[SPTOTO] QoQ Cumulative Quarter Result on 30-Apr-2016 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

20-Jun-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

30-Apr-2016 [#4]

Profit Trend

QoQ- 53.19%

YoY- -14.65%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Cumulative Result
Revenue	4,257,469	2,890,415	1,435,607	5,563,227	4,079,083	2,756,054	1,327,073	116.75%
YoY %	47.30%	101.34%	-74.19%	36.38%	48.00%	107.68%	-	-
Horiz. %	320.82%	217.80%	108.18%	419.21%	307.37%	207.68%	100.00%	-
PBT	278,039	191,783	96,401	445,658	306,584	227,914	112,983	81.77%
YoY %	44.98%	98.94%	-78.37%	45.36%	34.52%	101.72%	-	-
Horiz. %	246.09%	169.75%	85.32%	394.45%	271.35%	201.72%	100.00%	-
Tax	-103,078	-66,337	-35,021	-127,566	-98,155	-77,306	-35,364	103.38%
YoY %	-55.39%	-89.42%	72.55%	-29.96%	-26.97%	-118.60%	-	-
Horiz. %	291.48%	187.58%	99.03%	360.72%	277.56%	218.60%	100.00%	-
NP	174,961	125,446	61,380	318,092	208,429	150,608	77,619	71.49%
YoY %	39.47%	104.38%	-80.70%	52.61%	38.39%	94.03%	-	-
Horiz. %	225.41%	161.62%	79.08%	409.81%	268.53%	194.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	168,825	120,889	58,741	308,640	201,469	143,116	72,467	75.28%
YoY %	39.65%	105.80%	-80.97%	53.19%	40.77%	97.49%	-	-
Horiz. %	232.97%	166.82%	81.06%	425.90%	278.01%	197.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.07%	34.59%	36.33%	28.62%	32.02%	33.92%	31.30%	-
YoY %	7.17%	-4.79%	26.94%	-10.62%	-5.60%	8.37%	-	-
Horiz. %	118.43%	110.51%	116.07%	91.44%	102.30%	108.37%	100.00%	-
Total Cost	4,082,508	2,764,969	1,374,227	5,245,135	3,870,654	2,605,446	1,249,454	119.40%
YoY %	47.65%	101.20%	-73.80%	35.51%	48.56%	108.53%	-	-
Horiz. %	326.74%	221.29%	109.99%	419.79%	309.79%	208.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	741,643	768,190	754,471	768,829	742,183	792,105	726,014	1.42%
YoY %	-3.46%	1.82%	-1.87%	3.59%	-6.30%	9.10%	-	-
Horiz. %	102.15%	105.81%	103.92%	105.90%	102.23%	109.10%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Dividend
Div	148,328	107,816	53,890	256,276	188,919	134,255	67,223	69.08%
YoY %	37.58%	100.07%	-78.97%	35.65%	40.72%	99.72%	-	-
Horiz. %	220.65%	160.39%	80.17%	381.23%	281.03%	199.72%	100.00%	-
Div Payout %	87.86%	89.19%	91.74%	83.03%	93.77%	93.81%	92.76%	-
YoY %	-1.49%	-2.78%	10.49%	-11.45%	-0.04%	1.13%	-	-
Horiz. %	94.72%	96.15%	98.90%	89.51%	101.09%	101.13%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Equity
Net Worth	741,643	768,190	754,471	768,829	742,183	792,105	726,014	1.42%
YoY %	-3.46%	1.82%	-1.87%	3.59%	-6.30%	9.10%	-	-
Horiz. %	102.15%	105.81%	103.92%	105.90%	102.23%	109.10%	100.00%	-
NOSH	1,348,442	1,347,703	1,347,270	1,348,823	1,349,423	1,342,551	1,344,471	0.19%
YoY %	0.05%	0.03%	-0.12%	-0.04%	0.51%	-0.14%	-	-
Horiz. %	100.30%	100.24%	100.21%	100.32%	100.37%	99.86%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Ratio Analysis
NP Margin	4.11%	4.34%	4.28%	5.72%	5.11%	5.46%	5.85%	-
YoY %	-5.30%	1.40%	-25.17%	11.94%	-6.41%	-6.67%	-	-
Horiz. %	70.26%	74.19%	73.16%	97.78%	87.35%	93.33%	100.00%	-
ROE	22.76%	15.74%	7.79%	40.14%	27.15%	18.07%	9.98%	-
YoY %	44.60%	102.05%	-80.59%	47.85%	50.25%	81.06%	-	-
Horiz. %	228.06%	157.72%	78.06%	402.20%	272.04%	181.06%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Per Share
RPS	315.73	214.47	106.56	412.45	302.28	205.28	98.71	116.32%
YoY %	47.21%	101.27%	-74.16%	36.45%	47.25%	107.96%	-	-
