[SPTOTO] QoQ Annualized Quarter Result on 30-Apr-2014 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

17-Jun-2014

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

30-Apr-2014 [#4]

Profit Trend

QoQ- -3.16%

YoY- -15.95%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Annualized Quarter Result
Revenue	5,101,534	4,996,048	4,975,540	4,340,839	3,976,018	3,507,976	3,548,412	27.29%
YoY %	2.11%	0.41%	14.62%	9.18%	13.34%	-1.14%	-	-
Horiz. %	143.77%	140.80%	140.22%	122.33%	112.05%	98.86%	100.00%	-
PBT	553,676	527,846	482,744	509,722	534,233	552,392	593,476	-4.51%
YoY %	4.89%	9.34%	-5.29%	-4.59%	-3.29%	-6.92%	-	-
Horiz. %	93.29%	88.94%	81.34%	85.89%	90.02%	93.08%	100.00%	-
Tax	-168,656	-163,624	-156,740	-166,026	-181,473	-174,372	-188,388	-7.09%
YoY %	-3.08%	-4.39%	5.59%	8.51%	-4.07%	7.44%	-	-
Horiz. %	89.53%	86.85%	83.20%	88.13%	96.33%	92.56%	100.00%	-
NP	385,020	364,222	326,004	343,696	352,760	378,020	405,088	-3.32%
YoY %	5.71%	11.72%	-5.15%	-2.57%	-6.68%	-6.68%	-	-
Horiz. %	95.05%	89.91%	80.48%	84.84%	87.08%	93.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	376,856	356,054	313,356	328,706	339,441	362,844	395,160	-3.10%
YoY %	5.84%	13.63%	-4.67%	-3.16%	-6.45%	-8.18%	-	-
Horiz. %	95.37%	90.10%	79.30%	83.18%	85.90%	91.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.46%	31.00%	32.47%	32.57%	33.97%	31.57%	31.74%	-
YoY %	-1.74%	-4.53%	-0.31%	-4.12%	7.60%	-0.54%	-	-
Horiz. %	95.97%	97.67%	102.30%	102.61%	107.03%	99.46%	100.00%	-
Total Cost	4,716,514	4,631,826	4,649,536	3,997,143	3,623,258	3,129,956	3,143,324	30.96%
YoY %	1.83%	-0.38%	16.32%	10.32%	15.76%	-0.43%	-	-
Horiz. %	150.05%	147.35%	147.92%	127.16%	115.27%	99.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	687,070	633,404	606,756	612,963	574,644	629,286	617,437	7.36%
YoY %	8.47%	4.39%	-1.01%	6.67%	-8.68%	1.92%	-	-
Horiz. %	111.28%	102.59%	98.27%	99.28%	93.07%	101.92%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Dividend
Div	296,383	309,963	296,636	353,120	347,459	267,781	214,760	23.88%
YoY %	-4.38%	4.49%	-16.00%	1.63%	29.75%	24.69%	-	-
Horiz. %	138.01%	144.33%	138.12%	164.43%	161.79%	124.69%	100.00%	-
Div Payout %	78.65%	87.06%	94.66%	107.43%	102.36%	73.80%	54.35%	-
YoY %	-9.66%	-8.03%	-11.89%	4.95%	38.70%	35.79%	-	-
Horiz. %	144.71%	160.18%	174.17%	197.66%	188.33%	135.79%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Equity
Net Worth	687,070	633,404	606,756	612,963	574,644	629,286	617,437	7.36%
YoY %	8.47%	4.39%	-1.01%	6.67%	-8.68%	1.92%	-	-
Horiz. %	111.28%	102.59%	98.27%	99.28%	93.07%	101.92%	100.00%	-
NOSH	1,347,197	1,347,668	1,348,347	1,332,529	1,336,383	1,338,907	1,342,255	0.24%
YoY %	-0.03%	-0.05%	1.19%	-0.29%	-0.19%	-0.25%	-	-
Horiz. %	100.37%	100.40%	100.45%	99.28%	99.56%	99.75%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Ratio Analysis
NP Margin	7.55%	7.29%	6.55%	7.92%	8.87%	10.78%	11.42%	-
YoY %	3.57%	11.30%	-17.30%	-10.71%	-17.72%	-5.60%	-	-
Horiz. %	66.11%	63.84%	57.36%	69.35%	77.67%	94.40%	100.00%	-
ROE	54.85%	56.21%	51.64%	53.63%	59.07%	57.66%	64.00%	-
YoY %	-2.42%	8.85%	-3.71%	-9.21%	2.45%	-9.91%	-	-
Horiz. %	85.70%	87.83%	80.69%	83.80%	92.30%	90.09%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Per Share
RPS	378.68	370.72	369.01	325.76	297.52	262.00	264.36	26.98%
YoY %	2.15%	0.46%	13.28%	9.49%	13.56%	-0.89%	-	-
