[SPTOTO] YoY TTM Result on 31-Jul-2013 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

12-Sep-2013

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

31-Jul-2013 [#1]

Profit Trend

QoQ- -3.09%

YoY- -11.24%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
TTM Result
Revenue	5,671,763	5,366,837	4,697,644	3,615,501	3,661,865	3,444,074	3,401,553	8.88%
YoY %	5.68%	14.25%	29.93%	-1.27%	6.32%	1.25%	-	-
Horiz. %	166.74%	157.78%	138.10%	106.29%	107.65%	101.25%	100.00%	-
PBT	429,682	525,440	472,562	556,367	607,393	537,418	502,615	-2.57%
YoY %	-18.22%	11.19%	-15.06%	-8.40%	13.02%	6.92%	-	-
Horiz. %	85.49%	104.54%	94.02%	110.69%	120.85%	106.92%	100.00%	-
Tax	-130,501	-157,809	-153,930	-174,092	-174,722	-153,190	-152,327	-2.54%
YoY %	17.30%	-2.52%	11.58%	0.36%	-14.06%	-0.57%	-	-
Horiz. %	85.67%	103.60%	101.05%	114.29%	114.70%	100.57%	100.00%	-
NP	299,181	367,631	318,632	382,275	432,671	384,228	350,288	-2.59%
YoY %	-18.62%	15.38%	-16.65%	-11.65%	12.61%	9.69%	-	-
Horiz. %	85.41%	104.95%	90.96%	109.13%	123.52%	109.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	292,457	354,281	303,487	373,080	420,307	376,246	345,246	-2.72%
YoY %	-17.45%	16.74%	-18.65%	-11.24%	11.71%	8.98%	-	-
Horiz. %	84.71%	102.62%	87.90%	108.06%	121.74%	108.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.37%	30.03%	32.57%	31.29%	28.77%	28.50%	30.31%	-
YoY %	1.13%	-7.80%	4.09%	8.76%	0.95%	-5.97%	-	-
Horiz. %	100.20%	99.08%	107.46%	103.23%	94.92%	94.03%	100.00%	-
Total Cost	5,372,582	4,999,206	4,379,012	3,233,226	3,229,194	3,059,846	3,051,265	9.87%
YoY %	7.47%	14.16%	35.44%	0.12%	5.53%	0.28%	-	-
Horiz. %	176.08%	163.84%	143.51%	105.96%	105.83%	100.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	754,471	726,014	606,756	617,437	515,745	507,975	401,397	11.08%
YoY %	3.92%	19.66%	-1.73%	19.72%	1.53%	26.55%	-	-
Horiz. %	187.96%	180.87%	151.16%	153.82%	128.49%	126.55%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Dividend
Div	242,209	282,561	373,326	233,158	339,592	280,758	214,007	2.08%
YoY %	-14.28%	-24.31%	60.12%	-31.34%	20.96%	31.19%	-	-
Horiz. %	113.18%	132.03%	174.45%	108.95%	158.68%	131.19%	100.00%	-
Div Payout %	82.82%	79.76%	123.01%	62.50%	80.80%	74.62%	61.99%	-
YoY %	3.84%	-35.16%	96.82%	-22.65%	8.28%	20.37%	-	-
Horiz. %	133.60%	128.67%	198.44%	100.82%	130.34%	120.37%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Equity
Net Worth	754,471	726,014	606,756	617,437	515,745	507,975	401,397	11.08%
YoY %	3.92%	19.66%	-1.73%	19.72%	1.53%	26.55%	-	-
Horiz. %	187.96%	180.87%	151.16%	153.82%	128.49%	126.55%	100.00%	-
NOSH	1,347,270	1,344,471	1,348,347	1,342,255	1,322,425	1,336,777	1,337,991	0.11%
YoY %	0.21%	-0.29%	0.45%	1.50%	-1.07%	-0.09%	-	-
Horiz. %	100.69%	100.48%	100.77%	100.32%	98.84%	99.91%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Ratio Analysis
NP Margin	5.27%	6.85%	6.78%	10.57%	11.82%	11.16%	10.30%	-
YoY %	-23.07%	1.03%	-35.86%	-10.58%	5.91%	8.35%	-	-
Horiz. %	51.17%	66.50%	65.83%	102.62%	114.76%	108.35%	100.00%	-
ROE	38.76%	48.80%	50.02%	60.42%	81.49%	74.07%	86.01%	-
YoY %	-20.57%	-2.44%	-17.21%	-25.86%	10.02%	-13.88%	-	-
Horiz. %	45.06%	56.74%	58.16%	70.25%	94.74%	86.12%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Per Share
RPS	420.98	399.18	348.40	269.36	276.91	257.64	254.23	8.76%
YoY %	5.46%	14.58%	29.34%	-2.73%	7.48%	1.34%	-	-
Horiz. %	165.59%	157.02%	137.04%	105.95%	108.92%	101.34%	100.00%	-
EPS	21.71	26.35	22.51	27.80	31.78	28.15	25.80	-2.83%
YoY %	-17.61%	17.06%	-19.03%	-12.52%	12.90%	9.11%	-	-
Horiz. %	84.15%	102.13%	87.25%	107.75%	123.18%	109.11%	100.00%	-
DPS	18.00	21.00	27.69	17.50	25.50	21.00	16.00	1.98%
YoY %	-14.29%	-24.16%	58.23%	-31.37%	21.43%	31.25%	-	-
Horiz. %	112.50%	131.25%	173.06%	109.38%	159.38%	131.25%	100.00%	-
NAPS	0.56	0.54	0.45	0.46	0.39	0.38	0.30	10.95%
YoY %	3.70%	20.00%	-2.17%	17.95%	2.63%	26.67%	-	-
Horiz. %	186.67%	180.00%	150.00%	153.33%	130.00%	126.67%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,342,255
RPS	419.82	397.25	347.72	267.62	271.05	254.93	251.78	8.88%
YoY %	5.68%	14.24%	29.93%	-1.27%	6.32%	1.25%	-	-
Horiz. %	166.74%	157.78%	138.10%	106.29%	107.65%	101.25%	100.00%	-
EPS	21.65	26.22	22.46	27.62	31.11	27.85	25.55	-2.72%
YoY %	-17.43%	16.74%	-18.68%	-11.22%	11.71%	9.00%	-	-
Horiz. %	84.74%	102.62%	87.91%	108.10%	121.76%	109.00%	100.00%	-
DPS	17.93	20.91	27.63	17.26	25.14	20.78	15.84	2.08%
YoY %	-14.25%	-24.32%	60.08%	-31.34%	20.98%	31.19%	-	-
Horiz. %	113.19%	132.01%	174.43%	108.96%	158.71%	131.19%	100.00%	-
NAPS	0.5585	0.5374	0.4491	0.457	0.3818	0.376	0.2971	11.08%
YoY %	3.93%	19.66%	-1.73%	19.70%	1.54%	26.56%	-	-
Horiz. %	187.98%	180.88%	151.16%	153.82%	128.51%	126.56%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	29/07/11	30/07/10	-
Price	3.28	3.33	3.85	4.18	4.19	4.31	4.11	-
P/RPS	0.78	0.83	1.11	1.55	1.51	1.67	1.62	-11.45%
YoY %	-6.02%	-25.23%	-28.39%	2.65%	-9.58%	3.09%	-	-
Horiz. %	48.15%	51.23%	68.52%	95.68%	93.21%	103.09%	100.00%	-
P/EPS	15.11	12.64	17.10	15.04	13.18	15.31	15.93	-0.87%
YoY %	19.54%	-26.08%	13.70%	14.11%	-13.91%	-3.89%	-	-
Horiz. %	94.85%	79.35%	107.34%	94.41%	82.74%	96.11%	100.00%	-
EY	6.62	7.91	5.85	6.65	7.59	6.53	6.28	0.88%
YoY %	-16.31%	35.21%	-12.03%	-12.38%	16.23%	3.98%	-	-
Horiz. %	105.41%	125.96%	93.15%	105.89%	120.86%	103.98%	100.00%	-
DY	5.49	6.31	7.19	4.19	6.09	4.87	3.89	5.90%
YoY %	-13.00%	-12.24%	71.60%	-31.20%	25.05%	25.19%	-	-
Horiz. %	141.13%	162.21%	184.83%	107.71%	156.56%	125.19%	100.00%	-
P/NAPS	5.86	6.17	8.56	9.09	10.74	11.34	13.70	-13.18%
YoY %	-5.02%	-27.92%	-5.83%	-15.36%	-5.29%	-17.23%	-	-
Horiz. %	42.77%	45.04%	62.48%	66.35%	78.39%	82.77%	100.00%	-

