[SPTOTO] YoY Cumulative 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- 83.64%

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
Cumulative Result
Revenue	2,890,415	2,756,054	2,498,024	1,753,988	1,808,614	1,708,181	1,681,185	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	191,783	227,914	263,923	276,196	322,326	278,892	196,338	-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	-66,337	-77,306	-81,812	-87,186	-92,249	-77,770	-63,873	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	125,446	150,608	182,111	189,010	230,077	201,122	132,465	-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	120,889	143,116	178,027	181,422	223,281	197,777	129,038	-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	2,764,969	2,605,446	2,315,913	1,564,978	1,578,537	1,507,059	1,548,720	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	107,816	134,255	154,981	133,890	211,515	213,957	160,461	-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	15.74%	18.07%	28.11%	28.83%	42.23%	38.92%	35.74%	-
YoY %	-12.89%	-35.72%	-2.50%	-31.73%	8.50%	8.90%	-	-
Horiz. %	44.04%	50.56%	78.65%	80.67%	118.16%	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	214.47	205.28	185.36	131.00	136.81	127.74	125.73	9.29%
YoY %	4.48%	10.75%	41.50%	-4.25%	7.10%	1.60%	-	-
Horiz. %	170.58%	163.27%	147.43%	104.19%	108.81%	101.60%	100.00%	-
EPS	8.97	10.66	13.21	13.55	16.89	14.79	9.65	-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	8.00	10.00	11.50	10.00	16.00	16.00	12.00	-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	213.95	204.00	184.90	129.83	133.87	126.44	124.44	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	8.95	10.59	13.18	13.43	16.53	14.64	9.55	-1.07%
YoY %	-15.49%	-19.65%	-1.86%	-18.75%	12.91%	53.30%	-	-
Horiz. %	93.72%	110.89%	138.01%	140.63%	173.09%	153.30%	100.00%	-
DPS	7.98	9.94	11.47	9.91	15.66	15.84	11.88	-6.41%
YoY %	-19.72%	-13.34%	15.74%	-36.72%	-1.14%	33.33%	-	-
Horiz. %	67.17%	83.67%	96.55%	83.42%	131.82%	133.33%	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	1.49	1.56	1.95	3.11	3.17	3.27	3.25	-12.17%
YoY %	-4.49%	-20.00%	-37.30%	-1.89%	-3.06%	0.62%	-	-
Horiz. %	45.85%	48.00%	60.00%	95.69%	97.54%	100.62%	100.00%	-
P/EPS	35.56	30.02	27.33	30.04	25.70	28.26	42.28	-2.84%
YoY %	18.45%	9.84%	-9.02%	16.89%	-9.06%	-33.16%	-	-
Horiz. %	84.11%	71.00%	64.64%	71.05%	60.79%	66.84%	100.00%	-
EY	2.81	3.33	3.66	3.33	3.89	3.54	2.37	2.87%
YoY %	-15.62%	-9.02%	9.91%	-14.40%	9.89%	49.37%	-	-
Horiz. %	118.57%	140.51%	154.43%	140.51%	164.14%	149.37%	100.00%	-
DY	2.51	3.13	3.19	2.46	3.69	3.83	2.94	-2.59%
YoY %	-19.81%	-1.88%	29.67%	-33.33%	-3.66%	30.27%	-	-
Horiz. %	85.37%	106.46%	108.50%	83.67%	125.51%	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	1.43	1.46	1.88	2.98	3.19	3.14	3.21	-12.59%
YoY %	-2.05%	-22.34%	-36.91%	-6.58%	1.59%	-2.18%	-	-
Horiz. %	44.55%	45.48%	58.57%	92.83%	99.38%	97.82%	100.00%	-
P/EPS	34.11	28.14	26.34	28.86	25.87	27.11	41.87	-3.35%
YoY %	21.22%	6.83%	-8.73%	11.56%	-4.57%	-35.25%	-	-
Horiz. %	81.47%	67.21%	62.91%	68.93%	61.79%	64.75%	100.00%	-
EY	2.93	3.55	3.80	3.47	3.86	3.69	2.39	3.45%
YoY %	-17.46%	-6.58%	9.51%	-10.10%	4.61%	54.39%	-	-
Horiz. %	122.59%	148.54%	159.00%	145.19%	161.51%	154.39%	100.00%	-
DY	2.61	3.33	3.30	2.56	3.66	3.99	2.97	-2.12%
YoY %	-21.62%	0.91%	28.91%	-30.05%	-8.27%	34.34%	-	-
Horiz. %	87.88%	112.12%	111.11%	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