[SPTOTO] QoQ Cumulative Quarter Result on 30-Apr-2014 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

17-Jun-2014

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

30-Apr-2014 [#4]

Profit Trend

QoQ- 29.12%

YoY- -15.95%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Cumulative Result
Revenue	3,826,151	2,498,024	1,243,885	4,340,839	2,982,014	1,753,988	887,103	164.26%
YoY %	53.17%	100.82%	-71.34%	45.57%	70.01%	97.72%	-	-
Horiz. %	431.31%	281.59%	140.22%	489.33%	336.15%	197.72%	100.00%	-
PBT	415,257	263,923	120,686	509,722	400,675	276,196	148,369	98.22%
YoY %	57.34%	118.69%	-76.32%	27.22%	45.07%	86.15%	-	-
Horiz. %	279.88%	177.88%	81.34%	343.55%	270.05%	186.15%	100.00%	-
Tax	-126,492	-81,812	-39,185	-166,026	-136,105	-87,186	-47,097	92.87%
YoY %	-54.61%	-108.78%	76.40%	-21.98%	-56.11%	-85.12%	-	-
Horiz. %	268.58%	173.71%	83.20%	352.52%	288.99%	185.12%	100.00%	-
NP	288,765	182,111	81,501	343,696	264,570	189,010	101,272	100.69%
YoY %	58.57%	123.45%	-76.29%	29.91%	39.98%	86.64%	-	-
Horiz. %	285.14%	179.82%	80.48%	339.38%	261.25%	186.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	282,642	178,027	78,339	328,706	254,581	181,422	98,790	101.14%
YoY %	58.76%	127.25%	-76.17%	29.12%	40.33%	83.64%	-	-
Horiz. %	286.10%	180.21%	79.30%	332.73%	257.70%	183.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.46%	31.00%	32.47%	32.57%	33.97%	31.57%	31.74%	-
YoY %	-1.74%	-4.53%	-0.31%	-4.12%	7.60%	-0.54%	-	-
Horiz. %	95.97%	97.67%	102.30%	102.61%	107.03%	99.46%	100.00%	-
Total Cost	3,537,386	2,315,913	1,162,384	3,997,143	2,717,444	1,564,978	785,831	171.88%
YoY %	52.74%	99.24%	-70.92%	47.09%	73.64%	99.15%	-	-
Horiz. %	450.15%	294.71%	147.92%	508.65%	345.81%	199.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	687,070	633,404	606,756	612,963	574,644	629,286	617,437	7.36%
YoY %	8.47%	4.39%	-1.01%	6.67%	-8.68%	1.92%	-	-
Horiz. %	111.28%	102.59%	98.27%	99.28%	93.07%	101.92%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Dividend
Div	222,287	154,981	74,159	353,120	260,594	133,890	53,690	157.17%
YoY %	43.43%	108.98%	-79.00%	35.51%	94.63%	149.38%	-	-
Horiz. %	414.02%	288.66%	138.12%	657.70%	485.37%	249.38%	100.00%	-
Div Payout %	78.65%	87.06%	94.66%	107.43%	102.36%	73.80%	54.35%	-
YoY %	-9.66%	-8.03%	-11.89%	4.95%	38.70%	35.79%	-	-
Horiz. %	144.71%	160.18%	174.17%	197.66%	188.33%	135.79%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Equity
Net Worth	687,070	633,404	606,756	612,963	574,644	629,286	617,437	7.36%
YoY %	8.47%	4.39%	-1.01%	6.67%	-8.68%	1.92%	-	-
Horiz. %	111.28%	102.59%	98.27%	99.28%	93.07%	101.92%	100.00%	-
NOSH	1,347,197	1,347,668	1,348,347	1,332,529	1,336,383	1,338,907	1,342,255	0.24%
YoY %	-0.03%	-0.05%	1.19%	-0.29%	-0.19%	-0.25%	-	-
Horiz. %	100.37%	100.40%	100.45%	99.28%	99.56%	99.75%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Ratio Analysis
NP Margin	7.55%	7.29%	6.55%	7.92%	8.87%	10.78%	11.42%	-
YoY %	3.57%	11.30%	-17.30%	-10.71%	-17.72%	-5.60%	-	-
Horiz. %	66.11%	63.84%	57.36%	69.35%	77.67%	94.40%	100.00%	-
ROE	41.14%	28.11%	12.91%	53.63%	44.30%	28.83%	16.00%	-
YoY %	46.35%	117.74%	-75.93%	21.06%	53.66%	80.19%	-	-
Horiz. %	257.12%	175.69%	80.69%	335.19%	276.88%	180.19%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Per Share
RPS	284.01	185.36	92.25	325.76	223.14	131.00	66.09	163.62%
YoY %	53.22%	100.93%	-71.68%	45.99%	70.34%	98.21%	-	-
