[SPTOTO] QoQ Cumulative Quarter Result on 31-Jul-2014 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

19-Sep-2014

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

31-Jul-2014 [#1]

Profit Trend

QoQ- -76.17%

YoY- -20.7%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Cumulative Result
Revenue	5,283,644	3,826,151	2,498,024	1,243,885	4,340,839	2,982,014	1,753,988	109.00%
YoY %	38.09%	53.17%	100.82%	-71.34%	45.57%	70.01%	-	-
Horiz. %	301.24%	218.14%	142.42%	70.92%	247.48%	170.01%	100.00%	-
PBT	534,012	415,257	263,923	120,686	509,722	400,675	276,196	55.38%
YoY %	28.60%	57.34%	118.69%	-76.32%	27.22%	45.07%	-	-
Horiz. %	193.35%	150.35%	95.56%	43.70%	184.55%	145.07%	100.00%	-
Tax	-160,708	-126,492	-81,812	-39,185	-166,026	-136,105	-87,186	50.50%
YoY %	-27.05%	-54.61%	-108.78%	76.40%	-21.98%	-56.11%	-	-
Horiz. %	184.33%	145.08%	93.84%	44.94%	190.43%	156.11%	100.00%	-
NP	373,304	288,765	182,111	81,501	343,696	264,570	189,010	57.61%
YoY %	29.28%	58.57%	123.45%	-76.29%	29.91%	39.98%	-	-
Horiz. %	197.50%	152.78%	96.35%	43.12%	181.84%	139.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	361,610	282,642	178,027	78,339	328,706	254,581	181,422	58.58%
YoY %	27.94%	58.76%	127.25%	-76.17%	29.12%	40.33%	-	-
Horiz. %	199.32%	155.79%	98.13%	43.18%	181.18%	140.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.09%	30.46%	31.00%	32.47%	32.57%	33.97%	31.57%	-
YoY %	-1.21%	-1.74%	-4.53%	-0.31%	-4.12%	7.60%	-	-
Horiz. %	95.31%	96.48%	98.19%	102.85%	103.17%	107.60%	100.00%	-
Total Cost	4,910,340	3,537,386	2,315,913	1,162,384	3,997,143	2,717,444	1,564,978	114.77%
YoY %	38.81%	52.74%	99.24%	-70.92%	47.09%	73.64%	-	-
Horiz. %	313.76%	226.03%	147.98%	74.27%	255.41%	173.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	686,646	687,070	633,404	606,756	612,963	574,644	629,286	6.00%
YoY %	-0.06%	8.47%	4.39%	-1.01%	6.67%	-8.68%	-	-
Horiz. %	109.12%	109.18%	100.65%	96.42%	97.41%	91.32%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Dividend
Div	289,468	222,287	154,981	74,159	353,120	260,594	133,890	67.43%
YoY %	30.22%	43.43%	108.98%	-79.00%	35.51%	94.63%	-	-
Horiz. %	216.20%	166.02%	115.75%	55.39%	263.74%	194.63%	100.00%	-
Div Payout %	80.05%	78.65%	87.06%	94.66%	107.43%	102.36%	73.80%	-
YoY %	1.78%	-9.66%	-8.03%	-11.89%	4.95%	38.70%	-	-
Horiz. %	108.47%	106.57%	117.97%	128.27%	145.57%	138.70%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Equity
Net Worth	686,646	687,070	633,404	606,756	612,963	574,644	629,286	6.00%
YoY %	-0.06%	8.47%	4.39%	-1.01%	6.67%	-8.68%	-	-
Horiz. %	109.12%	109.18%	100.65%	96.42%	97.41%	91.32%	100.00%	-
NOSH	1,346,366	1,347,197	1,347,668	1,348,347	1,332,529	1,336,383	1,338,907	0.37%
YoY %	-0.06%	-0.03%	-0.05%	1.19%	-0.29%	-0.19%	-	-
Horiz. %	100.56%	100.62%	100.65%	100.71%	99.52%	99.81%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Ratio Analysis
NP Margin	7.07%	7.55%	7.29%	6.55%	7.92%	8.87%	10.78%	-
YoY %	-6.36%	3.57%	11.30%	-17.30%	-10.71%	-17.72%	-	-
Horiz. %	65.58%	70.04%	67.63%	60.76%	73.47%	82.28%	100.00%	-
ROE	52.66%	41.14%	28.11%	12.91%	53.63%	44.30%	28.83%	-
YoY %	28.00%	46.35%	117.74%	-75.93%	21.06%	53.66%	-	-
Horiz. %	182.66%	142.70%	97.50%	44.78%	186.02%	153.66%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Per Share
RPS	392.44	284.01	185.36	92.25	325.76	223.14	131.00	108.22%
YoY %	38.18%	53.22%	100.93%	-71.68%	45.99%	70.34%	-	-
Horiz. %	299.57%	216.80%	141.50%	70.42%	248.67%	170.34%	100.00%	-
