[SPTOTO] QoQ TTM Result on 30-Apr-2014 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

17-Jun-2014

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

30-Apr-2014 [#4]

Profit Trend

QoQ- -1.9%

YoY- -15.86%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
TTM Result
Revenue	5,184,999	5,084,898	4,697,644	4,340,862	3,912,980	3,573,681	3,615,501	27.08%
YoY %	1.97%	8.24%	8.22%	10.93%	9.49%	-1.16%	-	-
Horiz. %	143.41%	140.64%	129.93%	120.06%	108.23%	98.84%	100.00%	-
PBT	514,827	487,972	472,562	500,245	516,729	522,743	556,367	-5.02%
YoY %	5.50%	3.26%	-5.53%	-3.19%	-1.15%	-6.04%	-	-
Horiz. %	92.53%	87.71%	84.94%	89.91%	92.88%	93.96%	100.00%	-
Tax	-152,229	-156,468	-153,930	-161,842	-174,362	-168,078	-174,092	-8.53%
YoY %	2.71%	-1.65%	4.89%	7.18%	-3.74%	3.45%	-	-
Horiz. %	87.44%	89.88%	88.42%	92.96%	100.16%	96.55%	100.00%	-
NP	362,598	331,504	318,632	338,403	342,367	354,665	382,275	-3.45%
YoY %	9.38%	4.04%	-5.84%	-1.16%	-3.47%	-7.22%	-	-
Horiz. %	94.85%	86.72%	83.35%	88.52%	89.56%	92.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	351,999	320,543	303,487	323,938	330,208	343,118	373,080	-3.79%
YoY %	9.81%	5.62%	-6.31%	-1.90%	-3.76%	-8.03%	-	-
Horiz. %	94.35%	85.92%	81.35%	86.83%	88.51%	91.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.57%	32.06%	32.57%	32.35%	33.74%	32.15%	31.29%	-
YoY %	-7.77%	-1.57%	0.68%	-4.12%	4.95%	2.75%	-	-
Horiz. %	94.50%	102.46%	104.09%	103.39%	107.83%	102.75%	100.00%	-
Total Cost	4,822,401	4,753,394	4,379,012	4,002,459	3,570,613	3,219,016	3,233,226	30.44%
YoY %	1.45%	8.55%	9.41%	12.09%	10.92%	-0.44%	-	-
Horiz. %	149.15%	147.02%	135.44%	123.79%	110.43%	99.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	685,779	634,010	606,756	607,699	573,012	627,415	617,437	7.22%
YoY %	8.17%	4.49%	-0.16%	6.05%	-8.67%	1.62%	-	-
Horiz. %	111.07%	102.68%	98.27%	98.42%	92.80%	101.62%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Dividend
Div	314,805	374,168	373,326	352,857	314,304	187,708	233,158	22.09%
YoY %	-15.87%	0.23%	5.80%	12.27%	67.44%	-19.49%	-	-
Horiz. %	135.02%	160.48%	160.12%	151.34%	134.80%	80.51%	100.00%	-
Div Payout %	89.43%	116.73%	123.01%	108.93%	95.18%	54.71%	62.50%	-
YoY %	-23.39%	-5.11%	12.93%	14.45%	73.97%	-12.46%	-	-
Horiz. %	143.09%	186.77%	196.82%	174.29%	152.29%	87.54%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Equity
Net Worth	685,779	634,010	606,756	607,699	573,012	627,415	617,437	7.22%
YoY %	8.17%	4.49%	-0.16%	6.05%	-8.67%	1.62%	-	-
Horiz. %	111.07%	102.68%	98.27%	98.42%	92.80%	101.62%	100.00%	-
NOSH	1,344,665	1,348,958	1,348,347	1,321,085	1,332,586	1,334,927	1,342,255	0.11%
YoY %	-0.32%	0.05%	2.06%	-0.86%	-0.18%	-0.55%	-	-
Horiz. %	100.18%	100.50%	100.45%	98.42%	99.28%	99.45%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Ratio Analysis
