[SPTOTO] YoY Cumulative 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- 40.33%

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
Cumulative Result
Revenue	4,257,469	4,079,083	3,826,151	2,982,014	2,697,341	2,691,640	2,532,351	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	278,039	306,584	415,257	400,675	452,819	443,831	357,831	-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	-103,078	-98,155	-126,492	-136,105	-134,884	-128,124	-107,654	-0.72%
YoY %	-5.02%	22.40%	7.06%	-0.91%	-5.28%	-19.01%	-	-
Horiz. %	95.75%	91.18%	117.50%	126.43%	125.29%	119.01%	100.00%	-
NP	174,961	208,429	288,765	264,570	317,935	315,707	250,177	-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	168,825	201,469	282,642	254,581	309,350	310,517	243,913	-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	4,082,508	3,870,654	3,537,386	2,717,444	2,379,406	2,375,933	2,282,174	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	148,328	188,919	222,287	260,594	211,611	294,075	240,703	-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	22.76%	27.15%	41.14%	44.30%	49.77%	61.13%	57.00%	-
YoY %	-16.17%	-34.01%	-7.13%	-10.99%	-18.58%	7.25%	-	-
Horiz. %	39.93%	47.63%	72.18%	77.72%	87.32%	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	315.73	302.28	284.01	223.14	203.95	201.36	189.37	8.88%
YoY %	4.45%	6.43%	27.28%	9.41%	1.29%	6.33%	-	-
Horiz. %	166.73%	159.62%	149.98%	117.83%	107.70%	106.33%	100.00%	-
EPS	12.52	14.93	20.98	19.05	23.39	23.23	18.24	-6.07%
YoY %	-16.14%	-28.84%	10.13%	-18.55%	0.69%	27.36%	-	-
Horiz. %	68.64%	81.85%	115.02%	104.44%	128.23%	127.36%	100.00%	-
DPS	11.00	14.00	16.50	19.50	16.00	22.00	18.00	-7.87%
YoY %	-21.43%	-15.15%	-15.38%	21.88%	-27.27%	22.22%	-	-
Horiz. %	61.11%	77.78%	91.67%	108.33%	88.89%	122.22%	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	315.13	301.93	283.21	220.73	199.66	199.23	187.44	9.03%
YoY %	4.37%	6.61%	28.31%	10.55%	0.22%	6.29%	-	-
Horiz. %	168.12%	161.08%	151.09%	117.76%	106.52%	106.29%	100.00%	-
EPS	12.50	14.91	20.92	18.84	22.90	22.98	18.05	-5.93%
YoY %	-16.16%	-28.73%	11.04%	-17.73%	-0.35%	27.31%	-	-
Horiz. %	69.25%	82.60%	115.90%	104.38%	126.87%	127.31%	100.00%	-
DPS	10.98	13.98	16.45	19.29	15.66	21.77	17.82	-7.74%
YoY %	-21.46%	-15.02%	-14.72%	23.18%	-28.07%	22.17%	-	-
Horiz. %	61.62%	78.45%	92.31%	108.25%	87.88%	122.17%	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	0.93	1.04	1.19	1.81	2.13	2.13	2.18	-13.22%
YoY %	-10.58%	-12.61%	-34.25%	-15.02%	0.00%	-2.29%	-	-
Horiz. %	42.66%	47.71%	54.59%	83.03%	97.71%	97.71%	100.00%	-
P/EPS	23.40	20.96	16.16	21.26	18.60	18.42	22.59	0.58%
YoY %	11.64%	29.70%	-23.99%	14.30%	0.98%	-18.46%	-	-
Horiz. %	103.59%	92.78%	71.54%	94.11%	82.34%	81.54%	100.00%	-
EY	4.27	4.77	6.19	4.70	5.38	5.43	4.43	-0.61%
YoY %	-10.48%	-22.94%	31.70%	-12.64%	-0.92%	22.57%	-	-
Horiz. %	96.39%	107.67%	139.73%	106.09%	121.44%	122.57%	100.00%	-
DY	3.75	4.47	4.87	4.81	3.68	5.14	4.37	-2.51%
YoY %	-16.11%	-8.21%	1.25%	30.71%	-28.40%	17.62%	-	-
Horiz. %	85.81%	102.29%	111.44%	110.07%	84.21%	117.62%	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	0.94	1.13	1.18	1.76	2.06	2.14	2.11	-12.59%
YoY %	-16.81%	-4.24%	-32.95%	-14.56%	-3.74%	1.42%	-	-
Horiz. %	44.55%	53.55%	55.92%	83.41%	97.63%	101.42%	100.00%	-
P/EPS	23.80	22.97	16.02	20.63	18.00	18.51	21.93	1.37%
YoY %	3.61%	43.38%	-22.35%	14.61%	-2.76%	-15.60%	-	-
Horiz. %	108.53%	104.74%	73.05%	94.07%	82.08%	84.40%	100.00%	-
EY	4.20	4.35	6.24	4.85	5.56	5.40	4.56	-1.36%
YoY %	-3.45%	-30.29%	28.66%	-12.77%	2.96%	18.42%	-	-
Horiz. %	92.11%	95.39%	136.84%	106.36%	121.93%	118.42%	100.00%	-
DY	3.69	4.08	4.91	4.96	3.80	5.12	4.50	-3.25%
YoY %	-9.56%	-16.90%	-1.01%	30.53%	-25.78%	13.78%	-	-
Horiz. %	82.00%	90.67%	109.11%	110.22%	84.44%	113.78%	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