EPS	26.86	20.98	13.21	5.81	24.66	19.05	13.55	57.99%
YoY %	28.03%	58.82%	127.37%	-76.44%	29.45%	40.59%	-	-
Horiz. %	198.23%	154.83%	97.49%	42.88%	181.99%	140.59%	100.00%	-
DPS	21.50	16.50	11.50	5.50	26.50	19.50	10.00	66.81%
YoY %	30.30%	43.48%	109.09%	-79.25%	35.90%	95.00%	-	-
Horiz. %	215.00%	165.00%	115.00%	55.00%	265.00%	195.00%	100.00%	-
NAPS	0.51	0.51	0.47	0.45	0.46	0.43	0.47	5.61%
YoY %	0.00%	8.51%	4.44%	-2.17%	6.98%	-8.51%	-	-
Horiz. %	108.51%	108.51%	100.00%	95.74%	97.87%	91.49%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,348,347
RPS	391.09	283.21	184.90	92.07	321.31	220.73	129.83	108.99%
YoY %	38.09%	53.17%	100.83%	-71.35%	45.57%	70.01%	-	-
Horiz. %	301.23%	218.14%	142.42%	70.92%	247.49%	170.01%	100.00%	-
EPS	26.77	20.92	13.18	5.80	24.33	18.84	13.43	58.58%
YoY %	27.96%	58.73%	127.24%	-76.16%	29.14%	40.28%	-	-
Horiz. %	199.33%	155.77%	98.14%	43.19%	181.16%	140.28%	100.00%	-
DPS	21.43	16.45	11.47	5.49	26.14	19.29	9.91	67.46%
YoY %	30.27%	43.42%	108.93%	-79.00%	35.51%	94.65%	-	-
Horiz. %	216.25%	165.99%	115.74%	55.40%	263.77%	194.65%	100.00%	-
NAPS	0.5083	0.5086	0.4688	0.4491	0.4537	0.4253	0.4658	6.01%
YoY %	-0.06%	8.49%	4.39%	-1.01%	6.68%	-8.69%	-	-
Horiz. %	109.12%	109.19%	100.64%	96.41%	97.40%	91.31%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/15	30/01/15	31/10/14	31/07/14	30/04/14	30/01/14	31/10/13	-
Price	3.26	3.39	3.61	3.85	3.89	4.05	4.07	-
P/RPS	0.83	1.19	1.95	4.17	1.19	1.81	3.11	-58.64%
YoY %	-30.25%	-38.97%	-53.24%	250.42%	-34.25%	-41.80%	-	-
Horiz. %	26.69%	38.26%	62.70%	134.08%	38.26%	58.20%	100.00%	-
P/EPS	12.14	16.16	27.33	66.27	15.77	21.26	30.04	-45.42%
YoY %	-24.88%	-40.87%	-58.76%	320.23%	-25.82%	-29.23%	-	-
Horiz. %	40.41%	53.79%	90.98%	220.61%	52.50%	70.77%	100.00%	-
EY	8.24	6.19	3.66	1.51	6.34	4.70	3.33	83.24%
YoY %	33.12%	69.13%	142.38%	-76.18%	34.89%	41.14%	-	-
Horiz. %	247.45%	185.89%	109.91%	45.35%	190.39%	141.14%	100.00%	-
DY	6.60	4.87	3.19	1.43	6.81	4.81	2.46	93.43%
YoY %	35.52%	52.66%	123.08%	-79.00%	41.58%	95.53%	-	-
Horiz. %	268.29%	197.97%	129.67%	58.13%	276.83%	195.53%	100.00%	-
P/NAPS	6.39	6.65	7.68	8.56	8.46	9.42	8.66	-18.38%
YoY %	-3.91%	-13.41%	-10.28%	1.18%	-10.19%	8.78%	-	-
Horiz. %	73.79%	76.79%	88.68%	98.85%	97.69%	108.78%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Price Multiplier on Announcement Date
Date	18/06/15	18/03/15	18/12/14	19/09/14	17/06/14	17/03/14	13/12/13	-
Price	3.26	3.36	3.48	3.73	3.80	3.93	3.91	-
P/RPS	0.83	1.18	1.88	4.04	1.17	1.76	2.98	-57.45%
YoY %	-29.66%	-37.23%	-53.47%	245.30%	-33.52%	-40.94%	-	-
Horiz. %	27.85%	39.60%	63.09%	135.57%	39.26%	59.06%	100.00%	-
P/EPS	12.14	16.02	26.34	64.20	15.40	20.63	28.86	-43.94%
YoY %	-24.22%	-39.18%	-58.97%	316.88%	-25.35%	-28.52%	-	-
Horiz. %	42.07%	55.51%	91.27%	222.45%	53.36%	71.48%	100.00%	-
EY	8.24	6.24	3.80	1.56	6.49	4.85	3.47	78.27%
YoY %	32.05%	64.21%	143.59%	-75.96%	33.81%	39.77%	-	-
Horiz. %	237.46%	179.83%	109.51%	44.96%	187.03%	139.77%	100.00%	-
DY	6.60	4.91	3.30	1.47	6.97	4.96	2.56	88.34%
YoY %	34.42%	48.79%	124.49%	-78.91%	40.52%	93.75%	-	-
Horiz. %	257.81%	191.80%	128.91%	57.42%	272.27%	193.75%	100.00%	-
P/NAPS	6.39	6.59	7.40	8.29	8.26	9.14	8.32	-16.17%
YoY %	-3.03%	-10.95%	-10.74%	0.36%	-9.63%	9.86%	-	-
Horiz. %	76.80%	79.21%	88.94%	99.64%	99.28%	109.86%	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 - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 12:25:00

