[SPTOTO] QoQ Cumulative Quarter Result on 31-Oct-2016 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

16-Dec-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Oct-2016 [#2]

Profit Trend

QoQ- 105.8%

YoY- -15.53%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Cumulative Result
Revenue	1,471,829	5,734,546	4,257,469	2,890,415	1,435,607	5,563,227	4,079,083	-49.34%
YoY %	-74.33%	34.69%	47.30%	101.34%	-74.19%	36.38%	-	-
Horiz. %	36.08%	140.58%	104.37%	70.86%	35.19%	136.38%	100.00%	-
PBT	117,517	380,204	278,039	191,783	96,401	445,658	306,584	-47.26%
YoY %	-69.09%	36.74%	44.98%	98.94%	-78.37%	45.36%	-	-
Horiz. %	38.33%	124.01%	90.69%	62.55%	31.44%	145.36%	100.00%	-
Tax	-39,858	-129,393	-103,078	-66,337	-35,021	-127,566	-98,155	-45.19%
YoY %	69.20%	-25.53%	-55.39%	-89.42%	72.55%	-29.96%	-	-
Horiz. %	40.61%	131.83%	105.02%	67.58%	35.68%	129.96%	100.00%	-
NP	77,659	250,811	174,961	125,446	61,380	318,092	208,429	-48.25%
YoY %	-69.04%	43.35%	39.47%	104.38%	-80.70%	52.61%	-	-
Horiz. %	37.26%	120.33%	83.94%	60.19%	29.45%	152.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,312	241,313	168,825	120,889	58,741	308,640	201,469	-48.59%
YoY %	-69.21%	42.94%	39.65%	105.80%	-80.97%	53.19%	-	-
Horiz. %	36.89%	119.78%	83.80%	60.00%	29.16%	153.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.92%	34.03%	37.07%	34.59%	36.33%	28.62%	32.02%	-
YoY %	-0.32%	-8.20%	7.17%	-4.79%	26.94%	-10.62%	-	-
Horiz. %	105.93%	106.28%	115.77%	108.03%	113.46%	89.38%	100.00%	-
Total Cost	1,394,170	5,483,735	4,082,508	2,764,969	1,374,227	5,245,135	3,870,654	-49.40%
YoY %	-74.58%	34.32%	47.65%	101.20%	-73.80%	35.51%	-	-
Horiz. %	36.02%	141.67%	105.47%	71.43%	35.50%	135.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	782,231	768,426	741,643	768,190	754,471	768,829	742,183	3.56%
YoY %	1.80%	3.61%	-3.46%	1.82%	-1.87%	3.59%	-	-
Horiz. %	105.40%	103.54%	99.93%	103.50%	101.66%	103.59%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Dividend
Div	53,947	188,736	148,328	107,816	53,890	256,276	188,919	-56.66%
YoY %	-71.42%	27.24%	37.58%	100.07%	-78.97%	35.65%	-	-
Horiz. %	28.56%	99.90%	78.51%	57.07%	28.53%	135.65%	100.00%	-
Div Payout %	72.60%	78.21%	87.86%	89.19%	91.74%	83.03%	93.77%	-
YoY %	-7.17%	-10.98%	-1.49%	-2.78%	10.49%	-11.45%	-	-
Horiz. %	77.42%	83.41%	93.70%	95.12%	97.84%	88.55%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Equity
Net Worth	782,231	768,426	741,643	768,190	754,471	768,829	742,183	3.56%
YoY %	1.80%	3.61%	-3.46%	1.82%	-1.87%	3.59%	-	-
Horiz. %	105.40%	103.54%	99.93%	103.50%	101.66%	103.59%	100.00%	-
NOSH	1,348,675	1,348,117	1,348,442	1,347,703	1,347,270	1,348,823	1,349,423	-0.03%
YoY %	0.04%	-0.02%	0.05%	0.03%	-0.12%	-0.04%	-	-
Horiz. %	99.94%	99.90%	99.93%	99.87%	99.84%	99.96%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Ratio Analysis
NP Margin	5.28%	4.37%	4.11%	4.34%	4.28%	5.72%	5.11%	-
YoY %	20.82%	6.33%	-5.30%	1.40%	-25.17%	11.94%	-	-
Horiz. %	103.33%	85.52%	80.43%	84.93%	83.76%	111.94%	100.00%	-
ROE	9.50%	31.40%	22.76%	15.74%	7.79%	40.14%	27.15%	-
YoY %	-69.75%	37.96%	44.60%	102.05%	-80.59%	47.85%	-	-
Horiz. %	34.99%	115.65%	83.83%	57.97%	28.69%	147.85%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Per Share
RPS	109.13	425.37	315.73	214.47	106.56	412.45	302.28	-49.32%
YoY %	-74.34%	34.73%	47.21%	101.27%	-74.16%	36.45%	-	-
Horiz. %	36.10%	140.72%	104.45%	70.95%	35.25%	136.45%	100.00%	-
EPS	5.51	17.90	12.52	8.97	4.36	22.88	14.93	-48.58%
YoY %	-69.22%	42.97%	39.58%	105.73%	-80.94%	53.25%	-	-
Horiz. %	36.91%	119.89%	83.86%	60.08%	29.20%	153.25%	100.00%	-
DPS	4.00	14.00	11.00	8.00	4.00	19.00	14.00	-56.65%
YoY %	-71.43%	27.27%	37.50%	100.00%	-78.95%	35.71%	-	-
Horiz. %	28.57%	100.00%	78.57%	57.14%	28.57%	135.71%	100.00%	-
NAPS	0.58	0.57	0.55	0.57	0.56	0.57	0.55	3.60%
YoY %	1.75%	3.64%	-3.51%	1.79%	-1.75%	3.64%	-	-
Horiz. %	105.45%	103.64%	100.00%	103.64%	101.82%	103.64%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,348,112
RPS	108.94	424.47	315.13	213.95	106.26	411.79	301.93	-49.34%
YoY %	-74.34%	34.70%	47.29%	101.35%	-74.20%	36.39%	-	-
Horiz. %	36.08%	140.59%	104.37%	70.86%	35.19%	136.39%	100.00%	-
EPS	5.50	17.86	12.50	8.95	4.35	22.85	14.91	-48.59%
YoY %	-69.20%	42.88%	39.66%	105.75%	-80.96%	53.25%	-	-
Horiz. %	36.89%	119.79%	83.84%	60.03%	29.18%	153.25%	100.00%	-
DPS	3.99	13.97	10.98	7.98	3.99	18.97	13.98	-56.68%
YoY %	-71.44%	27.23%	37.59%	100.00%	-78.97%	35.69%	-	-
Horiz. %	28.54%	99.93%	78.54%	57.08%	28.54%	135.69%	100.00%	-
NAPS	0.579	0.5688	0.549	0.5686	0.5585	0.5691	0.5494	3.56%
YoY %	1.79%	3.61%	-3.45%	1.81%	-1.86%	3.59%	-	-
Horiz. %	105.39%	103.53%	99.93%	103.49%	101.66%	103.59%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	-
Price	2.38	2.81	2.93	3.19	3.28	3.04	3.13	-
P/RPS	2.18	0.66	0.93	1.49	3.08	0.74	1.04	63.86%
YoY %	230.30%	-29.03%	-37.58%	-51.62%	316.22%	-28.85%	-	-
Horiz. %	209.62%	63.46%	89.42%	143.27%	296.15%	71.15%	100.00%	-
P/EPS	43.19	15.70	23.40	35.56	75.23	13.29	20.96	62.00%
YoY %	175.10%	-32.91%	-34.20%	-52.73%	466.06%	-36.59%	-	-
Horiz. %	206.06%	74.90%	111.64%	169.66%	358.92%	63.41%	100.00%	-
EY	2.32	6.37	4.27	2.81	1.33	7.53	4.77	-38.18%
YoY %	-63.58%	49.18%	51.96%	111.28%	-82.34%	57.86%	-	-
Horiz. %	48.64%	133.54%	89.52%	58.91%	27.88%	157.86%	100.00%	-
DY	1.68	4.98	3.75	2.51	1.22	6.25	4.47	-47.95%
YoY %	-66.27%	32.80%	49.40%	105.74%	-80.48%	39.82%	-	-
Horiz. %	37.58%	111.41%	83.89%	56.15%	27.29%	139.82%	100.00%	-
P/NAPS	4.10	4.93	5.33	5.60	5.86	5.33	5.69	-19.64%
YoY %	-16.84%	-7.50%	-4.82%	-4.44%	9.94%	-6.33%	-	-
Horiz. %	72.06%	86.64%	93.67%	98.42%	102.99%	93.67%	100.00%	-

