[SPTOTO] QoQ Annualized Quarter Result on 30-Apr-2015 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Jun-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

30-Apr-2015 [#4]

Profit Trend

QoQ- -4.05%

YoY- 10.01%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Annualized Quarter Result
Revenue	5,438,777	5,512,108	5,308,292	5,283,644	5,101,534	4,996,048	4,975,540	6.09%
YoY %	-1.33%	3.84%	0.47%	3.57%	2.11%	0.41%	-	-
Horiz. %	109.31%	110.78%	106.69%	106.19%	102.53%	100.41%	100.00%	-
PBT	408,778	455,828	451,932	534,012	553,676	527,846	482,744	-10.46%
YoY %	-10.32%	0.86%	-15.37%	-3.55%	4.89%	9.34%	-	-
Horiz. %	84.68%	94.42%	93.62%	110.62%	114.69%	109.34%	100.00%	-
Tax	-130,873	-154,612	-141,456	-160,708	-168,656	-163,624	-156,740	-11.30%
YoY %	15.35%	-9.30%	11.98%	4.71%	-3.08%	-4.39%	-	-
Horiz. %	83.50%	98.64%	90.25%	102.53%	107.60%	104.39%	100.00%	-
NP	277,905	301,216	310,476	373,304	385,020	364,222	326,004	-10.06%
YoY %	-7.74%	-2.98%	-16.83%	-3.04%	5.71%	11.72%	-	-
Horiz. %	85.25%	92.40%	95.24%	114.51%	118.10%	111.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	268,625	286,232	289,868	361,610	376,856	356,054	313,356	-9.73%
YoY %	-6.15%	-1.25%	-19.84%	-4.05%	5.84%	13.63%	-	-
Horiz. %	85.73%	91.34%	92.50%	115.40%	120.26%	113.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.02%	33.92%	31.30%	30.09%	30.46%	31.00%	32.47%	-
YoY %	-5.60%	8.37%	4.02%	-1.21%	-1.74%	-4.53%	-	-
Horiz. %	98.61%	104.47%	96.40%	92.67%	93.81%	95.47%	100.00%	-
Total Cost	5,160,872	5,210,892	4,997,816	4,910,340	4,716,514	4,631,826	4,649,536	7.18%
YoY %	-0.96%	4.26%	1.78%	4.11%	1.83%	-0.38%	-	-
Horiz. %	111.00%	112.07%	107.49%	105.61%	101.44%	99.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	742,183	792,105	726,014	686,646	687,070	633,404	606,756	14.33%
YoY %	-6.30%	9.10%	5.73%	-0.06%	8.47%	4.39%	-	-
Horiz. %	122.32%	130.55%	119.66%	113.17%	113.24%	104.39%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Dividend
Div	251,892	268,510	268,894	289,468	296,383	309,963	296,636	-10.30%
YoY %	-6.19%	-0.14%	-7.11%	-2.33%	-4.38%	4.49%	-	-
Horiz. %	84.92%	90.52%	90.65%	97.58%	99.91%	104.49%	100.00%	-
Div Payout %	93.77%	93.81%	92.76%	80.05%	78.65%	87.06%	94.66%	-
YoY %	-0.04%	1.13%	15.88%	1.78%	-9.66%	-8.03%	-	-
Horiz. %	99.06%	99.10%	97.99%	84.57%	83.09%	91.97%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Equity
Net Worth	742,183	792,105	726,014	686,646	687,070	633,404	606,756	14.33%
YoY %	-6.30%	9.10%	5.73%	-0.06%	8.47%	4.39%	-	-
Horiz. %	122.32%	130.55%	119.66%	113.17%	113.24%	104.39%	100.00%	-
NOSH	1,349,423	1,342,551	1,344,471	1,346,366	1,347,197	1,347,668	1,348,347	0.05%
YoY %	0.51%	-0.14%	-0.14%	-0.06%	-0.03%	-0.05%	-	-
Horiz. %	100.08%	99.57%	99.71%	99.85%	99.91%	99.95%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Ratio Analysis
NP Margin	5.11%	5.46%	5.85%	7.07%	7.55%	7.29%	6.55%	-
YoY %	-6.41%	-6.67%	-17.26%	-6.36%	3.57%	11.30%	-	-
Horiz. %	78.02%	83.36%	89.31%	107.94%	115.27%	111.30%	100.00%	-
ROE	36.19%	36.14%	39.93%	52.66%	54.85%	56.21%	51.64%	-
YoY %	0.14%	-9.49%	-24.17%	-3.99%	-2.42%	8.85%	-	-
Horiz. %	70.08%	69.98%	77.32%	101.98%	106.22%	108.85%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Per Share
RPS	403.04	410.57	394.82	392.44	378.68	370.72	369.01	6.04%
YoY %	-1.83%	3.99%	0.61%	3.63%	2.15%	0.46%	-	-
Horiz. %	109.22%	111.26%	106.99%	106.35%	102.62%	100.46%	100.00%	-
EPS	19.91	21.32	21.56	26.86	27.97	26.42	23.24	-9.77%
YoY %	-6.61%	-1.11%	-19.73%	-3.97%	5.87%	13.68%	-	-
Horiz. %	85.67%	91.74%	92.77%	115.58%	120.35%	113.68%	100.00%	-
DPS	18.67	20.00	20.00	21.50	22.00	23.00	22.00	-10.33%
YoY %	-6.65%	0.00%	-6.98%	-2.27%	-4.35%	4.55%	-	-