Horiz. %	429.73%	280.47%	139.58%	492.90%	337.63%	198.21%	100.00%	-
EPS	20.98	13.21	5.81	24.66	19.05	13.55	7.36	100.65%
YoY %	58.82%	127.37%	-76.44%	29.45%	40.59%	84.10%	-	-
Horiz. %	285.05%	179.48%	78.94%	335.05%	258.83%	184.10%	100.00%	-
DPS	16.50	11.50	5.50	26.50	19.50	10.00	4.00	156.54%
YoY %	43.48%	109.09%	-79.25%	35.90%	95.00%	150.00%	-	-
Horiz. %	412.50%	287.50%	137.50%	662.50%	487.50%	250.00%	100.00%	-
NAPS	0.51	0.47	0.45	0.46	0.43	0.47	0.46	7.10%
YoY %	8.51%	4.44%	-2.17%	6.98%	-8.51%	2.17%	-	-
Horiz. %	110.87%	102.17%	97.83%	100.00%	93.48%	102.17%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,321,085
RPS	283.21	184.90	92.07	321.31	220.73	129.83	65.66	164.27%
YoY %	53.17%	100.83%	-71.35%	45.57%	70.01%	97.73%	-	-
Horiz. %	431.33%	281.60%	140.22%	489.35%	336.17%	197.73%	100.00%	-
EPS	20.92	13.18	5.80	24.33	18.84	13.43	7.31	101.18%
YoY %	58.73%	127.24%	-76.16%	29.14%	40.28%	83.72%	-	-
Horiz. %	286.18%	180.30%	79.34%	332.83%	257.73%	183.72%	100.00%	-
DPS	16.45	11.47	5.49	26.14	19.29	9.91	3.97	157.31%
YoY %	43.42%	108.93%	-79.00%	35.51%	94.65%	149.62%	-	-
Horiz. %	414.36%	288.92%	138.29%	658.44%	485.89%	249.62%	100.00%	-
NAPS	0.5086	0.4688	0.4491	0.4537	0.4253	0.4658	0.457	7.37%
YoY %	8.49%	4.39%	-1.01%	6.68%	-8.69%	1.93%	-	-
Horiz. %	111.29%	102.58%	98.27%	99.28%	93.06%	101.93%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/15	31/10/14	31/07/14	30/04/14	30/01/14	31/10/13	31/07/13	-
Price	3.39	3.61	3.85	3.89	4.05	4.07	4.18	-
P/RPS	1.19	1.95	4.17	1.19	1.81	3.11	6.32	-67.04%
YoY %	-38.97%	-53.24%	250.42%	-34.25%	-41.80%	-50.79%	-	-
Horiz. %	18.83%	30.85%	65.98%	18.83%	28.64%	49.21%	100.00%	-
P/EPS	16.16	27.33	66.27	15.77	21.26	30.04	56.79	-56.63%
YoY %	-40.87%	-58.76%	320.23%	-25.82%	-29.23%	-47.10%	-	-
Horiz. %	28.46%	48.12%	116.69%	27.77%	37.44%	52.90%	100.00%	-
EY	6.19	3.66	1.51	6.34	4.70	3.33	1.76	130.74%
YoY %	69.13%	142.38%	-76.18%	34.89%	41.14%	89.20%	-	-
Horiz. %	351.70%	207.95%	85.80%	360.23%	267.05%	189.20%	100.00%	-
DY	4.87	3.19	1.43	6.81	4.81	2.46	0.96	194.36%
YoY %	52.66%	123.08%	-79.00%	41.58%	95.53%	156.25%	-	-
Horiz. %	507.29%	332.29%	148.96%	709.38%	501.04%	256.25%	100.00%	-
P/NAPS	6.65	7.68	8.56	8.46	9.42	8.66	9.09	-18.76%
YoY %	-13.41%	-10.28%	1.18%	-10.19%	8.78%	-4.73%	-	-
Horiz. %	73.16%	84.49%	94.17%	93.07%	103.63%	95.27%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	18/03/15	18/12/14	19/09/14	17/06/14	17/03/14	13/12/13	12/09/13	-
Price	3.36	3.48	3.73	3.80	3.93	3.91	4.19	-
P/RPS	1.18	1.88	4.04	1.17	1.76	2.98	6.34	-67.30%
YoY %	-37.23%	-53.47%	245.30%	-33.52%	-40.94%	-53.00%	-	-
Horiz. %	18.61%	29.65%	63.72%	18.45%	27.76%	47.00%	100.00%	-
P/EPS	16.02	26.34	64.20	15.40	20.63	28.86	56.93	-56.95%
YoY %	-39.18%	-58.97%	316.88%	-25.35%	-28.52%	-49.31%	-	-
Horiz. %	28.14%	46.27%	112.77%	27.05%	36.24%	50.69%	100.00%	-
EY	6.24	3.80	1.56	6.49	4.85	3.47	1.76	131.97%
YoY %	64.21%	143.59%	-75.96%	33.81%	39.77%	97.16%	-	-
Horiz. %	354.55%	215.91%	88.64%	368.75%	275.57%	197.16%	100.00%	-
DY	4.91	3.30	1.47	6.97	4.96	2.56	0.95	198.03%
YoY %	48.79%	124.49%	-78.91%	40.52%	93.75%	169.47%	-	-
Horiz. %	516.84%	347.37%	154.74%	733.68%	522.11%	269.47%	100.00%	-
P/NAPS	6.59	7.40	8.29	8.26	9.14	8.32	9.11	-19.36%
YoY %	-10.95%	-10.74%	0.36%	-9.63%	9.86%	-8.67%	-	-
Horiz. %	72.34%	81.23%	91.00%	90.67%	100.33%	91.33%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 07 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 16:40:00

