[SPTOTO] QoQ Cumulative Quarter Result on 31-Jul-2016 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

19-Sep-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Jul-2016 [#1]

Profit Trend

QoQ- -80.97%

YoY- -18.94%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Cumulative Result
Revenue	5,734,546	4,257,469	2,890,415	1,435,607	5,563,227	4,079,083	2,756,054	63.05%
YoY %	34.69%	47.30%	101.34%	-74.19%	36.38%	48.00%	-	-
Horiz. %	208.07%	154.48%	104.88%	52.09%	201.85%	148.00%	100.00%	-
PBT	380,204	278,039	191,783	96,401	445,658	306,584	227,914	40.70%
YoY %	36.74%	44.98%	98.94%	-78.37%	45.36%	34.52%	-	-
Horiz. %	166.82%	121.99%	84.15%	42.30%	195.54%	134.52%	100.00%	-
Tax	-129,393	-103,078	-66,337	-35,021	-127,566	-98,155	-77,306	41.01%
YoY %	-25.53%	-55.39%	-89.42%	72.55%	-29.96%	-26.97%	-	-
Horiz. %	167.38%	133.34%	85.81%	45.30%	165.01%	126.97%	100.00%	-
NP	250,811	174,961	125,446	61,380	318,092	208,429	150,608	40.54%
YoY %	43.35%	39.47%	104.38%	-80.70%	52.61%	38.39%	-	-
Horiz. %	166.53%	116.17%	83.29%	40.75%	211.21%	138.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	241,313	168,825	120,889	58,741	308,640	201,469	143,116	41.70%
YoY %	42.94%	39.65%	105.80%	-80.97%	53.19%	40.77%	-	-
Horiz. %	168.61%	117.96%	84.47%	41.04%	215.66%	140.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.03%	37.07%	34.59%	36.33%	28.62%	32.02%	33.92%	-
YoY %	-8.20%	7.17%	-4.79%	26.94%	-10.62%	-5.60%	-	-
Horiz. %	100.32%	109.29%	101.98%	107.10%	84.38%	94.40%	100.00%	-
Total Cost	5,483,735	4,082,508	2,764,969	1,374,227	5,245,135	3,870,654	2,605,446	64.30%
YoY %	34.32%	47.65%	101.20%	-73.80%	35.51%	48.56%	-	-
Horiz. %	210.47%	156.69%	106.12%	52.74%	201.31%	148.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	768,426	741,643	768,190	754,471	768,829	742,183	792,105	-2.00%
YoY %	3.61%	-3.46%	1.82%	-1.87%	3.59%	-6.30%	-	-
Horiz. %	97.01%	93.63%	96.98%	95.25%	97.06%	93.70%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Dividend
Div	188,736	148,328	107,816	53,890	256,276	188,919	134,255	25.51%
YoY %	27.24%	37.58%	100.07%	-78.97%	35.65%	40.72%	-	-
Horiz. %	140.58%	110.48%	80.31%	40.14%	190.89%	140.72%	100.00%	-
Div Payout %	78.21%	87.86%	89.19%	91.74%	83.03%	93.77%	93.81%	-
YoY %	-10.98%	-1.49%	-2.78%	10.49%	-11.45%	-0.04%	-	-
Horiz. %	83.37%	93.66%	95.08%	97.79%	88.51%	99.96%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Equity
Net Worth	768,426	741,643	768,190	754,471	768,829	742,183	792,105	-2.00%
YoY %	3.61%	-3.46%	1.82%	-1.87%	3.59%	-6.30%	-	-
Horiz. %	97.01%	93.63%	96.98%	95.25%	97.06%	93.70%	100.00%	-
NOSH	1,348,117	1,348,442	1,347,703	1,347,270	1,348,823	1,349,423	1,342,551	0.27%
YoY %	-0.02%	0.05%	0.03%	-0.12%	-0.04%	0.51%	-	-
Horiz. %	100.41%	100.44%	100.38%	100.35%	100.47%	100.51%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Ratio Analysis
NP Margin	4.37%	4.11%	4.34%	4.28%	5.72%	5.11%	5.46%	-
YoY %	6.33%	-5.30%	1.40%	-25.17%	11.94%	-6.41%	-	-
Horiz. %	80.04%	75.27%	79.49%	78.39%	104.76%	93.59%	100.00%	-
ROE	31.40%	22.76%	15.74%	7.79%	40.14%	27.15%	18.07%	-
YoY %	37.96%	44.60%	102.05%	-80.59%	47.85%	50.25%	-	-
Horiz. %	173.77%	125.95%	87.11%	43.11%	222.14%	150.25%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Per Share
RPS	425.37	315.73	214.47	106.56	412.45	302.28	205.28	62.60%
YoY %	34.73%	47.21%	101.27%	-74.16%	36.45%	47.25%	-	-
