[SPTOTO] QoQ Cumulative Quarter Result on 31-Oct-2013 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

13-Dec-2013

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

31-Oct-2013 [#2]

Profit Trend

QoQ- 83.64%

YoY- -18.75%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Cumulative Result
Revenue	1,243,885	4,340,839	2,982,014	1,753,988	887,103	3,628,362	2,697,341	-40.39%
YoY %	-71.34%	45.57%	70.01%	97.72%	-75.55%	34.52%	-	-
Horiz. %	46.12%	160.93%	110.55%	65.03%	32.89%	134.52%	100.00%	-
PBT	120,686	509,722	400,675	276,196	148,369	569,526	452,819	-58.68%
YoY %	-76.32%	27.22%	45.07%	86.15%	-73.95%	25.77%	-	-
Horiz. %	26.65%	112.57%	88.48%	60.99%	32.77%	125.77%	100.00%	-
Tax	-39,185	-166,026	-136,105	-87,186	-47,097	-166,020	-134,884	-56.23%
YoY %	76.40%	-21.98%	-56.11%	-85.12%	71.63%	-23.08%	-	-
Horiz. %	29.05%	123.09%	100.91%	64.64%	34.92%	123.08%	100.00%	-
NP	81,501	343,696	264,570	189,010	101,272	403,506	317,935	-59.74%
YoY %	-76.29%	29.91%	39.98%	86.64%	-74.90%	26.91%	-	-
Horiz. %	25.63%	108.10%	83.22%	59.45%	31.85%	126.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,339	328,706	254,581	181,422	98,790	391,085	309,350	-60.07%
YoY %	-76.17%	29.12%	40.33%	83.64%	-74.74%	26.42%	-	-
Horiz. %	25.32%	106.26%	82.30%	58.65%	31.93%	126.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.47%	32.57%	33.97%	31.57%	31.74%	29.15%	29.79%	-
YoY %	-0.31%	-4.12%	7.60%	-0.54%	8.89%	-2.15%	-	-
Horiz. %	109.00%	109.33%	114.03%	105.98%	106.55%	97.85%	100.00%	-
Total Cost	1,162,384	3,997,143	2,717,444	1,564,978	785,831	3,224,856	2,379,406	-38.05%
YoY %	-70.92%	47.09%	73.64%	99.15%	-75.63%	35.53%	-	-
Horiz. %	48.85%	167.99%	114.21%	65.77%	33.03%	135.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	606,756	612,963	574,644	629,286	617,437	558,130	621,609	-1.60%
YoY %	-1.01%	6.67%	-8.68%	1.92%	10.63%	-10.21%	-	-
Horiz. %	97.61%	98.61%	92.44%	101.24%	99.33%	89.79%	100.00%	-

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Dividend
Div	74,159	353,120	260,594	133,890	53,690	372,086	211,611	-50.38%
YoY %	-79.00%	35.51%	94.63%	149.38%	-85.57%	75.83%	-	-
Horiz. %	35.04%	166.87%	123.15%	63.27%	25.37%	175.83%	100.00%	-
Div Payout %	94.66%	107.43%	102.36%	73.80%	54.35%	95.14%	68.41%	-
YoY %	-11.89%	4.95%	38.70%	35.79%	-42.87%	39.07%	-	-
Horiz. %	138.37%	157.04%	149.63%	107.88%	79.45%	139.07%	100.00%	-

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Equity
Net Worth	606,756	612,963	574,644	629,286	617,437	558,130	621,609	-1.60%
YoY %	-1.01%	6.67%	-8.68%	1.92%	10.63%	-10.21%	-	-
Horiz. %	97.61%	98.61%	92.44%	101.24%	99.33%	89.79%	100.00%	-
NOSH	1,348,347	1,332,529	1,336,383	1,338,907	1,342,255	1,328,881	1,322,573	1.29%
YoY %	1.19%	-0.29%	-0.19%	-0.25%	1.01%	0.48%	-	-
Horiz. %	101.95%	100.75%	101.04%	101.24%	101.49%	100.48%	100.00%	-

