[SPTOTO] QoQ TTM Result on 30-Apr-2015 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Jun-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

30-Apr-2015 [#4]

Profit Trend

QoQ- 2.32%

YoY- 11.18%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
TTM Result
Revenue	5,536,581	5,541,679	5,366,837	5,283,649	5,184,999	5,084,898	4,697,644	11.54%
YoY %	-0.09%	3.26%	1.57%	1.90%	1.97%	8.24%	-	-
Horiz. %	117.86%	117.97%	114.25%	112.47%	110.37%	108.24%	100.00%	-
PBT	424,470	497,134	525,440	533,143	514,827	487,972	472,562	-6.88%
YoY %	-14.62%	-5.39%	-1.44%	3.56%	5.50%	3.26%	-	-
Horiz. %	89.82%	105.20%	111.19%	112.82%	108.94%	103.26%	100.00%	-
Tax	-133,293	-157,124	-157,809	-161,630	-152,229	-156,468	-153,930	-9.12%
YoY %	15.17%	0.43%	2.36%	-6.18%	2.71%	-1.65%	-	-
Horiz. %	86.59%	102.07%	102.52%	105.00%	98.89%	101.65%	100.00%	-
NP	291,177	340,010	367,631	371,513	362,598	331,504	318,632	-5.81%
YoY %	-14.36%	-7.51%	-1.04%	2.46%	9.38%	4.04%	-	-
Horiz. %	91.38%	106.71%	115.38%	116.60%	113.80%	104.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	278,980	325,242	354,281	360,153	351,999	320,543	303,487	-5.44%
YoY %	-14.22%	-8.20%	-1.63%	2.32%	9.81%	5.62%	-	-
Horiz. %	91.92%	107.17%	116.74%	118.67%	115.98%	105.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.40%	31.61%	30.03%	30.32%	29.57%	32.06%	32.57%	-
YoY %	-0.66%	5.26%	-0.96%	2.54%	-7.77%	-1.57%	-	-
Horiz. %	96.41%	97.05%	92.20%	93.09%	90.79%	98.43%	100.00%	-
Total Cost	5,245,404	5,201,669	4,999,206	4,912,136	4,822,401	4,753,394	4,379,012	12.75%
YoY %	0.84%	4.05%	1.77%	1.86%	1.45%	8.55%	-	-
Horiz. %	119.79%	118.79%	114.16%	112.17%	110.13%	108.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	741,204	790,947	726,014	685,105	685,779	634,010	606,756	14.23%
YoY %	-6.29%	8.94%	5.97%	-0.10%	8.17%	4.49%	-	-
Horiz. %	122.16%	130.36%	119.66%	112.91%	113.02%	104.49%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Dividend
Div	255,325	268,653	282,561	289,497	314,805	374,168	373,326	-22.32%
YoY %	-4.96%	-4.92%	-2.40%	-8.04%	-15.87%	0.23%	-	-
Horiz. %	68.39%	71.96%	75.69%	77.55%	84.32%	100.23%	100.00%	-
Div Payout %	91.52%	82.60%	79.76%	80.38%	89.43%	116.73%	123.01%	-
YoY %	10.80%	3.56%	-0.77%	-10.12%	-23.39%	-5.11%	-	-
Horiz. %	74.40%	67.15%	64.84%	65.34%	72.70%	94.89%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Equity
Net Worth	741,204	790,947	726,014	685,105	685,779	634,010	606,756	14.23%
YoY %	-6.29%	8.94%	5.97%	-0.10%	8.17%	4.49%	-	-
Horiz. %	122.16%	130.36%	119.66%	112.91%	113.02%	104.49%	100.00%	-
NOSH	1,347,644	1,340,588	1,344,471	1,343,344	1,344,665	1,348,958	1,348,347	-0.03%
YoY %	0.53%	-0.29%	0.08%	-0.10%	-0.32%	0.05%	-	-
Horiz. %	99.95%	99.42%	99.71%	99.63%	99.73%	100.05%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Ratio Analysis
NP Margin	5.26%	6.14%	6.85%	7.03%	6.99%	6.52%	6.78%	-
YoY %	-14.33%	-10.36%	-2.56%	0.57%	7.21%	-3.83%	-	-
Horiz. %	77.58%	90.56%	101.03%	103.69%	103.10%	96.17%	100.00%	-
ROE	37.64%	41.12%	48.80%	52.57%	51.33%	50.56%	50.02%	-
YoY %	-8.46%	-15.74%	-7.17%	2.42%	1.52%	1.08%	-	-
Horiz. %	75.25%	82.21%	97.56%	105.10%	102.62%	101.08%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Per Share
RPS	410.83	413.38	399.18	393.32	385.60	376.95	348.40	11.58%
YoY %	-0.62%	3.56%	1.49%	2.00%	2.29%	8.19%	-	-
Horiz. %	117.92%	118.65%	114.58%	112.89%	110.68%	108.19%	100.00%	-
EPS	20.70	24.26	26.35	26.81	26.18	23.76	22.51	-5.42%
YoY %	-14.67%	-7.93%	-1.72%	2.41%	10.19%	5.55%	-	-
Horiz. %	91.96%	107.77%	117.06%	119.10%	116.30%	105.55%	100.00%	-
DPS	19.00	20.00	21.00	21.50	23.50	27.74	27.69	-22.15%
YoY %	-5.00%	-4.76%	-2.33%	-8.51%	-15.28%	0.18%	-	-