Horiz. %	143.24%	140.23%	139.59%	123.23%	112.54%	99.11%	100.00%	-
EPS	27.97	26.42	23.24	24.66	25.40	27.10	29.44	-3.34%
YoY %	5.87%	13.68%	-5.76%	-2.91%	-6.27%	-7.95%	-	-
Horiz. %	95.01%	89.74%	78.94%	83.76%	86.28%	92.05%	100.00%	-
DPS	22.00	23.00	22.00	26.50	26.00	20.00	16.00	23.58%
YoY %	-4.35%	4.55%	-16.98%	1.92%	30.00%	25.00%	-	-
Horiz. %	137.50%	143.75%	137.50%	165.62%	162.50%	125.00%	100.00%	-
NAPS	0.51	0.47	0.45	0.46	0.43	0.47	0.46	7.10%
YoY %	8.51%	4.44%	-2.17%	6.98%	-8.51%	2.17%	-	-
Horiz. %	110.87%	102.17%	97.83%	100.00%	93.48%	102.17%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,321,085
RPS	377.61	369.80	368.29	321.31	294.30	259.66	262.65	27.29%
YoY %	2.11%	0.41%	14.62%	9.18%	13.34%	-1.14%	-	-
Horiz. %	143.77%	140.80%	140.22%	122.33%	112.05%	98.86%	100.00%	-
EPS	27.89	26.35	23.19	24.33	25.13	26.86	29.25	-3.11%
YoY %	5.84%	13.63%	-4.69%	-3.18%	-6.44%	-8.17%	-	-
Horiz. %	95.35%	90.09%	79.28%	83.18%	85.91%	91.83%	100.00%	-
DPS	21.94	22.94	21.96	26.14	25.72	19.82	15.90	23.87%
YoY %	-4.36%	4.46%	-15.99%	1.63%	29.77%	24.65%	-	-
Horiz. %	137.99%	144.28%	138.11%	164.40%	161.76%	124.65%	100.00%	-
NAPS	0.5086	0.4688	0.4491	0.4537	0.4253	0.4658	0.457	7.37%
YoY %	8.49%	4.39%	-1.01%	6.68%	-8.69%	1.93%	-	-
Horiz. %	111.29%	102.58%	98.27%	99.28%	93.06%	101.93%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/15	31/10/14	31/07/14	30/04/14	30/01/14	31/10/13	31/07/13	-
Price	3.39	3.61	3.85	3.89	4.05	4.07	4.18	-
P/RPS	0.90	0.97	1.04	1.19	1.36	1.55	1.58	-31.21%
YoY %	-7.22%	-6.73%	-12.61%	-12.50%	-12.26%	-1.90%	-	-
Horiz. %	56.96%	61.39%	65.82%	75.32%	86.08%	98.10%	100.00%	-
P/EPS	12.12	13.66	16.57	15.77	15.94	15.02	14.20	-9.99%
YoY %	-11.27%	-17.56%	5.07%	-1.07%	6.13%	5.77%	-	-
Horiz. %	85.35%	96.20%	116.69%	111.06%	112.25%	105.77%	100.00%	-
EY	8.25	7.32	6.04	6.34	6.27	6.66	7.04	11.12%
YoY %	12.70%	21.19%	-4.73%	1.12%	-5.86%	-5.40%	-	-
Horiz. %	117.19%	103.98%	85.80%	90.06%	89.06%	94.60%	100.00%	-
DY	6.49	6.37	5.71	6.81	6.42	4.91	3.83	41.99%
YoY %	1.88%	11.56%	-16.15%	6.07%	30.75%	28.20%	-	-
Horiz. %	169.45%	166.32%	149.09%	177.81%	167.62%	128.20%	100.00%	-
P/NAPS	6.65	7.68	8.56	8.46	9.42	8.66	9.09	-18.76%
YoY %	-13.41%	-10.28%	1.18%	-10.19%	8.78%	-4.73%	-	-
Horiz. %	73.16%	84.49%	94.17%	93.07%	103.63%	95.27%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	18/03/15	18/12/14	19/09/14	17/06/14	17/03/14	13/12/13	12/09/13	-
Price	3.36	3.48	3.73	3.80	3.93	3.91	4.19	-
P/RPS	0.89	0.94	1.01	1.17	1.32	1.49	1.58	-31.72%
YoY %	-5.32%	-6.93%	-13.68%	-11.36%	-11.41%	-5.70%	-	-
Horiz. %	56.33%	59.49%	63.92%	74.05%	83.54%	94.30%	100.00%	-
P/EPS	12.01	13.17	16.05	15.40	15.47	14.43	14.23	-10.66%
YoY %	-8.81%	-17.94%	4.22%	-0.45%	7.21%	1.41%	-	-
Horiz. %	84.40%	92.55%	112.79%	108.22%	108.71%	101.41%	100.00%	-
EY	8.33	7.59	6.23	6.49	6.46	6.93	7.03	11.94%
YoY %	9.75%	21.83%	-4.01%	0.46%	-6.78%	-1.42%	-	-
Horiz. %	118.49%	107.97%	88.62%	92.32%	91.89%	98.58%	100.00%	-
DY	6.55	6.61	5.90	6.97	6.62	5.12	3.82	43.11%
YoY %	-0.91%	12.03%	-15.35%	5.29%	29.30%	34.03%	-	-
Horiz. %	171.47%	173.04%	154.45%	182.46%	173.30%	134.03%	100.00%	-
P/NAPS	6.59	7.40	8.29	8.26	9.14	8.32	9.11	-19.36%
YoY %	-10.95%	-10.74%	0.36%	-9.63%	9.86%	-8.67%	-	-
Horiz. %	72.34%	81.23%	91.00%	90.67%	100.33%	91.33%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 07 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