Horiz. %	319.86%	217.27%	107.95%	417.84%	306.23%	207.96%	100.00%	-
EPS	12.52	8.97	4.36	22.88	14.93	10.66	5.39	74.94%
YoY %	39.58%	105.73%	-80.94%	53.25%	40.06%	97.77%	-	-
Horiz. %	232.28%	166.42%	80.89%	424.49%	276.99%	197.77%	100.00%	-
DPS	11.00	8.00	4.00	19.00	14.00	10.00	5.00	68.75%
YoY %	37.50%	100.00%	-78.95%	35.71%	40.00%	100.00%	-	-
Horiz. %	220.00%	160.00%	80.00%	380.00%	280.00%	200.00%	100.00%	-
NAPS	0.55	0.57	0.56	0.57	0.55	0.59	0.54	1.22%
YoY %	-3.51%	1.79%	-1.75%	3.64%	-6.78%	9.26%	-	-
Horiz. %	101.85%	105.56%	103.70%	105.56%	101.85%	109.26%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,347,670
RPS	315.13	213.95	106.26	411.79	301.93	204.00	98.23	116.75%
YoY %	47.29%	101.35%	-74.20%	36.39%	48.00%	107.68%	-	-
Horiz. %	320.81%	217.81%	108.17%	419.21%	307.37%	207.68%	100.00%	-
EPS	12.50	8.95	4.35	22.85	14.91	10.59	5.36	75.40%
YoY %	39.66%	105.75%	-80.96%	53.25%	40.79%	97.57%	-	-
Horiz. %	233.21%	166.98%	81.16%	426.31%	278.17%	197.57%	100.00%	-
DPS	10.98	7.98	3.99	18.97	13.98	9.94	4.98	68.99%
YoY %	37.59%	100.00%	-78.97%	35.69%	40.64%	99.60%	-	-
Horiz. %	220.48%	160.24%	80.12%	380.92%	280.72%	199.60%	100.00%	-
NAPS	0.549	0.5686	0.5585	0.5691	0.5494	0.5863	0.5374	1.42%
YoY %	-3.45%	1.81%	-1.86%	3.59%	-6.29%	9.10%	-	-
Horiz. %	102.16%	105.81%	103.93%	105.90%	102.23%	109.10%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	-
Price	2.93	3.19	3.28	3.04	3.13	3.20	3.33	-
P/RPS	0.93	1.49	3.08	0.74	1.04	1.56	3.37	-57.44%
YoY %	-37.58%	-51.62%	316.22%	-28.85%	-33.33%	-53.71%	-	-
Horiz. %	27.60%	44.21%	91.39%	21.96%	30.86%	46.29%	100.00%	-
P/EPS	23.40	35.56	75.23	13.29	20.96	30.02	61.78	-47.49%
YoY %	-34.20%	-52.73%	466.06%	-36.59%	-30.18%	-51.41%	-	-
Horiz. %	37.88%	57.56%	121.77%	21.51%	33.93%	48.59%	100.00%	-
EY	4.27	2.81	1.33	7.53	4.77	3.33	1.62	90.25%
YoY %	51.96%	111.28%	-82.34%	57.86%	43.24%	105.56%	-	-
Horiz. %	263.58%	173.46%	82.10%	464.81%	294.44%	205.56%	100.00%	-
DY	3.75	2.51	1.22	6.25	4.47	3.13	1.50	83.69%
YoY %	49.40%	105.74%	-80.48%	39.82%	42.81%	108.67%	-	-
Horiz. %	250.00%	167.33%	81.33%	416.67%	298.00%	208.67%	100.00%	-
P/NAPS	5.33	5.60	5.86	5.33	5.69	5.42	6.17	-9.25%
YoY %	-4.82%	-4.44%	9.94%	-6.33%	4.98%	-12.16%	-	-
Horiz. %	86.39%	90.76%	94.98%	86.39%	92.22%	87.84%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Price Multiplier on Announcement Date
Date	16/03/17	16/12/16	19/09/16	20/06/16	18/03/16	18/12/15	17/09/15	-
Price	2.98	3.06	3.32	2.90	3.43	3.00	3.12	-
P/RPS	0.94	1.43	3.12	0.70	1.13	1.46	3.16	-55.27%
YoY %	-34.27%	-54.17%	345.71%	-38.05%	-22.60%	-53.80%	-	-
Horiz. %	29.75%	45.25%	98.73%	22.15%	35.76%	46.20%	100.00%	-
P/EPS	23.80	34.11	76.15	12.67	22.97	28.14	57.88	-44.55%
YoY %	-30.23%	-55.21%	501.03%	-44.84%	-18.37%	-51.38%	-	-
Horiz. %	41.12%	58.93%	131.57%	21.89%	39.69%	48.62%	100.00%	-
EY	4.20	2.93	1.31	7.89	4.35	3.55	1.73	80.15%
YoY %	43.34%	123.66%	-83.40%	81.38%	22.54%	105.20%	-	-
Horiz. %	242.77%	169.36%	75.72%	456.07%	251.45%	205.20%	100.00%	-
DY	3.69	2.61	1.20	6.55	4.08	3.33	1.60	74.11%
YoY %	41.38%	117.50%	-81.68%	60.54%	22.52%	108.12%	-	-
Horiz. %	230.62%	163.12%	75.00%	409.38%	255.00%	208.12%	100.00%	-
P/NAPS	5.42	5.37	5.93	5.09	6.24	5.08	5.78	-4.17%
YoY %	0.93%	-9.44%	16.50%	-18.43%	22.83%	-12.11%	-	-
Horiz. %	93.77%	92.91%	102.60%	88.06%	107.96%	87.89%	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