[SPTOTO] QoQ Annualized Quarter Result on 31-Oct-2014 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Dec-2014

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

31-Oct-2014 [#2]

Profit Trend

QoQ- 13.63%

YoY- -1.87%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Annualized Quarter Result
Revenue	5,308,292	5,283,644	5,101,534	4,996,048	4,975,540	4,340,839	3,976,018	21.31%
YoY %	0.47%	3.57%	2.11%	0.41%	14.62%	9.18%	-	-
Horiz. %	133.51%	132.89%	128.31%	125.65%	125.14%	109.18%	100.00%	-
PBT	451,932	534,012	553,676	527,846	482,744	509,722	534,233	-10.58%
YoY %	-15.37%	-3.55%	4.89%	9.34%	-5.29%	-4.59%	-	-
Horiz. %	84.59%	99.96%	103.64%	98.80%	90.36%	95.41%	100.00%	-
Tax	-141,456	-160,708	-168,656	-163,624	-156,740	-166,026	-181,473	-15.34%
YoY %	11.98%	4.71%	-3.08%	-4.39%	5.59%	8.51%	-	-
Horiz. %	77.95%	88.56%	92.94%	90.16%	86.37%	91.49%	100.00%	-
NP	310,476	373,304	385,020	364,222	326,004	343,696	352,760	-8.18%
YoY %	-16.83%	-3.04%	5.71%	11.72%	-5.15%	-2.57%	-	-
Horiz. %	88.01%	105.82%	109.15%	103.25%	92.42%	97.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	289,868	361,610	376,856	356,054	313,356	328,706	339,441	-10.01%
YoY %	-19.84%	-4.05%	5.84%	13.63%	-4.67%	-3.16%	-	-
Horiz. %	85.40%	106.53%	111.02%	104.89%	92.32%	96.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.30%	30.09%	30.46%	31.00%	32.47%	32.57%	33.97%	-
YoY %	4.02%	-1.21%	-1.74%	-4.53%	-0.31%	-4.12%	-	-
Horiz. %	92.14%	88.58%	89.67%	91.26%	95.58%	95.88%	100.00%	-
Total Cost	4,997,816	4,910,340	4,716,514	4,631,826	4,649,536	3,997,143	3,623,258	23.98%
YoY %	1.78%	4.11%	1.83%	-0.38%	16.32%	10.32%	-	-
Horiz. %	137.94%	135.52%	130.17%	127.84%	128.32%	110.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	726,014	686,646	687,070	633,404	606,756	612,963	574,644	16.91%
YoY %	5.73%	-0.06%	8.47%	4.39%	-1.01%	6.67%	-	-
Horiz. %	126.34%	119.49%	119.56%	110.23%	105.59%	106.67%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Dividend
Div	268,894	289,468	296,383	309,963	296,636	353,120	347,459	-15.74%
YoY %	-7.11%	-2.33%	-4.38%	4.49%	-16.00%	1.63%	-	-
Horiz. %	77.39%	83.31%	85.30%	89.21%	85.37%	101.63%	100.00%	-
Div Payout %	92.76%	80.05%	78.65%	87.06%	94.66%	107.43%	102.36%	-
YoY %	15.88%	1.78%	-9.66%	-8.03%	-11.89%	4.95%	-	-
Horiz. %	90.62%	78.20%	76.84%	85.05%	92.48%	104.95%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Equity
Net Worth	726,014	686,646	687,070	633,404	606,756	612,963	574,644	16.91%
YoY %	5.73%	-0.06%	8.47%	4.39%	-1.01%	6.67%	-	-
Horiz. %	126.34%	119.49%	119.56%	110.23%	105.59%	106.67%	100.00%	-
NOSH	1,344,471	1,346,366	1,347,197	1,347,668	1,348,347	1,332,529	1,336,383	0.40%
YoY %	-0.14%	-0.06%	-0.03%	-0.05%	1.19%	-0.29%	-	-
Horiz. %	100.61%	100.75%	100.81%	100.84%	100.90%	99.71%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Ratio Analysis
NP Margin	5.85%	7.07%	7.55%	7.29%	6.55%	7.92%	8.87%	-
YoY %	-17.26%	-6.36%	3.57%	11.30%	-17.30%	-10.71%	-	-
Horiz. %	65.95%	79.71%	85.12%	82.19%	73.84%	89.29%	100.00%	-
ROE	39.93%	52.66%	54.85%	56.21%	51.64%	53.63%	59.07%	-
YoY %	-24.17%	-3.99%	-2.42%	8.85%	-3.71%	-9.21%	-	-
Horiz. %	67.60%	89.15%	92.86%	95.16%	87.42%	90.79%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Per Share
RPS	394.82	392.44	378.68	370.72	369.01	325.76	297.52	20.82%
YoY %	0.61%	3.63%	2.15%	0.46%	13.28%	9.49%	-	-