357

HLIND

HONG LEONG INDUSTRIES BHD

353

PTRANS

PERAK TRANSIT BERHAD

352

YTLPOWR

YTL POWER INTERNATIONAL BHD

343

CAPITALA

CAPITAL A BERHAD

279

MYEG

MY E.G. SERVICES BHD

277

DNEX

DAGANG NEXCHANGE BERHAD

252

RANHILL

RANHILL UTILITIES BERHAD

249

PBBANK

PUBLIC BANK BHD

221

Daily Stocks

BCMALL

0.015

+0.005

381,201,000

HSI-CXG

0.16

-0.005

202,502,200

0.115

+0.005

90,967,000

CLASSITA

0.04

-0.005

78,560,200

HSI-HUT

0.205

-0.005

72,016,000

INGENIEU

0.08

-0.005

41,876,000

HEGROUP

0.575

+0.045

29,424,800

TWL

0.025

0.00

25,332,300

HSI-HS2

0.105

-0.01

22,580,200

MYEG

0.94

+0.02

22,226,700

More active Stocks

NESTLE

128.70

+0.40

13,100

KLK

23.40

+0.28

39,000

F&N

32.48

+0.28

17,700

BURSA

7.96

+0.19

1,261,300

SIMEPLT

4.66

+0.18

905,900

AYER

7.18

+0.17

3,000

PPB

16.06

+0.16

42,700

LPI

12.20

+0.12

7,600

RANHILL

1.46

+0.08

11,466,900

PCHEM

6.99

+0.08

732,300

More gainer Stocks

AJI

19.20

-0.34

125,900

PCHEM-C95

0.095

-0.245

4,000

DLADY

34.06

-0.24

8,700

KUAISHO-C17

0.08

-0.12

58,800

TENAGA

12.38

-0.10

496,600

RVIEW

3.18

-0.10

5,000

JTIASA-CX

0.055

-0.095

500,000

ARKA

1.95

-0.09

11,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More