[SPTOTO] QoQ Cumulative Quarter Result on 31-Jul-2017 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

20-Sep-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Jul-2017 [#1]

Profit Trend

QoQ- -69.21%

YoY- 26.51%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Cumulative Result
Revenue	5,660,587	4,259,844	2,855,541	1,471,829	5,734,546	4,257,469	2,890,415	56.72%
YoY %	32.88%	49.18%	94.01%	-74.33%	34.69%	47.30%	-	-
Horiz. %	195.84%	147.38%	98.79%	50.92%	198.40%	147.30%	100.00%	-
PBT	377,904	312,372	213,599	117,517	380,204	278,039	191,783	57.36%
YoY %	20.98%	46.24%	81.76%	-69.09%	36.74%	44.98%	-	-
Horiz. %	197.05%	162.88%	111.38%	61.28%	198.25%	144.98%	100.00%	-
Tax	-139,164	-110,330	-72,756	-39,858	-129,393	-103,078	-66,337	64.09%
YoY %	-26.13%	-51.64%	-82.54%	69.20%	-25.53%	-55.39%	-	-
Horiz. %	209.78%	166.32%	109.68%	60.08%	195.05%	155.39%	100.00%	-
NP	238,740	202,042	140,843	77,659	250,811	174,961	125,446	53.75%
YoY %	18.16%	43.45%	81.36%	-69.04%	43.35%	39.47%	-	-
Horiz. %	190.31%	161.06%	112.27%	61.91%	199.94%	139.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	230,454	195,277	136,044	74,312	241,313	168,825	120,889	53.92%
YoY %	18.01%	43.54%	83.07%	-69.21%	42.94%	39.65%	-	-
Horiz. %	190.63%	161.53%	112.54%	61.47%	199.62%	139.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.83%	35.32%	34.06%	33.92%	34.03%	37.07%	34.59%	-
YoY %	4.28%	3.70%	0.41%	-0.32%	-8.20%	7.17%	-	-
Horiz. %	106.48%	102.11%	98.47%	98.06%	98.38%	107.17%	100.00%	-
Total Cost	5,421,847	4,057,802	2,714,698	1,394,170	5,483,735	4,082,508	2,764,969	56.85%
YoY %	33.62%	49.48%	94.72%	-74.58%	34.32%	47.65%	-	-
Horiz. %	196.09%	146.76%	98.18%	50.42%	198.33%	147.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	727,493	740,850	781,259	782,231	768,426	741,643	768,190	-3.57%
YoY %	-1.80%	-5.17%	-0.12%	1.80%	3.61%	-3.46%	-	-
Horiz. %	94.70%	96.44%	101.70%	101.83%	100.03%	96.54%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Dividend
Div	215,553	161,640	107,760	53,947	188,736	148,328	107,816	58.90%
YoY %	33.35%	50.00%	99.75%	-71.42%	27.24%	37.58%	-	-
Horiz. %	199.93%	149.92%	99.95%	50.04%	175.05%	137.58%	100.00%	-
Div Payout %	93.53%	82.77%	79.21%	72.60%	78.21%	87.86%	89.19%	-
YoY %	13.00%	4.49%	9.10%	-7.17%	-10.98%	-1.49%	-	-
Horiz. %	104.87%	92.80%	88.81%	81.40%	87.69%	98.51%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Equity
Net Worth	727,493	740,850	781,259	782,231	768,426	741,643	768,190	-3.57%
YoY %	-1.80%	-5.17%	-0.12%	1.80%	3.61%	-3.46%	-	-
Horiz. %	94.70%	96.44%	101.70%	101.83%	100.03%	96.54%	100.00%	-
NOSH	1,351,000	1,351,000	1,351,000	1,348,675	1,348,117	1,348,442	1,347,703	0.16%
YoY %	0.00%	0.00%	0.17%	0.04%	-0.02%	0.05%	-	-
Horiz. %	100.24%	100.24%	100.24%	100.07%	100.03%	100.05%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Ratio Analysis
NP Margin	4.22%	4.74%	4.93%	5.28%	4.37%	4.11%	4.34%	-
YoY %	-10.97%	-3.85%	-6.63%	20.82%	6.33%	-5.30%	-	-
Horiz. %	97.24%	109.22%	113.59%	121.66%	100.69%	94.70%	100.00%	-
ROE	31.68%	26.36%	17.41%	9.50%	31.40%	22.76%	15.74%	-
YoY %	20.18%	51.41%	83.26%	-69.75%	37.96%	44.60%	-	-
Horiz. %	201.27%	167.47%	110.61%	60.36%	199.49%	144.60%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Per Share
RPS	420.17	316.25	211.99	109.13	425.37	315.73	214.47	56.76%
YoY %	32.86%	49.18%	94.25%	-74.34%	34.73%	47.21%	-	-