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Ratio Analysis
NP Margin	6.55%	7.92%	8.87%	10.78%	11.42%	11.12%	11.79%	-
YoY %	-17.30%	-10.71%	-17.72%	-5.60%	2.70%	-5.68%	-	-
Horiz. %	55.56%	67.18%	75.23%	91.43%	96.86%	94.32%	100.00%	-
ROE	12.91%	53.63%	44.30%	28.83%	16.00%	70.07%	49.77%	-
YoY %	-75.93%	21.06%	53.66%	80.19%	-77.17%	40.79%	-	-
Horiz. %	25.94%	107.76%	89.01%	57.93%	32.15%	140.79%	100.00%	-

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Per Share
RPS	92.25	325.76	223.14	131.00	66.09	273.04	203.95	-41.16%
YoY %	-71.68%	45.99%	70.34%	98.21%	-75.79%	33.88%	-	-
Horiz. %	45.23%	159.73%	109.41%	64.23%	32.41%	133.88%	100.00%	-
EPS	5.81	24.66	19.05	13.55	7.36	29.43	23.39	-60.58%
YoY %	-76.44%	29.45%	40.59%	84.10%	-74.99%	25.82%	-	-
Horiz. %	24.84%	105.43%	81.45%	57.93%	31.47%	125.82%	100.00%	-
DPS	5.50	26.50	19.50	10.00	4.00	28.00	16.00	-51.02%
YoY %	-79.25%	35.90%	95.00%	150.00%	-85.71%	75.00%	-	-
Horiz. %	34.38%	165.62%	121.88%	62.50%	25.00%	175.00%	100.00%	-
NAPS	0.45	0.46	0.43	0.47	0.46	0.42	0.47	-2.86%
YoY %	-2.17%	6.98%	-8.51%	2.17%	9.52%	-10.64%	-	-
Horiz. %	95.74%	97.87%	91.49%	100.00%	97.87%	89.36%	100.00%	-

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,334,927
RPS	92.07	321.31	220.73	129.83	65.66	268.57	199.66	-40.39%
YoY %	-71.35%	45.57%	70.01%	97.73%	-75.55%	34.51%	-	-
Horiz. %	46.11%	160.93%	110.55%	65.03%	32.89%	134.51%	100.00%	-
EPS	5.80	24.33	18.84	13.43	7.31	28.95	22.90	-60.06%
YoY %	-76.16%	29.14%	40.28%	83.72%	-74.75%	26.42%	-	-
Horiz. %	25.33%	106.24%	82.27%	58.65%	31.92%	126.42%	100.00%	-
DPS	5.49	26.14	19.29	9.91	3.97	27.54	15.66	-50.37%
YoY %	-79.00%	35.51%	94.65%	149.62%	-85.58%	75.86%	-	-
Horiz. %	35.06%	166.92%	123.18%	63.28%	25.35%	175.86%	100.00%	-
NAPS	0.4491	0.4537	0.4253	0.4658	0.457	0.4131	0.4601	-1.60%
YoY %	-1.01%	6.68%	-8.69%	1.93%	10.63%	-10.22%	-	-
Horiz. %	97.61%	98.61%	92.44%	101.24%	99.33%	89.78%	100.00%	-