NP Margin	6.99%	6.52%	6.78%	7.80%	8.75%	9.92%	10.57%	-
YoY %	7.21%	-3.83%	-13.08%	-10.86%	-11.79%	-6.15%	-	-
Horiz. %	66.13%	61.68%	64.14%	73.79%	82.78%	93.85%	100.00%	-
ROE	51.33%	50.56%	50.02%	53.31%	57.63%	54.69%	60.42%	-
YoY %	1.52%	1.08%	-6.17%	-7.50%	5.38%	-9.48%	-	-
Horiz. %	84.96%	83.68%	82.79%	88.23%	95.38%	90.52%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Per Share
RPS	385.60	376.95	348.40	328.58	293.64	267.71	269.36	26.93%
YoY %	2.29%	8.19%	6.03%	11.90%	9.69%	-0.61%	-	-
Horiz. %	143.15%	139.94%	129.34%	121.99%	109.01%	99.39%	100.00%	-
EPS	26.18	23.76	22.51	24.52	24.78	25.70	27.80	-3.91%
YoY %	10.19%	5.55%	-8.20%	-1.05%	-3.58%	-7.55%	-	-
Horiz. %	94.17%	85.47%	80.97%	88.20%	89.14%	92.45%	100.00%	-
DPS	23.50	27.74	27.69	26.50	23.50	14.00	17.50	21.65%
YoY %	-15.28%	0.18%	4.49%	12.77%	67.86%	-20.00%	-	-
Horiz. %	134.29%	158.51%	158.23%	151.43%	134.29%	80.00%	100.00%	-
NAPS	0.51	0.47	0.45	0.46	0.43	0.47	0.46	7.10%
YoY %	8.51%	4.44%	-2.17%	6.98%	-8.51%	2.17%	-	-
Horiz. %	110.87%	102.17%	97.83%	100.00%	93.48%	102.17%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,321,085
RPS	383.79	376.38	347.72	321.31	289.64	264.52	267.62	27.08%
YoY %	1.97%	8.24%	8.22%	10.93%	9.50%	-1.16%	-	-
Horiz. %	143.41%	140.64%	129.93%	120.06%	108.23%	98.84%	100.00%	-
EPS	26.05	23.73	22.46	23.98	24.44	25.40	27.62	-3.81%
YoY %	9.78%	5.65%	-6.34%	-1.88%	-3.78%	-8.04%	-	-
Horiz. %	94.32%	85.92%	81.32%	86.82%	88.49%	91.96%	100.00%	-
DPS	23.30	27.70	27.63	26.12	23.26	13.89	17.26	22.07%
YoY %	-15.88%	0.25%	5.78%	12.30%	67.46%	-19.52%	-	-
Horiz. %	134.99%	160.49%	160.08%	151.33%	134.76%	80.48%	100.00%	-
NAPS	0.5076	0.4693	0.4491	0.4498	0.4241	0.4644	0.457	7.23%
YoY %	8.16%	4.50%	-0.16%	6.06%	-8.68%	1.62%	-	-
Horiz. %	111.07%	102.69%	98.27%	98.42%	92.80%	101.62%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/15	31/10/14	31/07/14	30/04/14	30/01/14	31/10/13	31/07/13	-
Price	3.39	3.61	3.85	3.89	4.05	4.07	4.18	-
P/RPS	0.88	0.96	1.11	1.18	1.38	1.52	1.55	-31.36%
YoY %	-8.33%	-13.51%	-5.93%	-14.49%	-9.21%	-1.94%	-	-
Horiz. %	56.77%	61.94%	71.61%	76.13%	89.03%	98.06%	100.00%	-
P/EPS	12.95	15.19	17.10	15.86	16.34	15.83	15.04	-9.46%
YoY %	-14.75%	-11.17%	7.82%	-2.94%	3.22%	5.25%	-	-
Horiz. %	86.10%	101.00%	113.70%	105.45%	108.64%	105.25%	100.00%	-
EY	7.72	6.58	5.85	6.30	6.12	6.32	6.65	10.42%
YoY %	17.33%	12.48%	-7.14%	2.94%	-3.16%	-4.96%	-	-
Horiz. %	116.09%	98.95%	87.97%	94.74%	92.03%	95.04%	100.00%	-
DY	6.93	7.68	7.19	6.81	5.80	3.44	4.19	39.72%
YoY %	-9.77%	6.82%	5.58%	17.41%	68.60%	-17.90%	-	-
Horiz. %	165.39%	183.29%	171.60%	162.53%	138.42%	82.10%	100.00%	-
P/NAPS	6.65	7.68	8.56	8.46	9.42	8.66	9.09	-18.76%
YoY %	-13.41%	-10.28%	1.18%	-10.19%	8.78%	-4.73%	-	-
Horiz. %	73.16%	84.49%	94.17%	93.07%	103.63%	95.27%	100.00%	-