EMA 5

5 Mins

BUY

2024-05-15 12:20:00

EMA 5

10 Mins

BUY

2024-05-15 12:15:00

ADX

5 Mins

BUY

2024-05-15 12:10:00

ADX

10 Mins

BUY

2024-05-15 12:05:00

ADX

5 Mins

SELL

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

TOPGLOV

TOP GLOVE CORPORATION BHD

651

YTLPOWR

YTL POWER INTERNATIONAL BHD

569

MPI

MALAYSIAN PACIFIC INDUSTRIES

531

PTRANS

PERAK TRANSIT BERHAD

513

HLIND

HONG LEONG INDUSTRIES BHD

493

GENTING

GENTING BHD

440

HARTA

HARTALEGA HOLDINGS BHD

434

SENDAI

EVERSENDAI CORPORATION BERHAD

426

YTL

YTL CORPORATION BHD

399

Daily Stocks

TOPGLOV

1.22

+0.26

397,853,800

SUPERMX

1.05

+0.185

233,896,200

CAREPLS

0.37

+0.065

191,834,600

SINKUNG

0.135

+0.005

186,237,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

113,234,200

EDUSPEC-OR

0.005

0.00

75,002,700

ICONIC

0.115

+0.005

74,423,500

TWL

0.03

+0.005

74,421,700

HARTA

3.73

+0.77

62,392,000

More active Stocks

HARTA

3.73

+0.77

62,392,000

KOSSAN

2.71

+0.33

39,930,200

HARTA-C1W

0.495

+0.315

1,548,200

HEIM

23.98

+0.30

177,500

KOSSAN-C60

0.78

+0.27

56,000

TOPGLOV

1.22

+0.26

397,853,800

F&N

32.48

+0.20

197,300

GREATEC

4.72

+0.19

1,979,700

SUPERMX

1.05

+0.185

233,896,200

HARTA-C2A

0.385

+0.18

9,646,900

More gainer Stocks

AJI

16.62

-0.26

212,400

MSM

2.94

-0.20

5,232,000

PPB

15.40

-0.20

180,600

MPI

32.40

-0.20

49,400

MSM-CQ

0.74

-0.185

35,000

CITAGLB-PA

1.03

-0.17

1,400

PETDAG

20.86

-0.14

142,500

SUNWAY

3.39

-0.12

20,553,300

SBAGAN

6.49

-0.12

71,700

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