[SPTOTO] QoQ 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- 5.8%

YoY- -12.03%

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
Quarter Result
Revenue	1,471,829	1,477,077	1,367,054	1,454,808	1,435,607	1,484,146	1,323,029	7.37%
YoY %	-0.36%	8.05%	-6.03%	1.34%	-3.27%	12.18%	-	-
Horiz. %	111.25%	111.64%	103.33%	109.96%	108.51%	112.18%	100.00%	-
PBT	117,517	102,165	86,256	95,382	96,401	139,680	78,670	30.70%
YoY %	15.03%	18.44%	-9.57%	-1.06%	-30.98%	77.55%	-	-
Horiz. %	149.38%	129.87%	109.64%	121.24%	122.54%	177.55%	100.00%	-
Tax	-39,858	-26,315	-36,741	-31,316	-35,021	-32,689	-20,849	54.09%
YoY %	-51.46%	28.38%	-17.32%	10.58%	-7.13%	-56.79%	-	-
Horiz. %	191.17%	126.22%	176.22%	150.20%	167.97%	156.79%	100.00%	-
NP	77,659	75,850	49,515	64,066	61,380	106,991	57,821	21.75%
YoY %	2.38%	53.19%	-22.71%	4.38%	-42.63%	85.04%	-	-
Horiz. %	134.31%	131.18%	85.63%	110.80%	106.16%	185.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,312	72,488	47,936	62,148	58,741	104,714	58,353	17.50%
YoY %	2.52%	51.22%	-22.87%	5.80%	-43.90%	79.45%	-	-
Horiz. %	127.35%	124.22%	82.15%	106.50%	100.66%	179.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.92%	25.76%	42.60%	32.83%	36.33%	23.40%	26.50%	-
YoY %	31.68%	-39.53%	29.76%	-9.63%	55.26%	-11.70%	-	-
Horiz. %	128.00%	97.21%	160.75%	123.89%	137.09%	88.30%	100.00%	-
Total Cost	1,394,170	1,401,227	1,317,539	1,390,742	1,374,227	1,377,155	1,265,208	6.69%
YoY %	-0.50%	6.35%	-5.26%	1.20%	-0.21%	8.85%	-	-
Horiz. %	110.19%	110.75%	104.14%	109.92%	108.62%	108.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	782,231	767,995	740,584	768,424	754,471	768,172	741,204	3.66%
YoY %	1.85%	3.70%	-3.62%	1.85%	-1.78%	3.64%	-	-
Horiz. %	105.54%	103.61%	99.92%	103.67%	101.79%	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
Dividend
Div	53,947	40,420	40,395	53,924	53,890	67,383	53,905	0.05%
YoY %	33.47%	0.06%	-25.09%	0.06%	-20.02%	25.00%	-	-
Horiz. %	100.08%	74.98%	74.94%	100.04%	99.97%	125.00%	100.00%	-
Div Payout %	72.60%	55.76%	84.27%	86.77%	91.74%	64.35%	92.38%	-
YoY %	30.20%	-33.83%	-2.88%	-5.42%	42.56%	-30.34%	-	-
Horiz. %	78.59%	60.36%	91.22%	93.93%	99.31%	69.66%	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	767,995	740,584	768,424	754,471	768,172	741,204	3.66%
YoY %	1.85%	3.70%	-3.62%	1.85%	-1.78%	3.64%	-	-
Horiz. %	105.54%	103.61%	99.92%	103.67%	101.79%	103.64%	100.00%	-
NOSH	1,348,675	1,347,360	1,346,516	1,348,112	1,347,270	1,347,670	1,347,644	0.05%
YoY %	0.10%	0.06%	-0.12%	0.06%	-0.03%	0.00%	-	-
Horiz. %	100.08%	99.98%	99.92%	100.03%	99.97%	100.00%	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%	5.14%	3.62%	4.40%	4.28%	7.21%	4.37%	-
YoY %	2.72%	41.99%	-17.73%	2.80%	-40.64%	64.99%	-	-
Horiz. %	120.82%	117.62%	82.84%	100.69%	97.94%	164.99%	100.00%	-
ROE	9.50%	9.44%	6.47%	8.09%	7.79%	13.63%	7.87%	-