	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	31/07/13	CAGR
Price Multiplier on Announcement Date
Date	18/03/15	18/12/14	19/09/14	17/06/14	17/03/14	13/12/13	12/09/13	-
Price	3.36	3.48	3.73	3.80	3.93	3.91	4.19	-
P/RPS	0.87	0.92	1.07	1.16	1.34	1.46	1.56	-32.17%
YoY %	-5.43%	-14.02%	-7.76%	-13.43%	-8.22%	-6.41%	-	-
Horiz. %	55.77%	58.97%	68.59%	74.36%	85.90%	93.59%	100.00%	-
P/EPS	12.84	14.65	16.57	15.50	15.86	15.21	15.07	-10.09%
YoY %	-12.35%	-11.59%	6.90%	-2.27%	4.27%	0.93%	-	-
Horiz. %	85.20%	97.21%	109.95%	102.85%	105.24%	100.93%	100.00%	-
EY	7.79	6.83	6.03	6.45	6.31	6.57	6.63	11.31%
YoY %	14.06%	13.27%	-6.51%	2.22%	-3.96%	-0.90%	-	-
Horiz. %	117.50%	103.02%	90.95%	97.29%	95.17%	99.10%	100.00%	-
DY	6.99	7.97	7.42	6.97	5.98	3.58	4.18	40.75%
YoY %	-12.30%	7.41%	6.46%	16.56%	67.04%	-14.35%	-	-
Horiz. %	167.22%	190.67%	177.51%	166.75%	143.06%	85.65%	100.00%	-
P/NAPS	6.59	7.40	8.29	8.26	9.14	8.32	9.11	-19.36%
YoY %	-10.95%	-10.74%	0.36%	-9.63%	9.86%	-8.67%	-	-
Horiz. %	72.34%	81.23%	91.00%	90.67%	100.33%	91.33%	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 - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 11:10:00

OBV

5 Mins

SELL

2024-05-07 11:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-05-07 11:00:00

TURTLE SYSTEM 55

Hourly

SELL

2024-05-07 11:00:00

OBV

30 Mins

SELL

2024-05-07 11:00:00

TURTLE SYSTEM 20

30 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

YTLPOWR

YTL POWER INTERNATIONAL BHD

386

MPI

MALAYSIAN PACIFIC INDUSTRIES

339

PTRANS

PERAK TRANSIT BERHAD

334

HLIND

HONG LEONG INDUSTRIES BHD

323

SNS

SNS NETWORK TECHNOLOGY BERHAD

318

MYEG

MY E.G. SERVICES BHD

288

DNEX

DAGANG NEXCHANGE BERHAD

278

YTL

YTL CORPORATION BHD

253

PBBANK

PUBLIC BANK BHD

220

Daily Stocks

INGENIEU

0.105

-0.005

298,783,400

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.155

-0.025

98,445,000

ICONIC

0.125

+0.01

81,169,000

HSI-HUT

0.22

+0.015

79,111,600

CAPITALA

0.91

+0.07

75,618,600

EDUSPEC-OR

0.005

0.00

75,002,700

BPURI

0.07

0.00

73,902,100

MYEG

0.93

+0.015

68,657,600

SNS

0.485

+0.015

60,394,200

More active Stocks

CARLSBG

19.44

+0.74

324,500

MPI

31.60

+0.60

100,100

HLBANK

19.82

+0.48

268,000

HEIM

23.78

+0.46

129,900

NESTLE

128.30

+0.30

7,500

RANHILL

1.40

+0.21

26,083,900

AIRPORT

10.40

+0.20

1,859,000

CHGP

2.61

+0.20

1,343,800

F&N

32.42

+0.18

51,500

HLFG

17.26

+0.16

97,500

More gainer Stocks

AJI

19.60

-0.44

331,800

DLADY

34.24

-0.26

5,300

PERTAMA

2.21

-0.19

6,022,100

ORIENT

6.97

-0.18

1,220,900

SAM

5.38

-0.16

241,300

KUAISHO-C17

0.08

-0.12

58,800

LPI

12.08

-0.12

55,300

HSI-HU1

0.09

-0.11

740,000

HSI-CVH

0.825

-0.10

1,152,200

PLB

1.05

-0.10

59,000

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