[SPTOTO] QoQ Cumulative Quarter Result on 31-Jan-2014 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

17-Mar-2014

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

31-Jan-2014 [#3]

Profit Trend

QoQ- 40.33%

YoY- -17.7%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Cumulative Result
Revenue	2,498,024	1,243,885	4,340,839	2,982,014	1,753,988	887,103	3,628,362	-21.97%
YoY %	100.82%	-71.34%	45.57%	70.01%	97.72%	-75.55%	-	-
Horiz. %	68.85%	34.28%	119.64%	82.19%	48.34%	24.45%	100.00%	-
PBT	263,923	120,686	509,722	400,675	276,196	148,369	569,526	-40.03%
YoY %	118.69%	-76.32%	27.22%	45.07%	86.15%	-73.95%	-	-
Horiz. %	46.34%	21.19%	89.50%	70.35%	48.50%	26.05%	100.00%	-
Tax	-81,812	-39,185	-166,026	-136,105	-87,186	-47,097	-166,020	-37.53%
YoY %	-108.78%	76.40%	-21.98%	-56.11%	-85.12%	71.63%	-	-
Horiz. %	49.28%	23.60%	100.00%	81.98%	52.52%	28.37%	100.00%	-
NP	182,111	81,501	343,696	264,570	189,010	101,272	403,506	-41.07%
YoY %	123.45%	-76.29%	29.91%	39.98%	86.64%	-74.90%	-	-
Horiz. %	45.13%	20.20%	85.18%	65.57%	46.84%	25.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	178,027	78,339	328,706	254,581	181,422	98,790	391,085	-40.73%
YoY %	127.25%	-76.17%	29.12%	40.33%	83.64%	-74.74%	-	-
Horiz. %	45.52%	20.03%	84.05%	65.10%	46.39%	25.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.00%	32.47%	32.57%	33.97%	31.57%	31.74%	29.15%	-
YoY %	-4.53%	-0.31%	-4.12%	7.60%	-0.54%	8.89%	-	-
Horiz. %	106.35%	111.39%	111.73%	116.54%	108.30%	108.89%	100.00%	-
Total Cost	2,315,913	1,162,384	3,997,143	2,717,444	1,564,978	785,831	3,224,856	-19.75%
YoY %	99.24%	-70.92%	47.09%	73.64%	99.15%	-75.63%	-	-
Horiz. %	71.81%	36.04%	123.95%	84.27%	48.53%	24.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	633,404	606,756	612,963	574,644	629,286	617,437	558,130	8.77%
YoY %	4.39%	-1.01%	6.67%	-8.68%	1.92%	10.63%	-	-
Horiz. %	113.49%	108.71%	109.82%	102.96%	112.75%	110.63%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Dividend
Div	154,981	74,159	353,120	260,594	133,890	53,690	372,086	-44.13%
YoY %	108.98%	-79.00%	35.51%	94.63%	149.38%	-85.57%	-	-
Horiz. %	41.65%	19.93%	94.90%	70.04%	35.98%	14.43%	100.00%	-
Div Payout %	87.06%	94.66%	107.43%	102.36%	73.80%	54.35%	95.14%	-
YoY %	-8.03%	-11.89%	4.95%	38.70%	35.79%	-42.87%	-	-
Horiz. %	91.51%	99.50%	112.92%	107.59%	77.57%	57.13%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Equity
Net Worth	633,404	606,756	612,963	574,644	629,286	617,437	558,130	8.77%
YoY %	4.39%	-1.01%	6.67%	-8.68%	1.92%	10.63%	-	-
Horiz. %	113.49%	108.71%	109.82%	102.96%	112.75%	110.63%	100.00%	-
NOSH	1,347,668	1,348,347	1,332,529	1,336,383	1,338,907	1,342,255	1,328,881	0.93%
YoY %	-0.05%	1.19%	-0.29%	-0.19%	-0.25%	1.01%	-	-
Horiz. %	101.41%	101.46%	100.27%	100.56%	100.75%	101.01%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Ratio Analysis
NP Margin	7.29%	6.55%	7.92%	8.87%	10.78%	11.42%	11.12%	-
YoY %	11.30%	-17.30%	-10.71%	-17.72%	-5.60%	2.70%	-	-
Horiz. %	65.56%	58.90%	71.22%	79.77%	96.94%	102.70%	100.00%	-
ROE	28.11%	12.91%	53.63%	44.30%	28.83%	16.00%	70.07%	-
YoY %	117.74%	-75.93%	21.06%	53.66%	80.19%	-77.17%	-	-
Horiz. %	40.12%	18.42%	76.54%	63.22%	41.14%	22.83%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Per Share
RPS	185.36	92.25	325.76	223.14	131.00	66.09	273.04	-22.70%
YoY %	100.93%	-71.68%	45.99%	70.34%	98.21%	-75.79%	-	-
Horiz. %	67.89%	33.79%	119.31%	81.72%	47.98%	24.21%	100.00%	-
EPS	13.21	5.81	24.66	19.05	13.55	7.36	29.43	-41.29%
YoY %	127.37%	-76.44%	29.45%	40.59%	84.10%	-74.99%	-	-
Horiz. %	44.89%	19.74%	83.79%	64.73%	46.04%	25.01%	100.00%	-
DPS	11.50	5.50	26.50	19.50	10.00	4.00	28.00	-44.65%
YoY %	109.09%	-79.25%	35.90%	95.00%	150.00%	-85.71%	-	-
