.33%	-1.65%	-	-
Horiz. %	156.99%	147.50%	115.89%	105.92%	104.58%	98.35%	100.00%	-
EPS	14.93	20.98	19.05	23.39	23.23	18.24	22.86	-6.85%
YoY %	-28.84%	10.13%	-18.55%	0.69%	27.36%	-20.21%	-	-
Horiz. %	65.31%	91.78%	83.33%	102.32%	101.62%	79.79%	100.00%	-
DPS	14.00	16.50	19.50	16.00	22.00	18.00	49.50	-18.97%
YoY %	-15.15%	-15.38%	21.88%	-27.27%	22.22%	-63.64%	-	-
Horiz. %	28.28%	33.33%	39.39%	32.32%	44.44%	36.36%	100.00%	-
NAPS	0.55	0.51	0.43	0.47	0.38	0.32	0.28	11.90%
YoY %	7.84%	18.60%	-8.51%	23.68%	18.75%	14.29%	-	-
Horiz. %	196.43%	182.14%	153.57%	167.86%	135.71%	114.29%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,326,178
RPS	301.93	283.21	220.73	199.66	199.23	187.44	187.57	8.25%
YoY %	6.61%	28.31%	10.55%	0.22%	6.29%	-0.07%	-	-
Horiz. %	160.97%	150.99%	117.68%	106.45%	106.22%	99.93%	100.00%	-
EPS	14.91	20.92	18.84	22.90	22.98	18.05	22.27	-6.46%
YoY %	-28.73%	11.04%	-17.73%	-0.35%	27.31%	-18.95%	-	-
Horiz. %	66.95%	93.94%	84.60%	102.83%	103.19%	81.05%	100.00%	-
DPS	13.98	16.45	19.29	15.66	21.77	17.82	48.22	-18.63%
YoY %	-15.02%	-14.72%	23.18%	-28.07%	22.17%	-63.04%	-	-
Horiz. %	28.99%	34.11%	40.00%	32.48%	45.15%	36.96%	100.00%	-
NAPS	0.5494	0.5086	0.4253	0.4601	0.376	0.3167	0.2728	12.37%
YoY %	8.02%	19.59%	-7.56%	22.37%	18.72%	16.09%	-	-
Horiz. %	201.39%	186.44%	155.90%	168.66%	137.83%	116.09%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/16	30/01/15	30/01/14	31/01/13	31/01/12	31/01/11	29/01/10	-
Price	3.13	3.39	4.05	4.35	4.28	4.12	4.13	-
P/RPS	1.04	1.19	1.81	2.13	2.13	2.18	2.14	-11.32%
YoY %	-12.61%	-34.25%	-15.02%	0.00%	-2.29%	1.87%	-	-
Horiz. %	48.60%	55.61%	84.58%	99.53%	99.53%	101.87%	100.00%	-
P/EPS	20.96	16.16	21.26	18.60	18.42	22.59	18.07	2.50%
YoY %	29.70%	-23.99%	14.30%	0.98%	-18.46%	25.01%	-	-
Horiz. %	115.99%	89.43%	117.65%	102.93%	101.94%	125.01%	100.00%	-
EY	4.77	6.19	4.70	5.38	5.43	4.43	5.54	-2.46%
YoY %	-22.94%	31.70%	-12.64%	-0.92%	22.57%	-20.04%	-	-
Horiz. %	86.10%	111.73%	84.84%	97.11%	98.01%	79.96%	100.00%	-
DY	4.47	4.87	4.81	3.68	5.14	4.37	11.99	-15.15%
YoY %	-8.21%	1.25%	30.71%	-28.40%	17.62%	-63.55%	-	-
Horiz. %	37.28%	40.62%	40.12%	30.69%	42.87%	36.45%	100.00%	-
P/NAPS	5.69	6.65	9.42	9.26	11.26	12.88	14.75	-14.67%
YoY %	-14.44%	-29.41%	1.73%	-17.76%	-12.58%	-12.68%	-	-
Horiz. %	38.58%	45.08%	63.86%	62.78%	76.34%	87.32%	100.00%	-

	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	CAGR
Price Multiplier on Announcement Date
Date	18/03/16	18/03/15	17/03/14	18/03/13	21/03/12	15/03/11	15/03/10	-
Price	3.43	3.36	3.93	4.21	4.30	4.00	4.28	-
P/RPS	1.13	1.18	1.76	2.06	2.14	2.11	2.22	-10.63%
YoY %	-4.24%	-32.95%	-14.56%	-3.74%	1.42%	-4.95%	-	-
Horiz. %	50.90%	53.15%	79.28%	92.79%	96.40%	95.05%	100.00%	-
P/EPS	22.97	16.02	20.63	18.00	18.51	21.93	18.72	3.46%
YoY %	43.38%	-22.35%	14.61%	-2.76%	-15.60%	17.15%	-	-
Horiz. %	122.70%	85.58%	110.20%	96.15%	98.88%	117.15%	100.00%	-
EY	4.35	6.24	4.85	5.56	5.40	4.56	5.34	-3.35%
YoY %	-30.29%	28.66%	-12.77%	2.96%	18.42%	-14.61%	-	-
Horiz. %	81.46%	116.85%	90.82%	104.12%	101.12%	85.39%	100.00%	-
DY	4.08	4.91	4.96	3.80	5.12	4.50	11.57	-15.94%
YoY %	-16.90%	-1.01%	30.53%	-25.78%	13.78%	-61.11%	-	-
Horiz. %	35.26%	42.44%	42.87%	32.84%	44.25%	38.89%	100.00%	-
P/NAPS	6.24	6.59	9.14	8.96	11.32	12.50	15.29	-13.86%
YoY %	-5.31%	-27.90%	2.01%	-20.85%	-9.44%	-18.25%	-	-
Horiz. %	40.81%	43.10%	59.78%	58.60%	74.04%	81.75%	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