	31/07/17	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	CAGR
Price Multiplier on Announcement Date
Date	20/09/17	20/06/17	16/03/17	16/12/16	19/09/16	20/06/16	18/03/16	-
Price	2.32	2.57	2.98	3.06	3.32	2.90	3.43	-
P/RPS	2.13	0.60	0.94	1.43	3.12	0.70	1.13	52.65%
YoY %	255.00%	-36.17%	-34.27%	-54.17%	345.71%	-38.05%	-	-
Horiz. %	188.50%	53.10%	83.19%	126.55%	276.11%	61.95%	100.00%	-
P/EPS	42.11	14.36	23.80	34.11	76.15	12.67	22.97	49.84%
YoY %	193.25%	-39.66%	-30.23%	-55.21%	501.03%	-44.84%	-	-
Horiz. %	183.33%	62.52%	103.61%	148.50%	331.52%	55.16%	100.00%	-
EY	2.38	6.96	4.20	2.93	1.31	7.89	4.35	-33.12%
YoY %	-65.80%	65.71%	43.34%	123.66%	-83.40%	81.38%	-	-
Horiz. %	54.71%	160.00%	96.55%	67.36%	30.11%	181.38%	100.00%	-
DY	1.72	5.45	3.69	2.61	1.20	6.55	4.08	-43.80%
YoY %	-68.44%	47.70%	41.38%	117.50%	-81.68%	60.54%	-	-
Horiz. %	42.16%	133.58%	90.44%	63.97%	29.41%	160.54%	100.00%	-
P/NAPS	4.00	4.51	5.42	5.37	5.93	5.09	6.24	-25.67%
YoY %	-11.31%	-16.79%	0.93%	-9.44%	16.50%	-18.43%	-	-
Horiz. %	64.10%	72.28%	86.86%	86.06%	95.03%	81.57%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos