[SPTOTO] QoQ Quarter Result on 31-Jan-2014 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

17-Mar-2014

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

31-Jan-2014 [#3]

Profit Trend

QoQ- -11.46%

YoY- -15.0%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Quarter Result
Revenue	1,254,139	1,243,885	1,358,848	1,228,026	866,885	887,103	930,966	21.90%
YoY %	0.82%	-8.46%	10.65%	41.66%	-2.28%	-4.71%	-	-
Horiz. %	134.71%	133.61%	145.96%	131.91%	93.12%	95.29%	100.00%	-
PBT	143,237	120,686	99,570	124,479	127,827	148,369	116,054	15.01%
YoY %	18.69%	21.21%	-20.01%	-2.62%	-13.85%	27.84%	-	-
Horiz. %	123.42%	103.99%	85.80%	107.26%	110.14%	127.84%	100.00%	-
Tax	-42,627	-39,185	-25,737	-48,919	-40,089	-47,097	-38,257	7.45%
YoY %	-8.78%	-52.25%	47.39%	-22.03%	14.88%	-23.11%	-	-
Horiz. %	111.42%	102.43%	67.27%	127.87%	104.79%	123.11%	100.00%	-
NP	100,610	81,501	73,833	75,560	87,738	101,272	77,797	18.64%
YoY %	23.45%	10.39%	-2.29%	-13.88%	-13.36%	30.17%	-	-
Horiz. %	129.32%	104.76%	94.90%	97.12%	112.78%	130.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	99,688	78,339	69,357	73,159	82,632	98,790	75,627	20.15%
YoY %	27.25%	12.95%	-5.20%	-11.46%	-16.36%	30.63%	-	-
Horiz. %	131.82%	103.59%	91.71%	96.74%	109.26%	130.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.76%	32.47%	25.85%	39.30%	31.36%	31.74%	32.96%	-
YoY %	-8.35%	25.61%	-34.22%	25.32%	-1.20%	-3.70%	-	-
Horiz. %	90.29%	98.51%	78.43%	119.24%	95.15%	96.30%	100.00%	-
Total Cost	1,153,529	1,162,384	1,285,015	1,152,466	779,147	785,831	853,169	22.20%
YoY %	-0.76%	-9.54%	11.50%	47.91%	-0.85%	-7.89%	-	-
Horiz. %	135.21%	136.24%	150.62%	135.08%	91.32%	92.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	634,010	606,756	607,699	573,012	627,415	617,437	566,191	7.81%
YoY %	4.49%	-0.16%	6.05%	-8.67%	1.62%	9.05%	-	-
Horiz. %	111.98%	107.16%	107.33%	101.20%	110.81%	109.05%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Dividend
Div	80,937	74,159	92,475	126,595	80,095	53,690	53,922	30.99%
YoY %	9.14%	-19.81%	-26.95%	58.06%	49.18%	-0.43%	-	-
Horiz. %	150.10%	137.53%	171.50%	234.77%	148.54%	99.57%	100.00%	-
Div Payout %	81.19%	94.66%	133.33%	173.04%	96.93%	54.35%	71.30%	-
YoY %	-14.23%	-29.00%	-22.95%	78.52%	78.34%	-23.77%	-	-
Horiz. %	113.87%	132.76%	187.00%	242.69%	135.95%	76.23%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Equity
Net Worth	634,010	606,756	607,699	573,012	627,415	617,437	566,191	7.81%
YoY %	4.49%	-0.16%	6.05%	-8.67%	1.62%	9.05%	-	-
Horiz. %	111.98%	107.16%	107.33%	101.20%	110.81%	109.05%	100.00%	-
NOSH	1,348,958	1,348,347	1,321,085	1,332,586	1,334,927	1,342,255	1,348,074	0.04%
YoY %	0.05%	2.06%	-0.86%	-0.18%	-0.55%	-0.43%	-	-
Horiz. %	100.07%	100.02%	98.00%	98.85%	99.02%	99.57%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Ratio Analysis