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/14	30/04/14	30/01/14	31/10/13	31/07/13	30/04/13	31/01/13	-
Price	3.85	3.89	4.05	4.07	4.18	4.20	4.35	-
P/RPS	4.17	1.19	1.81	3.11	6.32	1.54	2.13	56.68%
YoY %	250.42%	-34.25%	-41.80%	-50.79%	310.39%	-27.70%	-	-
Horiz. %	195.77%	55.87%	84.98%	146.01%	296.71%	72.30%	100.00%	-
P/EPS	66.27	15.77	21.26	30.04	56.79	14.27	18.60	133.81%
YoY %	320.23%	-25.82%	-29.23%	-47.10%	297.97%	-23.28%	-	-
Horiz. %	356.29%	84.78%	114.30%	161.51%	305.32%	76.72%	100.00%	-
EY	1.51	6.34	4.70	3.33	1.76	7.01	5.38	-57.23%
YoY %	-76.18%	34.89%	41.14%	89.20%	-74.89%	30.30%	-	-
Horiz. %	28.07%	117.84%	87.36%	61.90%	32.71%	130.30%	100.00%	-
DY	1.43	6.81	4.81	2.46	0.96	6.67	3.68	-46.84%
YoY %	-79.00%	41.58%	95.53%	156.25%	-85.61%	81.25%	-	-
Horiz. %	38.86%	185.05%	130.71%	66.85%	26.09%	181.25%	100.00%	-
P/NAPS	8.56	8.46	9.42	8.66	9.09	10.00	9.26	-5.11%
YoY %	1.18%	-10.19%	8.78%	-4.73%	-9.10%	7.99%	-	-
Horiz. %	92.44%	91.36%	101.73%	93.52%	98.16%	107.99%	100.00%	-

	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	31/01/13	CAGR
Price Multiplier on Announcement Date
Date	19/09/14	17/06/14	17/03/14	13/12/13	12/09/13	18/06/13	18/03/13	-
Price	3.73	3.80	3.93	3.91	4.19	4.29	4.21	-
P/RPS	4.04	1.17	1.76	2.98	6.34	1.57	2.06	56.87%
YoY %	245.30%	-33.52%	-40.94%	-53.00%	303.82%	-23.79%	-	-
Horiz. %	196.12%	56.80%	85.44%	144.66%	307.77%	76.21%	100.00%	-
P/EPS	64.20	15.40	20.63	28.86	56.93	14.58	18.00	133.98%
YoY %	316.88%	-25.35%	-28.52%	-49.31%	290.47%	-19.00%	-	-
Horiz. %	356.67%	85.56%	114.61%	160.33%	316.28%	81.00%	100.00%	-
EY	1.56	6.49	4.85	3.47	1.76	6.86	5.56	-57.24%
YoY %	-75.96%	33.81%	39.77%	97.16%	-74.34%	23.38%	-	-
Horiz. %	28.06%	116.73%	87.23%	62.41%	31.65%	123.38%	100.00%	-
DY	1.47	6.97	4.96	2.56	0.95	6.53	3.80	-47.00%
YoY %	-78.91%	40.52%	93.75%	169.47%	-85.45%	71.84%	-	-
Horiz. %	38.68%	183.42%	130.53%	67.37%	25.00%	171.84%	100.00%	-
P/NAPS	8.29	8.26	9.14	8.32	9.11	10.21	8.96	-5.06%
YoY %	0.36%	-9.63%	9.86%	-8.67%	-10.77%	13.95%	-	-
Horiz. %	92.52%	92.19%	102.01%	92.86%	101.67%	113.95%	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 - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 15:50:00

VOLUME BREAKOUT

10 Mins

BUY

2024-05-17 15:50:00

OBV

5 Mins

BUY

2024-05-17 15:50:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-17 15:45:00

EMA 5

5 Mins

BUY

2024-05-17 15:45:00

TURTLE SYSTEM 20

5 Mins

BUY

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

432

DNEX

DAGANG NEXCHANGE BERHAD

392

HLIND

HONG LEONG INDUSTRIES BHD

358

MBSB

MALAYSIA BUILDING SOCIETY BHD

354

PTRANS

PERAK TRANSIT BERHAD

347

YTLPOWR

YTL POWER INTERNATIONAL BHD

296

TOPGLOV

TOP GLOVE CORPORATION BHD

261

MAYBANK

MALAYAN BANKING BHD

232

PBBANK

PUBLIC BANK BHD

231

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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