EMA 5

10 Mins

BUY

2024-05-07 16:30:00

EMA 5

10 Mins

SELL

2024-05-07 16:10:00

EMA 5

10 Mins

BUY

2024-05-07 16:05:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-07 16:00:00

EMA 5

5 Mins

BUY

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

PTRANS

PERAK TRANSIT BERHAD

347

MPI

MALAYSIAN PACIFIC INDUSTRIES

346

HLIND

HONG LEONG INDUSTRIES BHD

346

YTLPOWR

YTL POWER INTERNATIONAL BHD

311

CAPITALA

CAPITAL A BERHAD

271

MYEG

MY E.G. SERVICES BHD

268

DNEX

DAGANG NEXCHANGE BERHAD

258

SNS

SNS NETWORK TECHNOLOGY BERHAD

215

PBBANK

PUBLIC BANK BHD

211

Daily Stocks

INGENIEU

0.085

-0.025

856,141,500

INIX-OR

0.02

0.00

141,839,900

TWL

0.025

0.00

126,277,900

ICONIC

0.13

+0.015

125,972,400

HSI-CXG

0.165

-0.015

119,324,100

MYEG

0.92

+0.005

111,543,500

ICONIC-WA

0.045

0.00

105,060,400

CAPITALA

0.90

+0.06

90,134,700

HSI-HUT

0.21

+0.005

87,152,100

VELESTO

0.27

+0.005

85,685,500

More active Stocks

CARLSBG

19.40

+0.70

587,600

HLFG

17.52

+0.42

569,300

HEIM

23.72

+0.40

223,300

CHGP

2.80

+0.39

2,231,500

HLBANK

19.70

+0.36

940,700

PANAMY

19.46

+0.34

75,900

MPI

31.30

+0.30

235,800

NESTLE

128.30

+0.30

77,000

PETDAG

21.88

+0.22

232,500

RANHILL

1.38

+0.19

42,141,800

More gainer Stocks

AJI

19.54

-0.50

510,400

DLADY

34.30

-0.20

16,700

BIPORT

6.11

-0.19

1,100

ORIENT

6.97

-0.18

1,220,900

SAM

5.36

-0.18

604,900

PLB

1.01

-0.14

63,800

MAHSING-C61

0.07

-0.13

500

HENGYUAN

2.85

-0.12

1,062,400

LPI

12.08

-0.12

96,700

KUAISHO-C17

0.08

-0.12

58,800

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