	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	31/07/10	CAGR
Price Multiplier on Announcement Date
Date	19/09/16	17/09/15	19/09/14	12/09/13	18/09/12	21/09/11	20/09/10	-
Price	3.32	3.12	3.73	4.19	4.29	4.26	4.02	-
P/RPS	0.79	0.78	1.07	1.56	1.55	1.65	1.58	-10.90%
YoY %	1.28%	-27.10%	-31.41%	0.65%	-6.06%	4.43%	-	-
Horiz. %	50.00%	49.37%	67.72%	98.73%	98.10%	104.43%	100.00%	-
P/EPS	15.29	11.84	16.57	15.07	13.50	15.14	15.58	-0.31%
YoY %	29.14%	-28.55%	9.95%	11.63%	-10.83%	-2.82%	-	-
Horiz. %	98.14%	75.99%	106.35%	96.73%	86.65%	97.18%	100.00%	-
EY	6.54	8.45	6.03	6.63	7.41	6.61	6.42	0.30%
YoY %	-22.60%	40.13%	-9.05%	-10.53%	12.10%	2.96%	-	-
Horiz. %	101.87%	131.62%	93.93%	103.27%	115.42%	102.96%	100.00%	-
DY	5.42	6.73	7.42	4.18	5.94	4.93	3.98	5.27%
YoY %	-19.47%	-9.30%	77.51%	-29.63%	20.49%	23.87%	-	-
Horiz. %	136.18%	169.10%	186.43%	105.03%	149.25%	123.87%	100.00%	-
P/NAPS	5.93	5.78	8.29	9.11	11.00	11.21	13.40	-12.69%
YoY %	2.60%	-30.28%	-9.00%	-17.18%	-1.87%	-16.34%	-	-
Horiz. %	44.25%	43.13%	61.87%	67.99%	82.09%	83.66%	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