YoY %	0.64%	45.90%	-20.02%	3.85%	-42.85%	73.19%	-	-
Horiz. %	120.71%	119.95%	82.21%	102.80%	98.98%	173.19%	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	109.63	101.53	107.91	106.56	110.13	98.17	7.31%
YoY %	-0.46%	7.98%	-5.91%	1.27%	-3.24%	12.18%	-	-
Horiz. %	111.16%	111.67%	103.42%	109.92%	108.55%	112.18%	100.00%	-
EPS	5.51	5.38	3.56	4.61	4.36	7.77	4.33	17.44%
YoY %	2.42%	51.12%	-22.78%	5.73%	-43.89%	79.45%	-	-
Horiz. %	127.25%	124.25%	82.22%	106.47%	100.69%	179.45%	100.00%	-
DPS	4.00	3.00	3.00	4.00	4.00	5.00	4.00	0.00%
YoY %	33.33%	0.00%	-25.00%	0.00%	-20.00%	25.00%	-	-
Horiz. %	100.00%	75.00%	75.00%	100.00%	100.00%	125.00%	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	109.33	101.19	107.68	106.26	109.86	97.93	7.36%
YoY %	-0.36%	8.04%	-6.03%	1.34%	-3.28%	12.18%	-	-
Horiz. %	111.24%	111.64%	103.33%	109.96%	108.51%	112.18%	100.00%	-
EPS	5.50	5.37	3.55	4.60	4.35	7.75	4.32	17.48%
YoY %	2.42%	51.27%	-22.83%	5.75%	-43.87%	79.40%	-	-
Horiz. %	127.31%	124.31%	82.18%	106.48%	100.69%	179.40%	100.00%	-
DPS	3.99	2.99	2.99	3.99	3.99	4.99	3.99	0.00%
YoY %	33.44%	0.00%	-25.06%	0.00%	-20.04%	25.06%	-	-
Horiz. %	100.00%	74.94%	74.94%	100.00%	100.00%	125.06%	100.00%	-
NAPS	0.579	0.5685	0.5482	0.5688	0.5585	0.5686	0.5486	3.66%
YoY %	1.85%	3.70%	-3.62%	1.84%	-1.78%	3.65%	-	-
Horiz. %	105.54%	103.63%	99.93%	103.68%	101.80%	103.65%	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	2.56	2.89	2.96	3.08	2.76	3.19	-22.43%
YoY %	-14.84%	-11.42%	-2.36%	-3.90%	11.59%	-13.48%	-	-
Horiz. %	68.34%	80.25%	90.60%	92.79%	96.55%	86.52%	100.00%	-
P/EPS	43.19	52.23	82.30	69.20	75.23	39.12	72.29	-29.08%
YoY %	-17.31%	-36.54%	18.93%	-8.02%	92.31%	-45.88%	-	-
Horiz. %	59.75%	72.25%	113.85%	95.73%	104.07%	54.12%	100.00%	-
EY	2.32	1.91	1.22	1.45	1.33	2.56	1.38	41.43%
YoY %	21.47%	56.56%	-15.86%	9.02%	-48.05%	85.51%	-	-
Horiz. %	168.12%	138.41%	88.41%	105.07%	96.38%	185.51%	100.00%	-
DY	1.68	1.07	1.02	1.25	1.22	1.64	1.28	19.89%
YoY %	57.01%	4.90%	-18.40%	2.46%	-25.61%	28.12%	-	-
Horiz. %	131.25%	83.59%	79.69%	97.66%	95.31%	128.12%	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	2.34	2.94	2.84	3.12	2.63	3.49	-28.07%
YoY %	-8.97%	-20.41%	3.52%	-8.97%	18.63%	-24.64%	-	-
Horiz. %	61.03%	67.05%	84.24%	81.38%	89.40%	75.36%	100.00%	-
P/EPS	42.11	47.77	83.71	66.38	76.15	37.32	79.21	-34.40%
YoY %	-11.85%	-42.93%	26.11%	-12.83%	104.05%	-52.88%	-	-
Horiz. %	53.16%	60.31%	105.68%	83.80%	96.14%	47.12%	100.00%	-
EY	2.38	2.09	1.19	1.51	1.31	2.68	1.26	52.86%
YoY %	13.88%	75.63%	-21.19%	15.27%	-51.12%	112.70%	-	-
Horiz. %	188.89%	165.87%	94.44%	119.84%	103.97%	212.70%	100.00%	-
DY	1.72	1.17	1.01	1.31	1.20	1.72	1.17	29.31%
YoY %	47.01%	15.84%	-22.90%	9.17%	-30.23%	47.01%	-	-
Horiz. %	147.01%	100.00%	86.32%	111.97%	102.56%	147.01%	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