[SPTOTO] QoQ Annualized Quarter Result on 31-Jul-2014 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

19-Sep-2014

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

31-Jul-2014 [#1]

Profit Trend

QoQ- -4.67%

YoY- -20.7%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Annualized Quarter Result
Revenue	5,283,644	5,101,534	4,996,048	4,975,540	4,340,839	3,976,018	3,507,976	31.49%
YoY %	3.57%	2.11%	0.41%	14.62%	9.18%	13.34%	-	-
Horiz. %	150.62%	145.43%	142.42%	141.84%	123.74%	113.34%	100.00%	-
PBT	534,012	553,676	527,846	482,744	509,722	534,233	552,392	-2.23%
YoY %	-3.55%	4.89%	9.34%	-5.29%	-4.59%	-3.29%	-	-
Horiz. %	96.67%	100.23%	95.56%	87.39%	92.28%	96.71%	100.00%	-
Tax	-160,708	-168,656	-163,624	-156,740	-166,026	-181,473	-174,372	-5.30%
YoY %	4.71%	-3.08%	-4.39%	5.59%	8.51%	-4.07%	-	-
Horiz. %	92.16%	96.72%	93.84%	89.89%	95.21%	104.07%	100.00%	-
NP	373,304	385,020	364,222	326,004	343,696	352,760	378,020	-0.83%
YoY %	-3.04%	5.71%	11.72%	-5.15%	-2.57%	-6.68%	-	-
Horiz. %	98.75%	101.85%	96.35%	86.24%	90.92%	93.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	361,610	376,856	356,054	313,356	328,706	339,441	362,844	-0.22%
YoY %	-4.05%	5.84%	13.63%	-4.67%	-3.16%	-6.45%	-	-
Horiz. %	99.66%	103.86%	98.13%	86.36%	90.59%	93.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.09%	30.46%	31.00%	32.47%	32.57%	33.97%	31.57%	-
YoY %	-1.21%	-1.74%	-4.53%	-0.31%	-4.12%	7.60%	-	-
Horiz. %	95.31%	96.48%	98.19%	102.85%	103.17%	107.60%	100.00%	-
Total Cost	4,910,340	4,716,514	4,631,826	4,649,536	3,997,143	3,623,258	3,129,956	35.12%
YoY %	4.11%	1.83%	-0.38%	16.32%	10.32%	15.76%	-	-
Horiz. %	156.88%	150.69%	147.98%	148.55%	127.71%	115.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	686,646	687,070	633,404	606,756	612,963	574,644	629,286	6.00%
YoY %	-0.06%	8.47%	4.39%	-1.01%	6.67%	-8.68%	-	-
Horiz. %	109.12%	109.18%	100.65%	96.42%	97.41%	91.32%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Dividend
Div	289,468	296,383	309,963	296,636	353,120	347,459	267,781	5.34%
YoY %	-2.33%	-4.38%	4.49%	-16.00%	1.63%	29.75%	-	-
Horiz. %	108.10%	110.68%	115.75%	110.78%	131.87%	129.75%	100.00%	-
Div Payout %	80.05%	78.65%	87.06%	94.66%	107.43%	102.36%	73.80%	-
YoY %	1.78%	-9.66%	-8.03%	-11.89%	4.95%	38.70%	-	-
Horiz. %	108.47%	106.57%	117.97%	128.27%	145.57%	138.70%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Equity
Net Worth	686,646	687,070	633,404	606,756	612,963	574,644	629,286	6.00%
YoY %	-0.06%	8.47%	4.39%	-1.01%	6.67%	-8.68%	-	-
Horiz. %	109.12%	109.18%	100.65%	96.42%	97.41%	91.32%	100.00%	-
NOSH	1,346,366	1,347,197	1,347,668	1,348,347	1,332,529	1,336,383	1,338,907	0.37%
YoY %	-0.06%	-0.03%	-0.05%	1.19%	-0.29%	-0.19%	-	-
Horiz. %	100.56%	100.62%	100.65%	100.71%	99.52%	99.81%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Ratio Analysis
NP Margin	7.07%	7.55%	7.29%	6.55%	7.92%	8.87%	10.78%	-
YoY %	-6.36%	3.57%	11.30%	-17.30%	-10.71%	-17.72%	-	-
Horiz. %	65.58%	70.04%	67.63%	60.76%	73.47%	82.28%	100.00%	-
ROE	52.66%	54.85%	56.21%	51.64%	53.63%	59.07%	57.66%	-
YoY %	-3.99%	-2.42%	8.85%	-3.71%	-9.21%	2.45%	-	-
Horiz. %	91.33%	95.13%	97.49%	89.56%	93.01%	102.45%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Per Share
RPS	392.44	378.68	370.72	369.01	325.76	297.52	262.00	31.00%
YoY %	3.63%	2.15%	0.46%	13.28%	9.49%	13.56%	-	-
