[SPTOTO] QoQ Annualized Quarter Result on 31-Jul-2015 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

17-Sep-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

31-Jul-2015 [#1]

Profit Trend

QoQ- -19.84%

YoY- -7.5%

Quarter Report

BTOTO FYE 2016 Q1.pdf

Latest QR

Upcoming QR

SPTOTO's Result

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Annualized Quarter Result
Revenue	5,563,227	5,438,777	5,512,108	5,308,292	5,283,644	5,101,534	4,996,048	7.43%
YoY %	2.29%	-1.33%	3.84%	0.47%	3.57%	2.11%	-	-
Horiz. %	111.35%	108.86%	110.33%	106.25%	105.76%	102.11%	100.00%	-
PBT	445,658	408,778	455,828	451,932	534,012	553,676	527,846	-10.67%
YoY %	9.02%	-10.32%	0.86%	-15.37%	-3.55%	4.89%	-	-
Horiz. %	84.43%	77.44%	86.36%	85.62%	101.17%	104.89%	100.00%	-
Tax	-127,566	-130,873	-154,612	-141,456	-160,708	-168,656	-163,624	-15.30%
YoY %	2.53%	15.35%	-9.30%	11.98%	4.71%	-3.08%	-	-
Horiz. %	77.96%	79.98%	94.49%	86.45%	98.22%	103.08%	100.00%	-
NP	318,092	277,905	301,216	310,476	373,304	385,020	364,222	-8.64%
YoY %	14.46%	-7.74%	-2.98%	-16.83%	-3.04%	5.71%	-	-
Horiz. %	87.33%	76.30%	82.70%	85.24%	102.49%	105.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	308,640	268,625	286,232	289,868	361,610	376,856	356,054	-9.09%
YoY %	14.90%	-6.15%	-1.25%	-19.84%	-4.05%	5.84%	-	-
Horiz. %	86.68%	75.45%	80.39%	81.41%	101.56%	105.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.62%	32.02%	33.92%	31.30%	30.09%	30.46%	31.00%	-
YoY %	-10.62%	-5.60%	8.37%	4.02%	-1.21%	-1.74%	-	-
Horiz. %	92.32%	103.29%	109.42%	100.97%	97.06%	98.26%	100.00%	-
Total Cost	5,245,135	5,160,872	5,210,892	4,997,816	4,910,340	4,716,514	4,631,826	8.65%
YoY %	1.63%	-0.96%	4.26%	1.78%	4.11%	1.83%	-	-
Horiz. %	113.24%	111.42%	112.50%	107.90%	106.01%	101.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	768,829	742,183	792,105	726,014	686,646	687,070	633,404	13.80%
YoY %	3.59%	-6.30%	9.10%	5.73%	-0.06%	8.47%	-	-
Horiz. %	121.38%	117.17%	125.06%	114.62%	108.41%	108.47%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Dividend
Div	256,276	251,892	268,510	268,894	289,468	296,383	309,963	-11.91%
YoY %	1.74%	-6.19%	-0.14%	-7.11%	-2.33%	-4.38%	-	-
Horiz. %	82.68%	81.27%	86.63%	86.75%	93.39%	95.62%	100.00%	-
Div Payout %	83.03%	93.77%	93.81%	92.76%	80.05%	78.65%	87.06%	-
YoY %	-11.45%	-0.04%	1.13%	15.88%	1.78%	-9.66%	-	-
Horiz. %	95.37%	107.71%	107.75%	106.55%	91.95%	90.34%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Equity
Net Worth	768,829	742,183	792,105	726,014	686,646	687,070	633,404	13.80%
YoY %	3.59%	-6.30%	9.10%	5.73%	-0.06%	8.47%	-	-
Horiz. %	121.38%	117.17%	125.06%	114.62%	108.41%	108.47%	100.00%	-
NOSH	1,348,823	1,349,423	1,342,551	1,344,471	1,346,366	1,347,197	1,347,668	0.05%
YoY %	-0.04%	0.51%	-0.14%	-0.14%	-0.06%	-0.03%	-	-
Horiz. %	100.09%	100.13%	99.62%	99.76%	99.90%	99.97%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Ratio Analysis
NP Margin	5.72%	5.11%	5.46%	5.85%	7.07%	7.55%	7.29%	-
YoY %	11.94%	-6.41%	-6.67%	-17.26%	-6.36%	3.57%	-	-
Horiz. %	78.46%	70.10%	74.90%	80.25%	96.98%	103.57%	100.00%	-
ROE	40.14%	36.19%	36.14%	39.93%	52.66%	54.85%	56.21%	-
YoY %	10.91%	0.14%	-9.49%	-24.17%	-3.99%	-2.42%	-	-
Horiz. %	71.41%	64.38%	64.29%	71.04%	93.68%	97.58%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Per Share
RPS	412.45	403.04	410.57	394.82	392.44	378.68	370.72	7.37%
YoY %	2.33%	-1.83%	3.99%	0.61%	3.63%	2.15%	-	-