Horiz. %	195.91%	147.46%	98.84%	50.88%	198.34%	147.21%	100.00%	-
EPS	17.11	14.49	10.10	5.51	17.90	12.52	8.97	53.98%
YoY %	18.08%	43.47%	83.30%	-69.22%	42.97%	39.58%	-	-
Horiz. %	190.75%	161.54%	112.60%	61.43%	199.55%	139.58%	100.00%	-
DPS	16.00	12.00	8.00	4.00	14.00	11.00	8.00	58.94%
YoY %	33.33%	50.00%	100.00%	-71.43%	27.27%	37.50%	-	-
Horiz. %	200.00%	150.00%	100.00%	50.00%	175.00%	137.50%	100.00%	-
NAPS	0.54	0.55	0.58	0.58	0.57	0.55	0.57	-3.54%
YoY %	-1.82%	-5.17%	0.00%	1.75%	3.64%	-3.51%	-	-
Horiz. %	94.74%	96.49%	101.75%	101.75%	100.00%	96.49%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,348,675
RPS	418.99	315.31	211.36	108.94	424.47	315.13	213.95	56.72%
YoY %	32.88%	49.18%	94.02%	-74.34%	34.70%	47.29%	-	-
Horiz. %	195.84%	147.38%	98.79%	50.92%	198.40%	147.29%	100.00%	-
EPS	17.06	14.45	10.07	5.50	17.86	12.50	8.95	53.91%
YoY %	18.06%	43.50%	83.09%	-69.20%	42.88%	39.66%	-	-
Horiz. %	190.61%	161.45%	112.51%	61.45%	199.55%	139.66%	100.00%	-
DPS	15.96	11.96	7.98	3.99	13.97	10.98	7.98	58.94%
YoY %	33.44%	49.87%	100.00%	-71.44%	27.23%	37.59%	-	-
Horiz. %	200.00%	149.87%	100.00%	50.00%	175.06%	137.59%	100.00%	-
NAPS	0.5385	0.5484	0.5783	0.579	0.5688	0.549	0.5686	-3.57%
YoY %	-1.81%	-5.17%	-0.12%	1.79%	3.61%	-3.45%	-	-
Horiz. %	94.71%	96.45%	101.71%	101.83%	100.04%	96.55%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	-
Price	2.10	2.26	2.41	2.38	2.81	2.93	3.19	-
P/RPS	0.50	0.71	1.14	2.18	0.66	0.93	1.49	-51.80%
YoY %	-29.58%	-37.72%	-47.71%	230.30%	-29.03%	-37.58%	-	-
Horiz. %	33.56%	47.65%	76.51%	146.31%	44.30%	62.42%	100.00%	-
P/EPS	12.28	15.59	23.86	43.19	15.70	23.40	35.56	-50.87%
YoY %	-21.23%	-34.66%	-44.76%	175.10%	-32.91%	-34.20%	-	-
Horiz. %	34.53%	43.84%	67.10%	121.46%	44.15%	65.80%	100.00%	-
EY	8.15	6.41	4.19	2.32	6.37	4.27	2.81	103.77%
YoY %	27.15%	52.98%	80.60%	-63.58%	49.18%	51.96%	-	-
Horiz. %	290.04%	228.11%	149.11%	82.56%	226.69%	151.96%	100.00%	-
DY	7.62	5.31	3.32	1.68	4.98	3.75	2.51	110.08%
YoY %	43.50%	59.94%	97.62%	-66.27%	32.80%	49.40%	-	-
Horiz. %	303.59%	211.55%	132.27%	66.93%	198.41%	149.40%	100.00%	-
P/NAPS	3.89	4.11	4.16	4.10	4.93	5.33	5.60	-21.61%
YoY %	-5.35%	-1.20%	1.46%	-16.84%	-7.50%	-4.82%	-	-
Horiz. %	69.46%	73.39%	74.29%	73.21%	88.04%	95.18%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Price Multiplier on Announcement Date
Date	18/06/18	16/03/18	18/12/17	20/09/17	20/06/17	16/03/17	16/12/16	-
Price	2.53	2.10	2.28	2.32	2.57	2.98	3.06	-
P/RPS	0.60	0.66	1.08	2.13	0.60	0.94	1.43	-44.04%
YoY %	-9.09%	-38.89%	-49.30%	255.00%	-36.17%	-34.27%	-	-
Horiz. %	41.96%	46.15%	75.52%	148.95%	41.96%	65.73%	100.00%	-
P/EPS	14.79	14.49	22.57	42.11	14.36	23.80	34.11	-42.80%
YoY %	2.07%	-35.80%	-46.40%	193.25%	-39.66%	-30.23%	-	-
Horiz. %	43.36%	42.48%	66.17%	123.45%	42.10%	69.77%	100.00%	-
EY	6.76	6.90	4.43	2.38	6.96	4.20	2.93	74.87%
YoY %	-2.03%	55.76%	86.13%	-65.80%	65.71%	43.34%	-	-
Horiz. %	230.72%	235.49%	151.19%	81.23%	237.54%	143.34%	100.00%	-
DY	6.32	5.71	3.51	1.72	5.45	3.69	2.61	80.61%
YoY %	10.68%	62.68%	104.07%	-68.44%	47.70%	41.38%	-	-
Horiz. %	242.15%	218.77%	134.48%	65.90%	208.81%	141.38%	100.00%	-
P/NAPS	4.69	3.82	3.93	4.00	4.51	5.42	5.37	-8.65%
YoY %	22.77%	-2.80%	-1.75%	-11.31%	-16.79%	0.93%	-	-
Horiz. %	87.34%	71.14%	73.18%	74.49%	83.99%	100.93%	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 - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 10:50:00

