[SPTOTO] QoQ Annualized Quarter Result on 31-Oct-2015 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Dec-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

31-Oct-2015 [#2]

Profit Trend

QoQ- -1.25%

YoY- -19.61%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Annualized Quarter Result
Revenue	5,742,428	5,563,227	5,438,777	5,512,108	5,308,292	5,283,644	5,101,534	8.21%
YoY %	3.22%	2.29%	-1.33%	3.84%	0.47%	3.57%	-	-
Horiz. %	112.56%	109.05%	106.61%	108.05%	104.05%	103.57%	100.00%	-
PBT	385,604	445,658	408,778	455,828	451,932	534,012	553,676	-21.44%
YoY %	-13.48%	9.02%	-10.32%	0.86%	-15.37%	-3.55%	-	-
Horiz. %	69.64%	80.49%	73.83%	82.33%	81.62%	96.45%	100.00%	-
Tax	-140,084	-127,566	-130,873	-154,612	-141,456	-160,708	-168,656	-11.64%
YoY %	-9.81%	2.53%	15.35%	-9.30%	11.98%	4.71%	-	-
Horiz. %	83.06%	75.64%	77.60%	91.67%	83.87%	95.29%	100.00%	-
NP	245,520	318,092	277,905	301,216	310,476	373,304	385,020	-25.93%
YoY %	-22.81%	14.46%	-7.74%	-2.98%	-16.83%	-3.04%	-	-
Horiz. %	63.77%	82.62%	72.18%	78.23%	80.64%	96.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	234,964	308,640	268,625	286,232	289,868	361,610	376,856	-27.03%
YoY %	-23.87%	14.90%	-6.15%	-1.25%	-19.84%	-4.05%	-	-
Horiz. %	62.35%	81.90%	71.28%	75.95%	76.92%	95.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.33%	28.62%	32.02%	33.92%	31.30%	30.09%	30.46%	-
YoY %	26.94%	-10.62%	-5.60%	8.37%	4.02%	-1.21%	-	-
Horiz. %	119.27%	93.96%	105.12%	111.36%	102.76%	98.79%	100.00%	-
Total Cost	5,496,908	5,245,135	5,160,872	5,210,892	4,997,816	4,910,340	4,716,514	10.75%
YoY %	4.80%	1.63%	-0.96%	4.26%	1.78%	4.11%	-	-
Horiz. %	116.55%	111.21%	109.42%	110.48%	105.96%	104.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	754,471	768,829	742,183	792,105	726,014	686,646	687,070	6.44%
YoY %	-1.87%	3.59%	-6.30%	9.10%	5.73%	-0.06%	-	-
Horiz. %	109.81%	111.90%	108.02%	115.29%	105.67%	99.94%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Dividend
Div	215,563	256,276	251,892	268,510	268,894	289,468	296,383	-19.14%
YoY %	-15.89%	1.74%	-6.19%	-0.14%	-7.11%	-2.33%	-	-
Horiz. %	72.73%	86.47%	84.99%	90.60%	90.73%	97.67%	100.00%	-
Div Payout %	91.74%	83.03%	93.77%	93.81%	92.76%	80.05%	78.65%	-
YoY %	10.49%	-11.45%	-0.04%	1.13%	15.88%	1.78%	-	-
Horiz. %	116.64%	105.57%	119.22%	119.28%	117.94%	101.78%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Equity
Net Worth	754,471	768,829	742,183	792,105	726,014	686,646	687,070	6.44%
YoY %	-1.87%	3.59%	-6.30%	9.10%	5.73%	-0.06%	-	-
Horiz. %	109.81%	111.90%	108.02%	115.29%	105.67%	99.94%	100.00%	-
NOSH	1,347,270	1,348,823	1,349,423	1,342,551	1,344,471	1,346,366	1,347,197	0.00%
YoY %	-0.12%	-0.04%	0.51%	-0.14%	-0.14%	-0.06%	-	-
Horiz. %	100.01%	100.12%	100.17%	99.66%	99.80%	99.94%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Ratio Analysis
NP Margin	4.28%	5.72%	5.11%	5.46%	5.85%	7.07%	7.55%	-
YoY %	-25.17%	11.94%	-6.41%	-6.67%	-17.26%	-6.36%	-	-
Horiz. %	56.69%	75.76%	67.68%	72.32%	77.48%	93.64%	100.00%	-
ROE	31.14%	40.14%	36.19%	36.14%	39.93%	52.66%	54.85%	-
YoY %	-22.42%	10.91%	0.14%	-9.49%	-24.17%	-3.99%	-	-
Horiz. %	56.77%	73.18%	65.98%	65.89%	72.80%	96.01%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Per Share
RPS	426.23	412.45	403.04	410.57	394.82	392.44	378.68	8.21%
YoY %	3.34%	2.33%	-1.83%	3.99%	0.61%	3.63%	-	-
Horiz. %	112.56%	108.92%	106.43%	108.42%	104.26%	103.63%	100.00%	-
EPS	17.44	22.88	19.91	21.32	21.56	26.86	27.97	-27.03%
YoY %	-23.78%	14.92%	-6.61%	-1.11%	-19.73%	-3.97%	-	-
Horiz. %	62.35%	81.80%	71.18%	76.22%	77.08%	96.03%	100.00%	-
DPS	16.00	19.00	18.67	20.00	20.00	21.50	22.00	-19.14%
YoY %	-15.79%	1.77%	-6.65%	0.00%	-6.98%	-2.27%	-	-
Horiz. %	72.73%	86.36%	84.86%	90.91%	90.91%	97.73%	100.00%	-
NAPS	0.56	0.57	0.55	0.59	0.54	0.51	0.51	6.43%
YoY %	-1.75%	3.64%	-6.78%	9.26%	5.88%	0.00%	-	-
Horiz. %	109.80%	111.76%	107.84%	115.69%	105.88%	100.00%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,340,588
RPS	425.05	411.79	402.57	408.00	392.92	391.09	377.61	8.21%
YoY %	3.22%	2.29%	-1.33%	3.84%	0.47%	3.57%	-	-
Horiz. %	112.56%	109.05%	106.61%	108.05%	104.05%	103.57%	100.00%	-
EPS	17.39	22.85	19.88	21.19	21.46	26.77	27.89	-27.03%
YoY %	-23.89%	14.94%	-6.18%	-1.26%	-19.84%	-4.02%	-	-
Horiz. %	62.35%	81.93%	71.28%	75.98%	76.95%	95.98%	100.00%	-
DPS	15.96	18.97	18.64	19.87	19.90	21.43	21.94	-19.13%
YoY %	-15.87%	1.77%	-6.19%	-0.15%	-7.14%	-2.32%	-	-
Horiz. %	72.74%	86.46%	84.96%	90.57%	90.70%	97.68%	100.00%	-
NAPS	0.5585	0.5691	0.5494	0.5863	0.5374	0.5083	0.5086	6.44%
YoY %	-1.86%	3.59%	-6.29%	9.10%	5.72%	-0.06%	-	-
Horiz. %	109.81%	111.90%	108.02%	115.28%	105.66%	99.94%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	-
Price	3.28	3.04	3.13	3.20	3.33	3.26	3.39	-
P/RPS	0.77	0.74	0.78	0.78	0.84	0.83	0.90	-9.88%
YoY %	4.05%	-5.13%	0.00%	-7.14%	1.20%	-7.78%	-	-
Horiz. %	85.56%	82.22%	86.67%	86.67%	93.33%	92.22%	100.00%	-
P/EPS	18.81	13.29	15.72	15.01	15.45	12.14	12.12	34.08%
YoY %	41.53%	-15.46%	4.73%	-2.85%	27.27%	0.17%	-	-
Horiz. %	155.20%	109.65%	129.70%	123.84%	127.48%	100.17%	100.00%	-
EY	5.32	7.53	6.36	6.66	6.47	8.24	8.25	-25.37%
YoY %	-29.35%	18.40%	-4.50%	2.94%	-21.48%	-0.12%	-	-
Horiz. %	64.48%	91.27%	77.09%	80.73%	78.42%	99.88%	100.00%	-
DY	4.88	6.25	5.96	6.25	6.01	6.60	6.49	-17.32%
YoY %	-21.92%	4.87%	-4.64%	3.99%	-8.94%	1.69%	-	-
Horiz. %	75.19%	96.30%	91.83%	96.30%	92.60%	101.69%	100.00%	-
P/NAPS	5.86	5.33	5.69	5.42	6.17	6.39	6.65	-8.09%
YoY %	9.94%	-6.33%	4.98%	-12.16%	-3.44%	-3.91%	-	-
Horiz. %	88.12%	80.15%	85.56%	81.50%	92.78%	96.09%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	19/09/16	20/06/16	18/03/16	18/12/15	17/09/15	18/06/15	18/03/15	-
Price	3.32	2.90	3.43	3.00	3.12	3.26	3.36	-
P/RPS	0.78	0.70	0.85	0.73	0.79	0.83	0.89	-8.42%
YoY %	11.43%	-17.65%	16.44%	-7.59%	-4.82%	-6.74%	-	-
Horiz. %	87.64%	78.65%	95.51%	82.02%	88.76%	93.26%	100.00%	-
P/EPS	19.04	12.67	17.23	14.07	14.47	12.14	12.01	35.99%
YoY %	50.28%	-26.47%	22.46%	-2.76%	19.19%	1.08%	-	-
Horiz. %	158.53%	105.50%	143.46%	117.15%	120.48%	101.08%	100.00%	-
EY	5.25	7.89	5.80	7.11	6.91	8.24	8.33	-26.51%
YoY %	-33.46%	36.03%	-18.42%	2.89%	-16.14%	-1.08%	-	-
Horiz. %	63.03%	94.72%	69.63%	85.35%	82.95%	98.92%	100.00%	-
DY	4.82	6.55	5.44	6.67	6.41	6.60	6.55	-18.50%
YoY %	-26.41%	20.40%	-18.44%	4.06%	-2.88%	0.76%	-	-
Horiz. %	73.59%	100.00%	83.05%	101.83%	97.86%	100.76%	100.00%	-
P/NAPS	5.93	5.09	6.24	5.08	5.78	6.39	6.59	-6.79%
YoY %	16.50%	-18.43%	22.83%	-12.11%	-9.55%	-3.03%	-	-
Horiz. %	89.98%	77.24%	94.69%	77.09%	87.71%	96.97%	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 - 17 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

341

HLIND

HONG LEONG INDUSTRIES BHD

326

PTRANS

PERAK TRANSIT BERHAD

315

YTLPOWR

YTL POWER INTERNATIONAL BHD

163

TOPGLOV

TOP GLOVE CORPORATION BHD

156

GENTING

GENTING BHD

145

PBBANK

PUBLIC BANK BHD

124

INARI

INARI AMERTRON BERHAD

116

GENM

GENTING MALAYSIA BERHAD

115

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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