Horiz. %	84.86%	90.91%	90.91%	97.73%	100.00%	104.55%	100.00%	-
NAPS	0.55	0.59	0.54	0.51	0.51	0.47	0.45	14.27%
YoY %	-6.78%	9.26%	5.88%	0.00%	8.51%	4.44%	-	-
Horiz. %	122.22%	131.11%	120.00%	113.33%	113.33%	104.44%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,343,344
RPS	402.57	408.00	392.92	391.09	377.61	369.80	368.29	6.09%
YoY %	-1.33%	3.84%	0.47%	3.57%	2.11%	0.41%	-	-
Horiz. %	109.31%	110.78%	106.69%	106.19%	102.53%	100.41%	100.00%	-
EPS	19.88	21.19	21.46	26.77	27.89	26.35	23.19	-9.73%
YoY %	-6.18%	-1.26%	-19.84%	-4.02%	5.84%	13.63%	-	-
Horiz. %	85.73%	91.38%	92.54%	115.44%	120.27%	113.63%	100.00%	-
DPS	18.64	19.87	19.90	21.43	21.94	22.94	21.96	-10.32%
YoY %	-6.19%	-0.15%	-7.14%	-2.32%	-4.36%	4.46%	-	-
Horiz. %	84.88%	90.48%	90.62%	97.59%	99.91%	104.46%	100.00%	-
NAPS	0.5494	0.5863	0.5374	0.5083	0.5086	0.4688	0.4491	14.34%
YoY %	-6.29%	9.10%	5.72%	-0.06%	8.49%	4.39%	-	-
Horiz. %	122.33%	130.55%	119.66%	113.18%	113.25%	104.39%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	31/10/14	31/07/14	-
Price	3.13	3.20	3.33	3.26	3.39	3.61	3.85	-
P/RPS	0.78	0.78	0.84	0.83	0.90	0.97	1.04	-17.40%
YoY %	0.00%	-7.14%	1.20%	-7.78%	-7.22%	-6.73%	-	-
Horiz. %	75.00%	75.00%	80.77%	79.81%	86.54%	93.27%	100.00%	-
P/EPS	15.72	15.01	15.45	12.14	12.12	13.66	16.57	-3.44%
YoY %	4.73%	-2.85%	27.27%	0.17%	-11.27%	-17.56%	-	-
Horiz. %	94.87%	90.59%	93.24%	73.26%	73.14%	82.44%	100.00%	-
EY	6.36	6.66	6.47	8.24	8.25	7.32	6.04	3.49%
YoY %	-4.50%	2.94%	-21.48%	-0.12%	12.70%	21.19%	-	-
Horiz. %	105.30%	110.26%	107.12%	136.42%	136.59%	121.19%	100.00%	-
DY	5.96	6.25	6.01	6.60	6.49	6.37	5.71	2.88%
YoY %	-4.64%	3.99%	-8.94%	1.69%	1.88%	11.56%	-	-
Horiz. %	104.38%	109.46%	105.25%	115.59%	113.66%	111.56%	100.00%	-
P/NAPS	5.69	5.42	6.17	6.39	6.65	7.68	8.56	-23.77%
YoY %	4.98%	-12.16%	-3.44%	-3.91%	-13.41%	-10.28%	-	-
Horiz. %	66.47%	63.32%	72.08%	74.65%	77.69%	89.72%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Price Multiplier on Announcement Date
Date	18/03/16	18/12/15	17/09/15	18/06/15	18/03/15	18/12/14	19/09/14	-
Price	3.43	3.00	3.12	3.26	3.36	3.48	3.73	-
P/RPS	0.85	0.73	0.79	0.83	0.89	0.94	1.01	-10.83%
YoY %	16.44%	-7.59%	-4.82%	-6.74%	-5.32%	-6.93%	-	-
Horiz. %	84.16%	72.28%	78.22%	82.18%	88.12%	93.07%	100.00%	-
P/EPS	17.23	14.07	14.47	12.14	12.01	13.17	16.05	4.82%
YoY %	22.46%	-2.76%	19.19%	1.08%	-8.81%	-17.94%	-	-
Horiz. %	107.35%	87.66%	90.16%	75.64%	74.83%	82.06%	100.00%	-
EY	5.80	7.11	6.91	8.24	8.33	7.59	6.23	-4.64%
YoY %	-18.42%	2.89%	-16.14%	-1.08%	9.75%	21.83%	-	-
Horiz. %	93.10%	114.13%	110.91%	132.26%	133.71%	121.83%	100.00%	-
DY	5.44	6.67	6.41	6.60	6.55	6.61	5.90	-5.25%
YoY %	-18.44%	4.06%	-2.88%	0.76%	-0.91%	12.03%	-	-
Horiz. %	92.20%	113.05%	108.64%	111.86%	111.02%	112.03%	100.00%	-
P/NAPS	6.24	5.08	5.78	6.39	6.59	7.40	8.29	-17.20%
YoY %	22.83%	-12.11%	-9.55%	-3.03%	-10.95%	-10.74%	-	-
Horiz. %	75.27%	61.28%	69.72%	77.08%	79.49%	89.26%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 16:30:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-04-29 16:00:00

TURTLE SYSTEM 55

Hourly

BUY

2024-04-29 15:00:00

ADX

5 Mins

BUY

2024-04-29 14:55:00

ADX

5 Mins

SELL

2024-04-29 14:30:00

ADX

30 Mins

BUY

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

OPENSYS

OPENSYS (M) BHD

736

YTLPOWR

YTL POWER INTERNATIONAL BHD

574

MPI

MALAYSIAN PACIFIC INDUSTRIES

513

PTRANS

PERAK TRANSIT BERHAD

508

HLIND

HONG LEONG INDUSTRIES BHD

484

MYEG

MY E.G. SERVICES BHD

481

YTL

YTL CORPORATION BHD

380

CAPITALA

CAPITAL A BERHAD

343

SAPNRG

SAPURA ENERGY BERHAD

261

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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