OBV

10 Mins

SELL

2024-05-09 10:30:00

ADX

5 Mins

SELL

2024-05-09 10:25:00

ADX

5 Mins

BUY

2024-05-09 09:50:00

ADX

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

MYEG

MY E.G. SERVICES BHD

448

PTRANS

PERAK TRANSIT BERHAD

344

MPI

MALAYSIAN PACIFIC INDUSTRIES

341

HLIND

HONG LEONG INDUSTRIES BHD

336

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

PBBANK

PUBLIC BANK BHD

258

CAPITALA

CAPITAL A BERHAD

230

MAYBANK

MALAYAN BANKING BHD

221

TOPGLOV

TOP GLOVE CORPORATION BHD

207

Daily Stocks

0.105

-0.01

486,813,900

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

-0.005

116,952,900

HSI-CXG

0.165

+0.03

94,635,200

MYEG

0.99

+0.005

91,225,500

MUIIND

0.055

0.00

78,616,800

EDUSPEC-OR

0.005

0.00

75,002,700

PMHLDG

0.27

+0.05

64,919,800

SNS

0.52

+0.035

56,883,800

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

VSTECS

3.38

+0.62

7,631,100

UTDPLT

25.80

+0.40

117,400

AJI

19.38

+0.28

214,300

BAT

8.80

+0.20

279,300

ALLIANZ

21.66

+0.16

9,700

PIE

5.98

+0.15

850,900

GENP

6.24

+0.14

620,400

SIGN

1.46

+0.13

5,337,000

HSI-CVH

0.90

+0.13

698,700

MCEHLDG

1.70

+0.12

1,511,300

More gainer Stocks

KLK

22.94

-0.26

139,200

PPB

15.72

-0.26

45,900

MPI

31.00

-0.20

39,100

PETDAG

21.62

-0.18

95,900

NHFATT

3.89

-0.17

75,300

INARI

3.08

-0.14

9,423,500

KUAISHO-C17

0.08

-0.12

58,800

CARLSBG

19.32

-0.12

45,800

MNRB

2.22

-0.10

6,366,400

KUAISHO-C16

0.01

-0.085

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