Horiz. %	149.79%	144.53%	141.50%	140.84%	124.34%	113.56%	100.00%	-
EPS	26.86	27.97	26.42	23.24	24.66	25.40	27.10	-0.59%
YoY %	-3.97%	5.87%	13.68%	-5.76%	-2.91%	-6.27%	-	-
Horiz. %	99.11%	103.21%	97.49%	85.76%	91.00%	93.73%	100.00%	-
DPS	21.50	22.00	23.00	22.00	26.50	26.00	20.00	4.95%
YoY %	-2.27%	-4.35%	4.55%	-16.98%	1.92%	30.00%	-	-
Horiz. %	107.50%	110.00%	115.00%	110.00%	132.50%	130.00%	100.00%	-
NAPS	0.51	0.51	0.47	0.45	0.46	0.43	0.47	5.61%
YoY %	0.00%	8.51%	4.44%	-2.17%	6.98%	-8.51%	-	-
Horiz. %	108.51%	108.51%	100.00%	95.74%	97.87%	91.49%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,348,347
RPS	391.09	377.61	369.80	368.29	321.31	294.30	259.66	31.49%
YoY %	3.57%	2.11%	0.41%	14.62%	9.18%	13.34%	-	-
Horiz. %	150.62%	145.42%	142.42%	141.84%	123.74%	113.34%	100.00%	-
EPS	26.77	27.89	26.35	23.19	24.33	25.13	26.86	-0.22%
YoY %	-4.02%	5.84%	13.63%	-4.69%	-3.18%	-6.44%	-	-
Horiz. %	99.66%	103.83%	98.10%	86.34%	90.58%	93.56%	100.00%	-
DPS	21.43	21.94	22.94	21.96	26.14	25.72	19.82	5.35%
YoY %	-2.32%	-4.36%	4.46%	-15.99%	1.63%	29.77%	-	-
Horiz. %	108.12%	110.70%	115.74%	110.80%	131.89%	129.77%	100.00%	-
NAPS	0.5083	0.5086	0.4688	0.4491	0.4537	0.4253	0.4658	6.01%
YoY %	-0.06%	8.49%	4.39%	-1.01%	6.68%	-8.69%	-	-
Horiz. %	109.12%	109.19%	100.64%	96.41%	97.40%	91.31%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/15	30/01/15	31/10/14	31/07/14	30/04/14	30/01/14	31/10/13	-
Price	3.26	3.39	3.61	3.85	3.89	4.05	4.07	-
P/RPS	0.83	0.90	0.97	1.04	1.19	1.36	1.55	-34.13%
YoY %	-7.78%	-7.22%	-6.73%	-12.61%	-12.50%	-12.26%	-	-
Horiz. %	53.55%	58.06%	62.58%	67.10%	76.77%	87.74%	100.00%	-
P/EPS	12.14	12.12	13.66	16.57	15.77	15.94	15.02	-13.26%
YoY %	0.17%	-11.27%	-17.56%	5.07%	-1.07%	6.13%	-	-
Horiz. %	80.83%	80.69%	90.95%	110.32%	104.99%	106.13%	100.00%	-
EY	8.24	8.25	7.32	6.04	6.34	6.27	6.66	15.29%
YoY %	-0.12%	12.70%	21.19%	-4.73%	1.12%	-5.86%	-	-
Horiz. %	123.72%	123.87%	109.91%	90.69%	95.20%	94.14%	100.00%	-
DY	6.60	6.49	6.37	5.71	6.81	6.42	4.91	21.86%
YoY %	1.69%	1.88%	11.56%	-16.15%	6.07%	30.75%	-	-
Horiz. %	134.42%	132.18%	129.74%	116.29%	138.70%	130.75%	100.00%	-
P/NAPS	6.39	6.65	7.68	8.56	8.46	9.42	8.66	-18.38%
YoY %	-3.91%	-13.41%	-10.28%	1.18%	-10.19%	8.78%	-	-
Horiz. %	73.79%	76.79%	88.68%	98.85%	97.69%	108.78%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Price Multiplier on Announcement Date
Date	18/06/15	18/03/15	18/12/14	19/09/14	17/06/14	17/03/14	13/12/13	-
Price	3.26	3.36	3.48	3.73	3.80	3.93	3.91	-
P/RPS	0.83	0.89	0.94	1.01	1.17	1.32	1.49	-32.37%
YoY %	-6.74%	-5.32%	-6.93%	-13.68%	-11.36%	-11.41%	-	-
Horiz. %	55.70%	59.73%	63.09%	67.79%	78.52%	88.59%	100.00%	-
P/EPS	12.14	12.01	13.17	16.05	15.40	15.47	14.43	-10.90%
YoY %	1.08%	-8.81%	-17.94%	4.22%	-0.45%	7.21%	-	-
Horiz. %	84.13%	83.23%	91.27%	111.23%	106.72%	107.21%	100.00%	-
EY	8.24	8.33	7.59	6.23	6.49	6.46	6.93	12.27%
YoY %	-1.08%	9.75%	21.83%	-4.01%	0.46%	-6.78%	-	-
Horiz. %	118.90%	120.20%	109.52%	89.90%	93.65%	93.22%	100.00%	-
DY	6.60	6.55	6.61	5.90	6.97	6.62	5.12	18.49%
YoY %	0.76%	-0.91%	12.03%	-15.35%	5.29%	29.30%	-	-
Horiz. %	128.91%	127.93%	129.10%	115.23%	136.13%	129.30%	100.00%	-
P/NAPS	6.39	6.59	7.40	8.29	8.26	9.14	8.32	-16.17%
YoY %	-3.03%	-10.95%	-10.74%	0.36%	-9.63%	9.86%	-	-
Horiz. %	76.80%	79.21%	88.94%	99.64%	99.28%	109.86%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