Horiz. %	111.26%	108.72%	110.75%	106.50%	105.86%	102.15%	100.00%	-
EPS	22.88	19.91	21.32	21.56	26.86	27.97	26.42	-9.15%
YoY %	14.92%	-6.61%	-1.11%	-19.73%	-3.97%	5.87%	-	-
Horiz. %	86.60%	75.36%	80.70%	81.60%	101.67%	105.87%	100.00%	-
DPS	19.00	18.67	20.00	20.00	21.50	22.00	23.00	-11.96%
YoY %	1.77%	-6.65%	0.00%	-6.98%	-2.27%	-4.35%	-	-
Horiz. %	82.61%	81.17%	86.96%	86.96%	93.48%	95.65%	100.00%	-
NAPS	0.57	0.55	0.59	0.54	0.51	0.51	0.47	13.73%
YoY %	3.64%	-6.78%	9.26%	5.88%	0.00%	8.51%	-	-
Horiz. %	121.28%	117.02%	125.53%	114.89%	108.51%	108.51%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,344,471
RPS	411.79	402.57	408.00	392.92	391.09	377.61	369.80	7.44%
YoY %	2.29%	-1.33%	3.84%	0.47%	3.57%	2.11%	-	-
Horiz. %	111.35%	108.86%	110.33%	106.25%	105.76%	102.11%	100.00%	-
EPS	22.85	19.88	21.19	21.46	26.77	27.89	26.35	-9.07%
YoY %	14.94%	-6.18%	-1.26%	-19.84%	-4.02%	5.84%	-	-
Horiz. %	86.72%	75.45%	80.42%	81.44%	101.59%	105.84%	100.00%	-
DPS	18.97	18.64	19.87	19.90	21.43	21.94	22.94	-11.90%
YoY %	1.77%	-6.19%	-0.15%	-7.14%	-2.32%	-4.36%	-	-
Horiz. %	82.69%	81.26%	86.62%	86.75%	93.42%	95.64%	100.00%	-
NAPS	0.5691	0.5494	0.5863	0.5374	0.5083	0.5086	0.4688	13.81%
YoY %	3.59%	-6.29%	9.10%	5.72%	-0.06%	8.49%	-	-
Horiz. %	121.40%	117.19%	125.06%	114.63%	108.43%	108.49%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	31/10/14	-
Price	3.04	3.13	3.20	3.33	3.26	3.39	3.61	-
P/RPS	0.74	0.78	0.78	0.84	0.83	0.90	0.97	-16.52%
YoY %	-5.13%	0.00%	-7.14%	1.20%	-7.78%	-7.22%	-	-
Horiz. %	76.29%	80.41%	80.41%	86.60%	85.57%	92.78%	100.00%	-
P/EPS	13.29	15.72	15.01	15.45	12.14	12.12	13.66	-1.81%
YoY %	-15.46%	4.73%	-2.85%	27.27%	0.17%	-11.27%	-	-
Horiz. %	97.29%	115.08%	109.88%	113.10%	88.87%	88.73%	100.00%	-
EY	7.53	6.36	6.66	6.47	8.24	8.25	7.32	1.90%
YoY %	18.40%	-4.50%	2.94%	-21.48%	-0.12%	12.70%	-	-
Horiz. %	102.87%	86.89%	90.98%	88.39%	112.57%	112.70%	100.00%	-
DY	6.25	5.96	6.25	6.01	6.60	6.49	6.37	-1.26%
YoY %	4.87%	-4.64%	3.99%	-8.94%	1.69%	1.88%	-	-
Horiz. %	98.12%	93.56%	98.12%	94.35%	103.61%	101.88%	100.00%	-
P/NAPS	5.33	5.69	5.42	6.17	6.39	6.65	7.68	-21.63%
YoY %	-6.33%	4.98%	-12.16%	-3.44%	-3.91%	-13.41%	-	-
Horiz. %	69.40%	74.09%	70.57%	80.34%	83.20%	86.59%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Price Multiplier on Announcement Date
Date	20/06/16	18/03/16	18/12/15	17/09/15	18/06/15	18/03/15	18/12/14	-
Price	2.90	3.43	3.00	3.12	3.26	3.36	3.48	-
P/RPS	0.70	0.85	0.73	0.79	0.83	0.89	0.94	-17.85%
YoY %	-17.65%	16.44%	-7.59%	-4.82%	-6.74%	-5.32%	-	-
Horiz. %	74.47%	90.43%	77.66%	84.04%	88.30%	94.68%	100.00%	-
P/EPS	12.67	17.23	14.07	14.47	12.14	12.01	13.17	-2.54%
YoY %	-26.47%	22.46%	-2.76%	19.19%	1.08%	-8.81%	-	-
Horiz. %	96.20%	130.83%	106.83%	109.87%	92.18%	91.19%	100.00%	-
EY	7.89	5.80	7.11	6.91	8.24	8.33	7.59	2.62%
YoY %	36.03%	-18.42%	2.89%	-16.14%	-1.08%	9.75%	-	-
Horiz. %	103.95%	76.42%	93.68%	91.04%	108.56%	109.75%	100.00%	-
DY	6.55	5.44	6.67	6.41	6.60	6.55	6.61	-0.60%
YoY %	20.40%	-18.44%	4.06%	-2.88%	0.76%	-0.91%	-	-
Horiz. %	99.09%	82.30%	100.91%	96.97%	99.85%	99.09%	100.00%	-
P/NAPS	5.09	6.24	5.08	5.78	6.39	6.59	7.40	-22.09%
YoY %	-18.43%	22.83%	-12.11%	-9.55%	-3.03%	-10.95%	-	-
Horiz. %	68.78%	84.32%	68.65%	78.11%	86.35%	89.05%	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 - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 12:25:00

