[SPTOTO] YoY Quarter Result on 31-Jul-2012 [#1]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
18-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 21.36%
YoY- 20.18%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 1,327,073 1,243,885 887,103 899,909 845,810 835,395 826,165 8.21%
PBT 112,983 120,686 148,369 160,875 130,107 98,598 142,138 -3.75%
Tax -35,364 -39,185 -47,097 -46,146 -36,344 -33,341 -40,754 -2.33%
NP 77,619 81,501 101,272 114,729 93,763 65,257 101,384 -4.35%
-
NP to SH 72,467 78,339 98,790 110,687 92,104 63,956 100,452 -5.29%
-
Tax Rate 31.30% 32.47% 31.74% 28.68% 27.93% 33.82% 28.67% -
Total Cost 1,249,454 1,162,384 785,831 785,180 752,047 770,138 724,781 9.49%
-
Net Worth 726,014 606,756 617,437 515,745 507,975 401,397 189,056 25.12%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 67,223 74,159 53,690 85,957 106,942 107,039 623,886 -31.00%
Div Payout % 92.76% 94.66% 54.35% 77.66% 116.11% 167.36% 621.08% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 726,014 606,756 617,437 515,745 507,975 401,397 189,056 25.12%
NOSH 1,344,471 1,348,347 1,342,255 1,322,425 1,336,777 1,337,991 1,260,376 1.08%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 5.85% 6.55% 11.42% 12.75% 11.09% 7.81% 12.27% -
ROE 9.98% 12.91% 16.00% 21.46% 18.13% 15.93% 53.13% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 98.71 92.25 66.09 68.05 63.27 62.44 65.55 7.05%
EPS 5.39 5.81 7.36 8.37 6.89 4.78 7.97 -6.30%
DPS 5.00 5.50 4.00 6.50 8.00 8.00 49.50 -31.74%
NAPS 0.54 0.45 0.46 0.39 0.38 0.30 0.15 23.78%
Adjusted Per Share Value based on latest NOSH - 1,322,425
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 98.23 92.07 65.66 66.61 62.61 61.84 61.15 8.21%
EPS 5.36 5.80 7.31 8.19 6.82 4.73 7.44 -5.31%
DPS 4.98 5.49 3.97 6.36 7.92 7.92 46.18 -30.99%
NAPS 0.5374 0.4491 0.457 0.3818 0.376 0.2971 0.1399 25.13%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 3.33 3.85 4.18 4.19 4.31 4.11 4.27 -
P/RPS 3.37 4.17 6.32 6.16 6.81 6.58 6.51 -10.38%
P/EPS 61.78 66.27 56.79 50.06 62.55 85.98 53.58 2.40%
EY 1.62 1.51 1.76 2.00 1.60 1.16 1.87 -2.36%
DY 1.50 1.43 0.96 1.55 1.86 1.95 11.59 -28.86%
P/NAPS 6.17 8.56 9.09 10.74 11.34 13.70 28.47 -22.48%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 17/09/15 19/09/14 12/09/13 18/09/12 21/09/11 20/09/10 09/09/09 -
Price 3.12 3.73 4.19 4.29 4.26 4.02 4.23 -
P/RPS 3.16 4.04 6.34 6.30 6.73 6.44 6.45 -11.20%
P/EPS 57.88 64.20 56.93 51.25 61.83 84.10 53.07 1.45%
EY 1.73 1.56 1.76 1.95 1.62 1.19 1.88 -1.37%
DY 1.60 1.47 0.95 1.52 1.88 1.99 11.70 -28.21%
P/NAPS 5.78 8.29 9.11 11.00 11.21 13.40 28.20 -23.20%

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
Post a Comment