NP Margin	8.02%	6.55%	5.43%	6.15%	10.12%	11.42%	8.36%	-
YoY %	22.44%	20.63%	-11.71%	-39.23%	-11.38%	36.60%	-	-
Horiz. %	95.93%	78.35%	64.95%	73.56%	121.05%	136.60%	100.00%	-
ROE	15.72%	12.91%	11.41%	12.77%	13.17%	16.00%	13.36%	-
YoY %	21.77%	13.15%	-10.65%	-3.04%	-17.69%	19.76%	-	-
Horiz. %	117.66%	96.63%	85.40%	95.58%	98.58%	119.76%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Per Share
RPS	92.97	92.25	102.86	92.15	64.94	66.09	69.06	21.85%
YoY %	0.78%	-10.31%	11.62%	41.90%	-1.74%	-4.30%	-	-
Horiz. %	134.62%	133.58%	148.94%	133.43%	94.03%	95.70%	100.00%	-
EPS	7.39	5.81	5.25	5.49	6.19	7.36	5.61	20.10%
YoY %	27.19%	10.67%	-4.37%	-11.31%	-15.90%	31.19%	-	-
Horiz. %	131.73%	103.57%	93.58%	97.86%	110.34%	131.19%	100.00%	-
DPS	6.00	5.50	7.00	9.50	6.00	4.00	4.00	30.94%
YoY %	9.09%	-21.43%	-26.32%	58.33%	50.00%	0.00%	-	-
Horiz. %	150.00%	137.50%	175.00%	237.50%	150.00%	100.00%	100.00%	-
NAPS	0.47	0.45	0.46	0.43	0.47	0.46	0.42	7.76%
YoY %	4.44%	-2.17%	6.98%	-8.51%	2.17%	9.52%	-	-
Horiz. %	111.90%	107.14%	109.52%	102.38%	111.90%	109.52%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,332,586
RPS	92.83	92.07	100.58	90.90	64.17	65.66	68.91	21.90%
YoY %	0.83%	-8.46%	10.65%	41.65%	-2.27%	-4.72%	-	-
Horiz. %	134.71%	133.61%	145.96%	131.91%	93.12%	95.28%	100.00%	-
EPS	7.38	5.80	5.13	5.42	6.12	7.31	5.60	20.14%
YoY %	27.24%	13.06%	-5.35%	-11.44%	-16.28%	30.54%	-	-
Horiz. %	131.79%	103.57%	91.61%	96.79%	109.29%	130.54%	100.00%	-
DPS	5.99	5.49	6.85	9.37	5.93	3.97	3.99	31.01%
YoY %	9.11%	-19.85%	-26.89%	58.01%	49.37%	-0.50%	-	-
Horiz. %	150.13%	137.59%	171.68%	234.84%	148.62%	99.50%	100.00%	-
NAPS	0.4693	0.4491	0.4498	0.4241	0.4644	0.457	0.4191	7.81%
YoY %	4.50%	-0.16%	6.06%	-8.68%	1.62%	9.04%	-	-
Horiz. %	111.98%	107.16%	107.33%	101.19%	110.81%	109.04%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/14	31/07/14	30/04/14	30/01/14	31/10/13	31/07/13	30/04/13	-
Price	3.61	3.85	3.89	4.05	4.07	4.18	4.20	-
P/RPS	3.88	4.17	3.78	4.39	6.27	6.32	6.08	-25.81%
YoY %	-6.95%	10.32%	-13.90%	-29.98%	-0.79%	3.95%	-	-
Horiz. %	63.82%	68.59%	62.17%	72.20%	103.12%	103.95%	100.00%	-
P/EPS	48.85	66.27	74.10	73.77	65.75	56.79	74.87	-24.71%
YoY %	-26.29%	-10.57%	0.45%	12.20%	15.78%	-24.15%	-	-
Horiz. %	65.25%	88.51%	98.97%	98.53%	87.82%	75.85%	100.00%	-
EY	2.05	1.51	1.35	1.36	1.52	1.76	1.34	32.66%
YoY %	35.76%	11.85%	-0.74%	-10.53%	-13.64%	31.34%	-	-
Horiz. %	152.99%	112.69%	100.75%	101.49%	113.43%	131.34%	100.00%	-
DY	1.66	1.43	1.80	2.35	1.47	0.96	0.95	44.92%
YoY %	16.08%	-20.56%	-23.40%	59.86%	53.12%	1.05%	-	-
Horiz. %	174.74%	150.53%	189.47%	247.37%	154.74%	101.05%	100.00%	-
P/NAPS	7.68	8.56	8.46	9.42	8.66	9.09	10.00	-16.09%
YoY %	-10.28%	1.18%	-10.19%	8.78%	-4.73%	-9.10%	-	-
Horiz. %	76.80%	85.60%	84.60%	94.20%	86.60%	90.90%	100.00%	-

	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	30/04/13	CAGR
Price Multiplier on Announcement Date
Date	18/12/14	19/09/14	17/06/14	17/03/14	13/12/13	12/09/13	18/06/13	-
Price	3.48	3.73	3.80	3.93	3.91	4.19	4.29	-
P/RPS	3.74	4.04	3.69	4.26	6.02	6.34	6.21	-28.61%
YoY %	-7.43%	9.49%	-13.38%	-29.24%	-5.05%	2.09%	-	-
Horiz. %	60.23%	65.06%	59.42%	68.60%	96.94%	102.09%	100.00%	-
P/EPS	47.09	64.20	72.38	71.58	63.17	56.93	76.47	-27.55%
YoY %	-26.65%	-11.30%	1.12%	13.31%	10.96%	-25.55%	-	-
Horiz. %	61.58%	83.95%	94.65%	93.61%	82.61%	74.45%	100.00%	-
EY	2.12	1.56	1.38	1.40	1.58	1.76	1.31	37.71%
YoY %	35.90%	13.04%	-1.43%	-11.39%	-10.23%	34.35%	-	-
Horiz. %	161.83%	119.08%	105.34%	106.87%	120.61%	134.35%	100.00%	-
DY	1.72	1.47	1.84	2.42	1.53	0.95	0.93	50.50%
YoY %	17.01%	-20.11%	-23.97%	58.17%	61.05%	2.15%	-	-
Horiz. %	184.95%	158.06%	197.85%	260.22%	164.52%	102.15%	100.00%	-
P/NAPS	7.40	8.29	8.26	9.14	8.32	9.11	10.21	-19.26%
YoY %	-10.74%	0.36%	-9.63%	9.86%	-8.67%	-10.77%	-	-
Horiz. %	72.48%	81.19%	80.90%	89.52%	81.49%	89.23%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 11:50:00

EMA 5

5 Mins

SELL

2024-07-05 11:40:00

EMA 5

5 Mins

BUY

2024-07-05 11:30:00

ADX

30 Mins

SELL

2024-07-05 11:20:00

VOLUME BREAKOUT

10 Mins

BUY

2024-07-05 11:20:00

EMA 5

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

961

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

DNEX

DAGANG NEXCHANGE BERHAD

812

SALCON

SALCON BHD

749

JCY

JCY INTERNATIONAL BERHAD

749

YTLPOWR

YTL POWER INTERNATIONAL BHD

639

TOPGLOV

TOP GLOVE CORPORATION BHD

628

MAYBANK

MALAYAN BANKING BHD

625

WCT

WCT HOLDINGS BERHAD

601

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.015

134,333,800

HSI-CXN

0.19

-0.02

89,782,800

HSI-HWW

0.235

+0.02

87,511,800

NOVAMSC

0.25

+0.02

75,405,000

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CV4

0.075

-0.015

72,257,900

AHB-WC

0.075

0.00

71,135,800

HSI-HWE

0.13

+0.015

66,973,400

SNS

0.915

+0.03

66,541,300

More active Stocks

NESTLE

122.60

+0.60

9,700

KOBAY

2.45

+0.27

8,369,400

KLK

20.34

+0.26

232,200

KSENG

6.37

+0.20

183,400

SAM

6.50

+0.20

61,800

IJM-C76

0.725

+0.165

96,000

NPC

1.80

+0.15

200

SIMEPROP-C18

0.765

+0.135

10,000

YBS

0.90

+0.115

29,058,900

CRESNDO

3.74

+0.11

1,026,400

More gainer Stocks

MPI

39.50

-0.20

98,000

TOYOVEN

0.87

-0.19

10,628,200

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

SALUTE

0.56

-0.12

20,196,000

KUAISHO-C17

0.08

-0.12

58,800

CARLSBG

18.66

-0.10

66,800

HSI-HWX

0.665

-0.10

5,000

GAMUDA

7.20

-0.09

5,309,700

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