Horiz. %	207.21%	153.80%	104.48%	51.91%	200.92%	147.25%	100.00%	-
EPS	17.90	12.52	8.97	4.36	22.88	14.93	10.66	41.31%
YoY %	42.97%	39.58%	105.73%	-80.94%	53.25%	40.06%	-	-
Horiz. %	167.92%	117.45%	84.15%	40.90%	214.63%	140.06%	100.00%	-
DPS	14.00	11.00	8.00	4.00	19.00	14.00	10.00	25.17%
YoY %	27.27%	37.50%	100.00%	-78.95%	35.71%	40.00%	-	-
Horiz. %	140.00%	110.00%	80.00%	40.00%	190.00%	140.00%	100.00%	-
NAPS	0.57	0.55	0.57	0.56	0.57	0.55	0.59	-2.27%
YoY %	3.64%	-3.51%	1.79%	-1.75%	3.64%	-6.78%	-	-
Horiz. %	96.61%	93.22%	96.61%	94.92%	96.61%	93.22%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,347,270
RPS	424.47	315.13	213.95	106.26	411.79	301.93	204.00	63.05%
YoY %	34.70%	47.29%	101.35%	-74.20%	36.39%	48.00%	-	-
Horiz. %	208.07%	154.48%	104.88%	52.09%	201.86%	148.00%	100.00%	-
EPS	17.86	12.50	8.95	4.35	22.85	14.91	10.59	41.73%
YoY %	42.88%	39.66%	105.75%	-80.96%	53.25%	40.79%	-	-
Horiz. %	168.65%	118.04%	84.51%	41.08%	215.77%	140.79%	100.00%	-
DPS	13.97	10.98	7.98	3.99	18.97	13.98	9.94	25.49%
YoY %	27.23%	37.59%	100.00%	-78.97%	35.69%	40.64%	-	-
Horiz. %	140.54%	110.46%	80.28%	40.14%	190.85%	140.64%	100.00%	-
NAPS	0.5688	0.549	0.5686	0.5585	0.5691	0.5494	0.5863	-2.00%
YoY %	3.61%	-3.45%	1.81%	-1.86%	3.59%	-6.29%	-	-
Horiz. %	97.02%	93.64%	96.98%	95.26%	97.07%	93.71%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	-
Price	2.81	2.93	3.19	3.28	3.04	3.13	3.20	-
P/RPS	0.66	0.93	1.49	3.08	0.74	1.04	1.56	-43.67%
YoY %	-29.03%	-37.58%	-51.62%	316.22%	-28.85%	-33.33%	-	-
Horiz. %	42.31%	59.62%	95.51%	197.44%	47.44%	66.67%	100.00%	-
P/EPS	15.70	23.40	35.56	75.23	13.29	20.96	30.02	-35.11%
YoY %	-32.91%	-34.20%	-52.73%	466.06%	-36.59%	-30.18%	-	-
Horiz. %	52.30%	77.95%	118.45%	250.60%	44.27%	69.82%	100.00%	-
EY	6.37	4.27	2.81	1.33	7.53	4.77	3.33	54.15%
YoY %	49.18%	51.96%	111.28%	-82.34%	57.86%	43.24%	-	-
Horiz. %	191.29%	128.23%	84.38%	39.94%	226.13%	143.24%	100.00%	-
DY	4.98	3.75	2.51	1.22	6.25	4.47	3.13	36.32%
YoY %	32.80%	49.40%	105.74%	-80.48%	39.82%	42.81%	-	-
Horiz. %	159.11%	119.81%	80.19%	38.98%	199.68%	142.81%	100.00%	-
P/NAPS	4.93	5.33	5.60	5.86	5.33	5.69	5.42	-6.12%
YoY %	-7.50%	-4.82%	-4.44%	9.94%	-6.33%	4.98%	-	-
Horiz. %	90.96%	98.34%	103.32%	108.12%	98.34%	104.98%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Announcement Date
Date	20/06/17	16/03/17	16/12/16	19/09/16	20/06/16	18/03/16	18/12/15	-
Price	2.57	2.98	3.06	3.32	2.90	3.43	3.00	-
P/RPS	0.60	0.94	1.43	3.12	0.70	1.13	1.46	-44.75%
YoY %	-36.17%	-34.27%	-54.17%	345.71%	-38.05%	-22.60%	-	-
Horiz. %	41.10%	64.38%	97.95%	213.70%	47.95%	77.40%	100.00%	-
P/EPS	14.36	23.80	34.11	76.15	12.67	22.97	28.14	-36.16%
YoY %	-39.66%	-30.23%	-55.21%	501.03%	-44.84%	-18.37%	-	-
Horiz. %	51.03%	84.58%	121.22%	270.61%	45.02%	81.63%	100.00%	-
EY	6.96	4.20	2.93	1.31	7.89	4.35	3.55	56.71%
YoY %	65.71%	43.34%	123.66%	-83.40%	81.38%	22.54%	-	-
Horiz. %	196.06%	118.31%	82.54%	36.90%	222.25%	122.54%	100.00%	-
DY	5.45	3.69	2.61	1.20	6.55	4.08	3.33	38.92%
YoY %	47.70%	41.38%	117.50%	-81.68%	60.54%	22.52%	-	-
Horiz. %	163.66%	110.81%	78.38%	36.04%	196.70%	122.52%	100.00%	-
P/NAPS	4.51	5.42	5.37	5.93	5.09	6.24	5.08	-7.63%
YoY %	-16.79%	0.93%	-9.44%	16.50%	-18.43%	22.83%	-	-
Horiz. %	88.78%	106.69%	105.71%	116.73%	100.20%	122.83%	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