Horiz. %	68.62%	72.23%	75.84%	77.65%	84.87%	100.18%	100.00%	-
NAPS	0.55	0.59	0.54	0.51	0.51	0.47	0.45	14.27%
YoY %	-6.78%	9.26%	5.88%	0.00%	8.51%	4.44%	-	-
Horiz. %	122.22%	131.11%	120.00%	113.33%	113.33%	104.44%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,343,344
RPS	409.81	410.19	397.25	391.09	383.79	376.38	347.72	11.54%
YoY %	-0.09%	3.26%	1.58%	1.90%	1.97%	8.24%	-	-
Horiz. %	117.86%	117.97%	114.24%	112.47%	110.37%	108.24%	100.00%	-
EPS	20.65	24.07	26.22	26.66	26.05	23.73	22.46	-5.43%
YoY %	-14.21%	-8.20%	-1.65%	2.34%	9.78%	5.65%	-	-
Horiz. %	91.94%	107.17%	116.74%	118.70%	115.98%	105.65%	100.00%	-
DPS	18.90	19.89	20.91	21.43	23.30	27.70	27.63	-22.31%
YoY %	-4.98%	-4.88%	-2.43%	-8.03%	-15.88%	0.25%	-	-
Horiz. %	68.40%	71.99%	75.68%	77.56%	84.33%	100.25%	100.00%	-
NAPS	0.5486	0.5855	0.5374	0.5071	0.5076	0.4693	0.4491	14.23%
YoY %	-6.30%	8.95%	5.98%	-0.10%	8.16%	4.50%	-	-
Horiz. %	122.16%	130.37%	119.66%	112.91%	113.03%	104.50%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	31/10/14	31/07/14	-
Price	3.13	3.20	3.33	3.26	3.39	3.61	3.85	-
P/RPS	0.76	0.77	0.83	0.83	0.88	0.96	1.11	-22.26%
YoY %	-1.30%	-7.23%	0.00%	-5.68%	-8.33%	-13.51%	-	-
Horiz. %	68.47%	69.37%	74.77%	74.77%	79.28%	86.49%	100.00%	-
P/EPS	15.12	13.19	12.64	12.16	12.95	15.19	17.10	-7.85%
YoY %	14.63%	4.35%	3.95%	-6.10%	-14.75%	-11.17%	-	-
Horiz. %	88.42%	77.13%	73.92%	71.11%	75.73%	88.83%	100.00%	-
EY	6.61	7.58	7.91	8.22	7.72	6.58	5.85	8.45%
YoY %	-12.80%	-4.17%	-3.77%	6.48%	17.33%	12.48%	-	-
Horiz. %	112.99%	129.57%	135.21%	140.51%	131.97%	112.48%	100.00%	-
DY	6.07	6.25	6.31	6.60	6.93	7.68	7.19	-10.64%
YoY %	-2.88%	-0.95%	-4.39%	-4.76%	-9.77%	6.82%	-	-
Horiz. %	84.42%	86.93%	87.76%	91.79%	96.38%	106.82%	100.00%	-
P/NAPS	5.69	5.42	6.17	6.39	6.65	7.68	8.56	-23.77%
YoY %	4.98%	-12.16%	-3.44%	-3.91%	-13.41%	-10.28%	-	-
Horiz. %	66.47%	63.32%	72.08%	74.65%	77.69%	89.72%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Price Multiplier on Announcement Date
Date	18/03/16	18/12/15	17/09/15	18/06/15	18/03/15	18/12/14	19/09/14	-
Price	3.43	3.00	3.12	3.26	3.36	3.48	3.73	-
P/RPS	0.83	0.73	0.78	0.83	0.87	0.92	1.07	-15.53%
YoY %	13.70%	-6.41%	-6.02%	-4.60%	-5.43%	-14.02%	-	-
Horiz. %	77.57%	68.22%	72.90%	77.57%	81.31%	85.98%	100.00%	-
P/EPS	16.57	12.37	11.84	12.16	12.84	14.65	16.57	0.00%
YoY %	33.95%	4.48%	-2.63%	-5.30%	-12.35%	-11.59%	-	-
Horiz. %	100.00%	74.65%	71.45%	73.39%	77.49%	88.41%	100.00%	-
EY	6.04	8.09	8.45	8.22	7.79	6.83	6.03	0.11%
YoY %	-25.34%	-4.26%	2.80%	5.52%	14.06%	13.27%	-	-
Horiz. %	100.17%	134.16%	140.13%	136.32%	129.19%	113.27%	100.00%	-
DY	5.54	6.67	6.73	6.60	6.99	7.97	7.42	-17.65%
YoY %	-16.94%	-0.89%	1.97%	-5.58%	-12.30%	7.41%	-	-
Horiz. %	74.66%	89.89%	90.70%	88.95%	94.20%	107.41%	100.00%	-
P/NAPS	6.24	5.08	5.78	6.39	6.59	7.40	8.29	-17.20%
YoY %	22.83%	-12.11%	-9.55%	-3.03%	-10.95%	-10.74%	-	-
Horiz. %	75.27%	61.28%	69.72%	77.08%	79.49%	89.26%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 16:30:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-04-29 16:00:00

TURTLE SYSTEM 55

Hourly

BUY

2024-04-29 15:00:00

ADX

5 Mins

BUY

2024-04-29 14:55:00

ADX

5 Mins

SELL

2024-04-29 14:30:00

ADX

30 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

OPENSYS

OPENSYS (M) BHD

722

YTLPOWR

YTL POWER INTERNATIONAL BHD

582

MPI

MALAYSIAN PACIFIC INDUSTRIES

514

PTRANS

PERAK TRANSIT BERHAD

509

MYEG

MY E.G. SERVICES BHD

491

HLIND

HONG LEONG INDUSTRIES BHD

485

YTL

YTL CORPORATION BHD

398

CAPITALA

CAPITAL A BERHAD

341

SAPNRG

SAPURA ENERGY BERHAD

269

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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