659

HARTA

HARTALEGA HOLDINGS BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

450

PTRANS

PERAK TRANSIT BERHAD

448

HLIND

HONG LEONG INDUSTRIES BHD

442

YTLPOWR

YTL POWER INTERNATIONAL BHD

431

MYEG

MY E.G. SERVICES BHD

365

SUPERMX

SUPERMAX CORPORATION BHD

342

MBSB

MALAYSIA BUILDING SOCIETY BHD

319

Daily Stocks

REVENUE

0.255

+0.01

197,253,500

HSI-CXG

0.21

+0.005

164,387,900

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

1.15

-0.11

140,292,000

MQTECH

0.02

0.00

103,429,000

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUZ

0.22

-0.025

71,713,000

CAREPLS

0.345

-0.035

60,780,200

E&O-LR

0.055

+0.01

56,261,700

SUPERMX

0.995

-0.085

46,747,000

More active Stocks

F&N

33.74

+1.26

31,400

UTDPLT

26.26

+0.64

112,200

HEIM

24.80

+0.60

111,200

NESTLE

129.30

+0.30

7,700

MPI

32.78

+0.26

9,600

KSENG

6.15

+0.17

104,100

HSI-CXO

0.315

+0.165

820,000

AEON

1.35

+0.15

11,548,000

BURSA

8.22

+0.14

626,500

PPB

15.44

+0.14

52,700

More gainer Stocks

DLADY

32.60

-0.34

100

HARTA

3.53

-0.29

16,796,300

AIRPORT

10.16

-0.24

11,730,000

KOSSAN

2.54

-0.20

7,993,200

AJI

16.40

-0.16

32,600

KOSSAN-C60

0.625

-0.155

165,000

PTT

1.80

-0.13

455,500

AHEALTH

2.94

-0.13

412,500

KUAISHO-C17

0.08

-0.12

58,800

HARTA-C1W

0.40

-0.115

862,000

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