EMA 5

5 Mins

BUY

2024-05-15 12:20:00

EMA 5

10 Mins

BUY

2024-05-15 12:15:00

ADX

5 Mins

BUY

2024-05-15 12:10:00

ADX

10 Mins

BUY

2024-05-15 12:05:00

ADX

5 Mins

SELL

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

TOPGLOV

TOP GLOVE CORPORATION BHD

611

YTLPOWR

YTL POWER INTERNATIONAL BHD

569

MPI

MALAYSIAN PACIFIC INDUSTRIES

530

PTRANS

PERAK TRANSIT BERHAD

512

HLIND

HONG LEONG INDUSTRIES BHD

488

GENTING

GENTING BHD

439

SENDAI

EVERSENDAI CORPORATION BERHAD

420

HARTA

HARTALEGA HOLDINGS BHD

417

YTL

YTL CORPORATION BHD

400

Daily Stocks

TOPGLOV

1.21

+0.25

369,079,300

SUPERMX

1.03

+0.165

210,467,300

CAREPLS

0.375

+0.07

178,326,300

SINKUNG

0.14

+0.01

173,394,300

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

107,245,000

EDUSPEC-OR

0.005

0.00

75,002,700

TWL

0.03

+0.005

66,571,700

ICONIC

0.12

+0.01

65,461,100

HARTA

3.74

+0.78

56,500,300

More active Stocks

HARTA

3.74

+0.78

56,500,300

KOSSAN

2.79

+0.41

35,512,200

HARTA-C1W

0.46

+0.28

1,422,200

HEIM

23.96

+0.28

147,600

KOSSAN-C60

0.78

+0.27

56,000

TOPGLOV

1.21

+0.25

369,079,300

F&N

32.48

+0.20

183,100

HLIND

10.88

+0.20

9,400

HARTA-C1X

0.36

+0.195

1,406,900

HARTA-C2A

0.375

+0.17

9,543,600

More gainer Stocks

MSM

2.86

-0.28

4,172,300

AJI

16.64

-0.24

203,700

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

PPB

15.42

-0.18

171,200

CITAGLB-PA

1.03

-0.17

1,400

PETDAG

20.86

-0.14

131,500

SUNWAY

3.39

-0.12

18,056,400

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

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