Horiz. %	132.70%	131.90%	127.28%	124.60%	124.03%	109.49%	100.00%	-
EPS	21.56	26.86	27.97	26.42	23.24	24.66	25.40	-10.37%
YoY %	-19.73%	-3.97%	5.87%	13.68%	-5.76%	-2.91%	-	-
Horiz. %	84.88%	105.75%	110.12%	104.02%	91.50%	97.09%	100.00%	-
DPS	20.00	21.50	22.00	23.00	22.00	26.50	26.00	-16.08%
YoY %	-6.98%	-2.27%	-4.35%	4.55%	-16.98%	1.92%	-	-
Horiz. %	76.92%	82.69%	84.62%	88.46%	84.62%	101.92%	100.00%	-
NAPS	0.54	0.51	0.51	0.47	0.45	0.46	0.43	16.44%
YoY %	5.88%	0.00%	8.51%	4.44%	-2.17%	6.98%	-	-
Horiz. %	125.58%	118.60%	118.60%	109.30%	104.65%	106.98%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,348,958
RPS	392.92	391.09	377.61	369.80	368.29	321.31	294.30	21.31%
YoY %	0.47%	3.57%	2.11%	0.41%	14.62%	9.18%	-	-
Horiz. %	133.51%	132.89%	128.31%	125.65%	125.14%	109.18%	100.00%	-
EPS	21.46	26.77	27.89	26.35	23.19	24.33	25.13	-10.01%
YoY %	-19.84%	-4.02%	5.84%	13.63%	-4.69%	-3.18%	-	-
Horiz. %	85.40%	106.53%	110.98%	104.85%	92.28%	96.82%	100.00%	-
DPS	19.90	21.43	21.94	22.94	21.96	26.14	25.72	-15.76%
YoY %	-7.14%	-2.32%	-4.36%	4.46%	-15.99%	1.63%	-	-
Horiz. %	77.37%	83.32%	85.30%	89.19%	85.38%	101.63%	100.00%	-
NAPS	0.5374	0.5083	0.5086	0.4688	0.4491	0.4537	0.4253	16.92%
YoY %	5.72%	-0.06%	8.49%	4.39%	-1.01%	6.68%	-	-
Horiz. %	126.36%	119.52%	119.59%	110.23%	105.60%	106.68%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/15	30/04/15	30/01/15	31/10/14	31/07/14	30/04/14	30/01/14	-
Price	3.33	3.26	3.39	3.61	3.85	3.89	4.05	-
P/RPS	0.84	0.83	0.90	0.97	1.04	1.19	1.36	-27.53%
YoY %	1.20%	-7.78%	-7.22%	-6.73%	-12.61%	-12.50%	-	-
Horiz. %	61.76%	61.03%	66.18%	71.32%	76.47%	87.50%	100.00%	-
P/EPS	15.45	12.14	12.12	13.66	16.57	15.77	15.94	-2.06%
YoY %	27.27%	0.17%	-11.27%	-17.56%	5.07%	-1.07%	-	-
Horiz. %	96.93%	76.16%	76.04%	85.70%	103.95%	98.93%	100.00%	-
EY	6.47	8.24	8.25	7.32	6.04	6.34	6.27	2.12%
YoY %	-21.48%	-0.12%	12.70%	21.19%	-4.73%	1.12%	-	-
Horiz. %	103.19%	131.42%	131.58%	116.75%	96.33%	101.12%	100.00%	-
DY	6.01	6.60	6.49	6.37	5.71	6.81	6.42	-4.31%
YoY %	-8.94%	1.69%	1.88%	11.56%	-16.15%	6.07%	-	-
Horiz. %	93.61%	102.80%	101.09%	99.22%	88.94%	106.07%	100.00%	-
P/NAPS	6.17	6.39	6.65	7.68	8.56	8.46	9.42	-24.63%
YoY %	-3.44%	-3.91%	-13.41%	-10.28%	1.18%	-10.19%	-	-
Horiz. %	65.50%	67.83%	70.59%	81.53%	90.87%	89.81%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Price Multiplier on Announcement Date
Date	17/09/15	18/06/15	18/03/15	18/12/14	19/09/14	17/06/14	17/03/14	-
Price	3.12	3.26	3.36	3.48	3.73	3.80	3.93	-
P/RPS	0.79	0.83	0.89	0.94	1.01	1.17	1.32	-29.04%
YoY %	-4.82%	-6.74%	-5.32%	-6.93%	-13.68%	-11.36%	-	-
Horiz. %	59.85%	62.88%	67.42%	71.21%	76.52%	88.64%	100.00%	-
P/EPS	14.47	12.14	12.01	13.17	16.05	15.40	15.47	-4.36%
YoY %	19.19%	1.08%	-8.81%	-17.94%	4.22%	-0.45%	-	-
Horiz. %	93.54%	78.47%	77.63%	85.13%	103.75%	99.55%	100.00%	-
EY	6.91	8.24	8.33	7.59	6.23	6.49	6.46	4.60%
YoY %	-16.14%	-1.08%	9.75%	21.83%	-4.01%	0.46%	-	-
Horiz. %	106.97%	127.55%	128.95%	117.49%	96.44%	100.46%	100.00%	-
DY	6.41	6.60	6.55	6.61	5.90	6.97	6.62	-2.13%
YoY %	-2.88%	0.76%	-0.91%	12.03%	-15.35%	5.29%	-	-
Horiz. %	96.83%	99.70%	98.94%	99.85%	89.12%	105.29%	100.00%	-
P/NAPS	5.78	6.39	6.59	7.40	8.29	8.26	9.14	-26.38%
YoY %	-9.55%	-3.03%	-10.95%	-10.74%	0.36%	-9.63%	-	-
Horiz. %	63.24%	69.91%	72.10%	80.96%	90.70%	90.37%	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