New IPO: KAWAN RENERGY BERHAD

MQ Trader

MQ Trading Signals

2024-05-08 15:50:00

EMA 5

5 Mins

BUY

2024-05-08 15:40:00

ADX

5 Mins

BUY

2024-05-08 15:35:00

ADX

5 Mins

SELL

2024-05-08 15:15:00

EMA 5

5 Mins

SELL

2024-05-08 15:10:00

EMA 5

10 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

YTLPOWR

YTL POWER INTERNATIONAL BHD

389

MYEG

MY E.G. SERVICES BHD

369

MPI

MALAYSIAN PACIFIC INDUSTRIES

361

HLIND

HONG LEONG INDUSTRIES BHD

356

PTRANS

PERAK TRANSIT BERHAD

354

CAPITALA

CAPITAL A BERHAD

304

DNEX

DAGANG NEXCHANGE BERHAD

278

RANHILL

RANHILL UTILITIES BERHAD

273

PBBANK

PUBLIC BANK BHD

258

Daily Stocks

BCMALL

0.015

+0.005

533,584,600

HSI-CXG

0.14

-0.025

306,719,000

MYEG

0.975

+0.055

189,301,900

HSI-HUT

0.235

+0.025

146,930,400

INIX-OR

0.02

0.00

141,839,900

TECHNAX

0.01

0.00

129,622,300

0.11

0.00

94,092,900

TWL

0.03

+0.005

89,218,100

CLASSITA

0.045

0.00

79,075,300

HSI-HS2

0.125

+0.01

76,874,900

More active Stocks

MNRB

2.23

+0.43

12,525,100

F&N

32.52

+0.32

303,400

MNRB-CA

0.50

+0.20

1,859,900

LPI

12.28

+0.20

83,200

AYER

7.18

+0.17

4,200

SIMEPLT

4.62

+0.14

5,554,900

XIAOMI-C30

0.255

+0.135

56,200

HTPADU

2.41

+0.13

3,416,000

BURSA

7.90

+0.13

3,400,600

SCIENTX

4.41

+0.13

2,030,400

More gainer Stocks

DLADY

33.26

-1.04

55,300

AJI

19.08

-0.46

394,300

PCHEM-C95

0.09

-0.25

119,000

IDEAL

3.40

-0.24

1,400

LEBTECH

0.605

-0.185

600

ARKA

1.90

-0.14

69,000

MPI

31.16

-0.14

44,000

TAKAFUL-CY

0.03

-0.12

306,000

KUAISHO-C17

0.08

-0.12

58,800

ARMADA-C90

0.04

-0.11

20,000

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