Horiz. %	41.07%	19.64%	94.64%	69.64%	35.71%	14.29%	100.00%	-
NAPS	0.47	0.45	0.46	0.43	0.47	0.46	0.42	7.76%
YoY %	4.44%	-2.17%	6.98%	-8.51%	2.17%	9.52%	-	-
Horiz. %	111.90%	107.14%	109.52%	102.38%	111.90%	109.52%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,332,586
RPS	184.90	92.07	321.31	220.73	129.83	65.66	268.57	-21.97%
YoY %	100.83%	-71.35%	45.57%	70.01%	97.73%	-75.55%	-	-
Horiz. %	68.85%	34.28%	119.64%	82.19%	48.34%	24.45%	100.00%	-
EPS	13.18	5.80	24.33	18.84	13.43	7.31	28.95	-40.73%
YoY %	127.24%	-76.16%	29.14%	40.28%	83.72%	-74.75%	-	-
Horiz. %	45.53%	20.03%	84.04%	65.08%	46.39%	25.25%	100.00%	-
DPS	11.47	5.49	26.14	19.29	9.91	3.97	27.54	-44.14%
YoY %	108.93%	-79.00%	35.51%	94.65%	149.62%	-85.58%	-	-
Horiz. %	41.65%	19.93%	94.92%	70.04%	35.98%	14.42%	100.00%	-
NAPS	0.4688	0.4491	0.4537	0.4253	0.4658	0.457	0.4131	8.77%
YoY %	4.39%	-1.01%	6.68%	-8.69%	1.93%	10.63%	-	-
Horiz. %	113.48%	108.71%	109.83%	102.95%	112.76%	110.63%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/14	31/07/14	30/04/14	30/01/14	31/10/13	31/07/13	30/04/13	-
Price	3.61	3.85	3.89	4.05	4.07	4.18	4.20	-
P/RPS	1.95	4.17	1.19	1.81	3.11	6.32	1.54	16.99%
YoY %	-53.24%	250.42%	-34.25%	-41.80%	-50.79%	310.39%	-	-
Horiz. %	126.62%	270.78%	77.27%	117.53%	201.95%	410.39%	100.00%	-
P/EPS	27.33	66.27	15.77	21.26	30.04	56.79	14.27	54.03%
YoY %	-58.76%	320.23%	-25.82%	-29.23%	-47.10%	297.97%	-	-
Horiz. %	191.52%	464.40%	110.51%	148.98%	210.51%	397.97%	100.00%	-
EY	3.66	1.51	6.34	4.70	3.33	1.76	7.01	-35.08%
YoY %	142.38%	-76.18%	34.89%	41.14%	89.20%	-74.89%	-	-
Horiz. %	52.21%	21.54%	90.44%	67.05%	47.50%	25.11%	100.00%	-
DY	3.19	1.43	6.81	4.81	2.46	0.96	6.67	-38.76%
YoY %	123.08%	-79.00%	41.58%	95.53%	156.25%	-85.61%	-	-
Horiz. %	47.83%	21.44%	102.10%	72.11%	36.88%	14.39%	100.00%	-
P/NAPS	7.68	8.56	8.46	9.42	8.66	9.09	10.00	-16.09%
YoY %	-10.28%	1.18%	-10.19%	8.78%	-4.73%	-9.10%	-	-
Horiz. %	76.80%	85.60%	84.60%	94.20%	86.60%	90.90%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Price Multiplier on Announcement Date
Date	18/12/14	19/09/14	17/06/14	17/03/14	13/12/13	12/09/13	18/06/13	-
Price	3.48	3.73	3.80	3.93	3.91	4.19	4.29	-
P/RPS	1.88	4.04	1.17	1.76	2.98	6.34	1.57	12.72%
YoY %	-53.47%	245.30%	-33.52%	-40.94%	-53.00%	303.82%	-	-
Horiz. %	119.75%	257.32%	74.52%	112.10%	189.81%	403.82%	100.00%	-
P/EPS	26.34	64.20	15.40	20.63	28.86	56.93	14.58	48.17%
YoY %	-58.97%	316.88%	-25.35%	-28.52%	-49.31%	290.47%	-	-
Horiz. %	180.66%	440.33%	105.62%	141.50%	197.94%	390.47%	100.00%	-
EY	3.80	1.56	6.49	4.85	3.47	1.76	6.86	-32.47%
YoY %	143.59%	-75.96%	33.81%	39.77%	97.16%	-74.34%	-	-
Horiz. %	55.39%	22.74%	94.61%	70.70%	50.58%	25.66%	100.00%	-
DY	3.30	1.47	6.97	4.96	2.56	0.95	6.53	-36.47%
YoY %	124.49%	-78.91%	40.52%	93.75%	169.47%	-85.45%	-	-
Horiz. %	50.54%	22.51%	106.74%	75.96%	39.20%	14.55%	100.00%	-
P/NAPS	7.40	8.29	8.26	9.14	8.32	9.11	10.21	-19.26%
YoY %	-10.74%	0.36%	-9.63%	9.86%	-8.67%	-10.77%	-	-
Horiz. %	72.48%	81.19%	80.90%	89.52%	81.49%	89.23%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 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

460

PTRANS

PERAK TRANSIT BERHAD

410

HLIND

HONG LEONG INDUSTRIES BHD

402

PBBANK

PUBLIC BANK BHD

293

MAYBANK

MALAYAN BANKING BHD

288

DNEX

DAGANG NEXCHANGE BERHAD

288

NOTION

NOTION VTEC BHD

258

TOPGLOV

TOP GLOVE CORPORATION BHD

255

YTLPOWR

YTL POWER INTERNATIONAL BHD

236

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

YNHPROP

0.475

+0.025

65,597,900

HSI-CT2

0.08

-0.04

62,312,900

TOPGLOV

1.19

0.00

61,302,400

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

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