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

484

PTRANS

PERAK TRANSIT BERHAD

481

YTLPOWR

YTL POWER INTERNATIONAL BHD

474

HLIND

HONG LEONG INDUSTRIES BHD

457

GENTING

GENTING BHD

408

SENDAI

EVERSENDAI CORPORATION BERHAD

392

YTL

YTL CORPORATION BHD

302

GENM

GENTING MALAYSIA BERHAD

288

TOPGLOV

TOP GLOVE CORPORATION BHD

281

Daily Stocks

TOPGLOV

1.15

+0.19

197,015,100

INIX-OR

0.02

0.00

141,839,900

SINKUNG

0.13

0.00

102,334,100

SUPERMX

0.975

+0.11

97,632,700

CAREPLS

0.36

+0.055

81,095,500

EDUSPEC-OR

0.005

0.00

75,002,700

TWL

0.03

+0.005

64,842,300

E&O-LR

0.055

+0.01

56,261,700

JAKS

0.125

-0.005

39,179,400

ICONIC

0.115

+0.005

29,955,500

More active Stocks

HARTA

3.61

+0.65

28,789,400

KOSSAN

2.70

+0.32

14,655,200

HEIM

24.00

+0.32

71,200

HARTA-C1W

0.445

+0.265

1,001,800

KOSSAN-C60

0.72

+0.21

53,000

F&N

32.48

+0.20

65,300

TOPGLOV

1.15

+0.19

197,015,100

BURSA

8.15

+0.16

671,300

HARTA-C1X

0.315

+0.15

1,109,000

GREATEC

4.68

+0.15

858,500

More gainer Stocks

AJI

16.52

-0.36

110,000

PPB

15.46

-0.14

35,800

SBAGAN

6.48

-0.13

27,800

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

SUPERMX-C3Y

0.06

-0.09

20,000

MAHSING-C63

0.06

-0.09

4,800

KUAISHO-C16

0.01

-0.085

20,000

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