[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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos