[SPTOTO] QoQ Annualized Quarter Result on 31-Oct-2016 [#2] | Financial Results | I3investor

[SPTOTO] QoQ Annualized Quarter Result on 31-Oct-2016 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

16-Dec-2016

Admission Sponsor

-

Sponsor

-

Financial Year

30-Apr-2017

Quarter

31-Oct-2016 [#2]

Profit Trend

QoQ- 2.9%

YoY- -15.53%

Quarter Report

BTOTO Q2 FYE2017.pdf

SPTOTO's Result

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Annualized Quarter Result
Revenue	5,887,316	5,734,546	5,676,625	5,780,830	5,742,428	5,563,227	5,438,777	5.43%
YoY %	2.66%	1.02%	-1.80%	0.67%	3.22%	2.29%	-	-
Horiz. %	108.25%	105.44%	104.37%	106.29%	105.58%	102.29%	100.00%	-
PBT	470,068	380,204	370,718	383,566	385,604	445,658	408,778	9.77%
YoY %	23.64%	2.56%	-3.35%	-0.53%	-13.48%	9.02%	-	-
Horiz. %	114.99%	93.01%	90.69%	93.83%	94.33%	109.02%	100.00%	-
Tax	-159,432	-129,393	-137,437	-132,674	-140,084	-127,566	-130,873	14.07%
YoY %	-23.22%	5.85%	-3.59%	5.29%	-9.81%	2.53%	-	-
Horiz. %	121.82%	98.87%	105.02%	101.38%	107.04%	97.47%	100.00%	-
NP	310,636	250,811	233,281	250,892	245,520	318,092	277,905	7.71%
YoY %	23.85%	7.51%	-7.02%	2.19%	-22.81%	14.46%	-	-
Horiz. %	111.78%	90.25%	83.94%	90.28%	88.35%	114.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	297,248	241,313	225,100	241,778	234,964	308,640	268,625	6.98%
YoY %	23.18%	7.20%	-6.90%	2.90%	-23.87%	14.90%	-	-
Horiz. %	110.66%	89.83%	83.80%	90.01%	87.47%	114.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.92%	34.03%	37.07%	34.59%	36.33%	28.62%	32.02%	-
YoY %	-0.32%	-8.20%	7.17%	-4.79%	26.94%	-10.62%	-	-
Horiz. %	105.93%	106.28%	115.77%	108.03%	113.46%	89.38%	100.00%	-
Total Cost	5,576,680	5,483,735	5,443,344	5,529,938	5,496,908	5,245,135	5,160,872	5.30%
YoY %	1.69%	0.74%	-1.57%	0.60%	4.80%	1.63%	-	-
Horiz. %	108.06%	106.26%	105.47%	107.15%	106.51%	101.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	782,231	768,426	741,643	768,190	754,471	768,829	742,183	3.56%
YoY %	1.80%	3.61%	-3.46%	1.82%	-1.87%	3.59%	-	-
Horiz. %	105.40%	103.54%	99.93%	103.50%	101.66%	103.59%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Dividend
Div	215,788	188,736	197,771	215,632	215,563	256,276	251,892	-9.80%
YoY %	14.33%	-4.57%	-8.28%	0.03%	-15.89%	1.74%	-	-
Horiz. %	85.67%	74.93%	78.51%	85.60%	85.58%	101.74%	100.00%	-
Div Payout %	72.60%	78.21%	87.86%	89.19%	91.74%	83.03%	93.77%	-
YoY %	-7.17%	-10.98%	-1.49%	-2.78%	10.49%	-11.45%	-	-
Horiz. %	77.42%	83.41%	93.70%	95.12%	97.84%	88.55%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Equity
Net Worth	782,231	768,426	741,643	768,190	754,471	768,829	742,183	3.56%
YoY %	1.80%	3.61%	-3.46%	1.82%	-1.87%	3.59%	-	-
Horiz. %	105.40%	103.54%	99.93%	103.50%	101.66%	103.59%	100.00%	-
NOSH	1,348,675	1,348,117	1,348,442	1,347,703	1,347,270	1,348,823	1,349,423	-0.03%
YoY %	0.04%	-0.02%	0.05%	0.03%	-0.12%	-0.04%	-	-
Horiz. %	99.94%	99.90%	99.93%	99.87%	99.84%	99.96%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Ratio Analysis
NP Margin	5.28%	4.37%	4.11%	4.34%	4.28%	5.72%	5.11%	-
YoY %	20.82%	6.33%	-5.30%	1.40%	-25.17%	11.94%	-	-
Horiz. %	103.33%	85.52%	80.43%	84.93%	83.76%	111.94%	100.00%	-
ROE	38.00%	31.40%	30.35%	31.47%	31.14%	40.14%	36.19%	-
YoY %	21.02%	3.46%	-3.56%	1.06%	-22.42%	10.91%	-	-
Horiz. %	105.00%	86.76%	83.86%	86.96%	86.05%	110.91%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Per Share
RPS	436.53	425.37	420.98	428.94	426.23	412.45	403.04	5.47%
YoY %	2.62%	1.04%	-1.86%	0.64%	3.34%	2.33%	-	-
Horiz. %	108.31%	105.54%	104.45%	106.43%	105.75%	102.33%	100.00%	-
EPS	22.04	17.90	16.69	17.94	17.44	22.88	19.91	7.01%
YoY %	23.13%	7.25%	-6.97%	2.87%	-23.78%	14.92%	-	-
Horiz. %	110.70%	89.90%	83.83%	90.11%	87.59%	114.92%	100.00%	-
DPS	16.00	14.00	14.67	16.00	16.00	19.00	18.67	-9.78%
YoY %	14.29%	-4.57%	-8.31%	0.00%	-15.79%	1.77%	-	-
Horiz. %	85.70%	74.99%	78.58%	85.70%	85.70%	101.77%	100.00%	-
NAPS	0.58	0.57	0.55	0.57	0.56	0.57	0.55	3.60%
YoY %	1.75%	3.64%	-3.51%	1.79%	-1.75%	3.64%	-	-
Horiz. %	105.45%	103.64%	100.00%	103.64%	101.82%	103.64%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,348,112
RPS	435.77	424.47	420.18	427.89	425.05	411.79	402.57	5.43%
YoY %	2.66%	1.02%	-1.80%	0.67%	3.22%	2.29%	-	-
Horiz. %	108.25%	105.44%	104.37%	106.29%	105.58%	102.29%	100.00%	-
EPS	22.00	17.86	16.66	17.90	17.39	22.85	19.88	6.99%
YoY %	23.18%	7.20%	-6.93%	2.93%	-23.89%	14.94%	-	-
Horiz. %	110.66%	89.84%	83.80%	90.04%	87.47%	114.94%	100.00%	-
DPS	15.97	13.97	14.64	15.96	15.96	18.97	18.64	-9.80%
YoY %	14.32%	-4.58%	-8.27%	0.00%	-15.87%	1.77%	-	-
Horiz. %	85.68%	74.95%	78.54%	85.62%	85.62%	101.77%	100.00%	-
NAPS	0.579	0.5688	0.549	0.5686	0.5585	0.5691	0.5494	3.56%
YoY %	1.79%	3.61%	-3.45%	1.81%	-1.86%	3.59%	-	-
Horiz. %	105.39%	103.53%	99.93%	103.49%	101.66%	103.59%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	-
Price	2.38	2.81	2.93	3.19	3.28	3.04	3.13	-
P/RPS	0.55	0.66	0.70	0.74	0.77	0.74	0.78	-20.79%
YoY %	-16.67%	-5.71%	-5.41%	-3.90%	4.05%	-5.13%	-	-
Horiz. %	70.51%	84.62%	89.74%	94.87%	98.72%	94.87%	100.00%	-
P/EPS	10.80	15.70	17.55	17.78	18.81	13.29	15.72	-22.15%
YoY %	-31.21%	-10.54%	-1.29%	-5.48%	41.53%	-15.46%	-	-
Horiz. %	68.70%	99.87%	111.64%	113.10%	119.66%	84.54%	100.00%	-
EY	9.26	6.37	5.70	5.62	5.32	7.53	6.36	28.48%
YoY %	45.37%	11.75%	1.42%	5.64%	-29.35%	18.40%	-	-
Horiz. %	145.60%	100.16%	89.62%	88.36%	83.65%	118.40%	100.00%	-
DY	6.72	4.98	5.01	5.02	4.88	6.25	5.96	8.33%
YoY %	34.94%	-0.60%	-0.20%	2.87%	-21.92%	4.87%	-	-
Horiz. %	112.75%	83.56%	84.06%	84.23%	81.88%	104.87%	100.00%	-
P/NAPS	4.10	4.93	5.33	5.60	5.86	5.33	5.69	-19.64%
YoY %	-16.84%	-7.50%	-4.82%	-4.44%	9.94%	-6.33%	-	-
Horiz. %	72.06%	86.64%	93.67%	98.42%	102.99%	93.67%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	20/09/17	20/06/17	16/03/17	16/12/16	19/09/16	20/06/16	18/03/16	-
Price	2.32	2.57	2.98	3.06	3.32	2.90	3.43	-
P/RPS	0.53	0.60	0.71	0.71	0.78	0.70	0.85	-27.03%
YoY %	-11.67%	-15.49%	0.00%	-8.97%	11.43%	-17.65%	-	-
Horiz. %	62.35%	70.59%	83.53%	83.53%	91.76%	82.35%	100.00%	-
P/EPS	10.53	14.36	17.85	17.06	19.04	12.67	17.23	-28.00%
YoY %	-26.67%	-19.55%	4.63%	-10.40%	50.28%	-26.47%	-	-
Horiz. %	61.11%	83.34%	103.60%	99.01%	110.50%	73.53%	100.00%	-
EY	9.50	6.96	5.60	5.86	5.25	7.89	5.80	38.99%
YoY %	36.49%	24.29%	-4.44%	11.62%	-33.46%	36.03%	-	-
Horiz. %	163.79%	120.00%	96.55%	101.03%	90.52%	136.03%	100.00%	-
DY	6.90	5.45	4.92	5.23	4.82	6.55	5.44	17.19%
YoY %	26.61%	10.77%	-5.93%	8.51%	-26.41%	20.40%	-	-
Horiz. %	126.84%	100.18%	90.44%	96.14%	88.60%	120.40%	100.00%	-
P/NAPS	4.00	4.51	5.42	5.37	5.93	5.09	6.24	-25.67%
YoY %	-11.31%	-16.79%	0.93%	-9.44%	16.50%	-18.43%	-	-
Horiz. %	64.10%	72.28%	86.86%	86.06%	95.03%	81.57%	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

Post a Comment

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 08 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

save malaysia!

Impending huge public sector pay hike gets economists thinking about where the money is coming from

2

Follow Kim's Stockwatch!

THIS STOCK READY TO SKYROCKET!!! - THE POWER & WATER SUPPLY SERVICES

3

Mercury Securities Research

Feytech Holdings Bhd - Accelerating Growth

4

AmInvest Research Reports

TRANSPORTATION & LOGISTICS - Our View on of Air Asia’s Restructuring

5

Follow Kim's Stockwatch!

THIS ANOTHER GEMS READY TO SKYROCKET!!! - MAJOR DEVELOPER IN PENANG

6

BFM Podcast

The Malaysia Equity Rally Still Has Legs

7

save malaysia!

DarSa Fried Chicken in catch-22 situation as netizens unconvinced by its “Type C” racial slur apology

8

博傻理论

马股双熊，一个不能说的秘密

Hot Stocks Today >

1

TASCO BERHAD

1000

2

MY E.G. SERVICES BHD

410

3

PERAK TRANSIT BERHAD

352

4

MALAYSIAN PACIFIC INDUSTRIES

347

5

HONG LEONG INDUSTRIES BHD

343

6

YTL POWER INTERNATIONAL BHD

297

7

PUBLIC BANK BHD

238

8

CAPITAL A BERHAD

233

9

SAPURA ENERGY BERHAD

208

10

TOP GLOVE CORPORATION BHD

203

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....