[SPTOTO] QoQ TTM Result on 30-Apr-2016 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

20-Jun-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

30-Apr-2016 [#4]

Profit Trend

QoQ- 9.75%

YoY- -14.99%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
TTM Result
Revenue	5,741,615	5,697,590	5,671,763	5,563,229	5,536,581	5,541,679	5,366,837	4.58%
YoY %	0.77%	0.46%	1.95%	0.48%	-0.09%	3.26%	-	-
Horiz. %	106.98%	106.16%	105.68%	103.66%	103.16%	103.26%	100.00%	-
PBT	417,719	410,133	429,682	446,264	424,470	497,134	525,440	-14.12%
YoY %	1.85%	-4.55%	-3.72%	5.13%	-14.62%	-5.39%	-	-
Horiz. %	79.50%	78.06%	81.78%	84.93%	80.78%	94.61%	100.00%	-
Tax	-135,767	-119,875	-130,501	-130,844	-133,293	-157,124	-157,809	-9.50%
YoY %	-13.26%	8.14%	0.26%	1.84%	15.17%	0.43%	-	-
Horiz. %	86.03%	75.96%	82.70%	82.91%	84.46%	99.57%	100.00%	-
NP	281,952	290,258	299,181	315,420	291,177	340,010	367,631	-16.14%
YoY %	-2.86%	-2.98%	-5.15%	8.33%	-14.36%	-7.51%	-	-
Horiz. %	76.69%	78.95%	81.38%	85.80%	79.20%	92.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	273,539	283,956	292,457	306,183	278,980	325,242	354,281	-15.77%
YoY %	-3.67%	-2.91%	-4.48%	9.75%	-14.22%	-8.20%	-	-
Horiz. %	77.21%	80.15%	82.55%	86.42%	78.75%	91.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.50%	29.23%	30.37%	29.32%	31.40%	31.61%	30.03%	-
YoY %	11.19%	-3.75%	3.58%	-6.62%	-0.66%	5.26%	-	-
Horiz. %	108.23%	97.34%	101.13%	97.64%	104.56%	105.26%	100.00%	-
Total Cost	5,459,663	5,407,332	5,372,582	5,247,809	5,245,404	5,201,669	4,999,206	6.02%
YoY %	0.97%	0.65%	2.38%	0.05%	0.84%	4.05%	-	-
Horiz. %	109.21%	108.16%	107.47%	104.97%	104.92%	104.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	740,584	768,424	754,471	768,172	741,204	790,947	726,014	1.32%
YoY %	-3.62%	1.85%	-1.78%	3.64%	-6.29%	8.94%	-	-
Horiz. %	102.01%	105.84%	103.92%	105.81%	102.09%	108.94%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Dividend
Div	215,594	229,104	242,209	255,542	255,325	268,653	282,561	-16.43%
YoY %	-5.90%	-5.41%	-5.22%	0.08%	-4.96%	-4.92%	-	-
Horiz. %	76.30%	81.08%	85.72%	90.44%	90.36%	95.08%	100.00%	-
Div Payout %	78.82%	80.68%	82.82%	83.46%	91.52%	82.60%	79.76%	-
YoY %	-2.31%	-2.58%	-0.77%	-8.81%	10.80%	3.56%	-	-
Horiz. %	98.82%	101.15%	103.84%	104.64%	114.74%	103.56%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Equity
Net Worth	740,584	768,424	754,471	768,172	741,204	790,947	726,014	1.32%
YoY %	-3.62%	1.85%	-1.78%	3.64%	-6.29%	8.94%	-	-
Horiz. %	102.01%	105.84%	103.92%	105.81%	102.09%	108.94%	100.00%	-
NOSH	1,346,516	1,348,112	1,347,270	1,347,670	1,347,644	1,340,588	1,344,471	0.10%
YoY %	-0.12%	0.06%	-0.03%	0.00%	0.53%	-0.29%	-	-
Horiz. %	100.15%	100.27%	100.21%	100.24%	100.24%	99.71%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Ratio Analysis
NP Margin	4.91%	5.09%	5.27%	5.67%	5.26%	6.14%	6.85%	-
YoY %	-3.54%	-3.42%	-7.05%	7.79%	-14.33%	-10.36%	-	-
Horiz. %	71.68%	74.31%	76.93%	82.77%	76.79%	89.64%	100.00%	-
ROE	36.94%	36.95%	38.76%	39.86%	37.64%	41.12%	48.80%	-
YoY %	-0.03%	-4.67%	-2.76%	5.90%	-8.46%	-15.74%	-	-
Horiz. %	75.70%	75.72%	79.43%	81.68%	77.13%	84.26%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Per Share
RPS	426.40	422.63	420.98	412.80	410.83	413.38	399.18	4.47%
YoY %	0.89%	0.39%	1.98%	0.48%	-0.62%	3.56%	-	-
Horiz. %	106.82%	105.87%	105.46%	103.41%	102.92%	103.56%	100.00%	-
EPS	20.31	21.06	21.71	22.72	20.70	24.26	26.35	-15.86%
YoY %	-3.56%	-2.99%	-4.45%	9.76%	-14.67%	-7.93%	-	-
Horiz. %	77.08%	79.92%	82.39%	86.22%	78.56%	92.07%	100.00%	-
DPS	16.00	17.00	18.00	19.00	19.00	20.00	21.00	-16.51%
YoY %	-5.88%	-5.56%	-5.26%	0.00%	-5.00%	-4.76%	-	-
Horiz. %	76.19%	80.95%	85.71%	90.48%	90.48%	95.24%	100.00%	-
NAPS	0.55	0.57	0.56	0.57	0.55	0.59	0.54	1.22%
YoY %	-3.51%	1.79%	-1.75%	3.64%	-6.78%	9.26%	-	-
Horiz. %	101.85%	105.56%	103.70%	105.56%	101.85%	109.26%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,347,670
RPS	424.99	421.73	419.82	411.79	409.81	410.19	397.25	4.58%
YoY %	0.77%	0.45%	1.95%	0.48%	-0.09%	3.26%	-	-
Horiz. %	106.98%	106.16%	105.68%	103.66%	103.16%	103.26%	100.00%	-
EPS	20.25	21.02	21.65	22.66	20.65	24.07	26.22	-15.75%
YoY %	-3.66%	-2.91%	-4.46%	9.73%	-14.21%	-8.20%	-	-
Horiz. %	77.23%	80.17%	82.57%	86.42%	78.76%	91.80%	100.00%	-
DPS	15.96	16.96	17.93	18.92	18.90	19.89	20.91	-16.41%
YoY %	-5.90%	-5.41%	-5.23%	0.11%	-4.98%	-4.88%	-	-
Horiz. %	76.33%	81.11%	85.75%	90.48%	90.39%	95.12%	100.00%	-
NAPS	0.5482	0.5688	0.5585	0.5686	0.5486	0.5855	0.5374	1.32%
YoY %	-3.62%	1.84%	-1.78%	3.65%	-6.30%	8.95%	-	-
Horiz. %	102.01%	105.84%	103.93%	105.81%	102.08%	108.95%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	-
Price	2.93	3.19	3.28	3.04	3.13	3.20	3.33	-
P/RPS	0.69	0.75	0.78	0.74	0.76	0.77	0.83	-11.53%
YoY %	-8.00%	-3.85%	5.41%	-2.63%	-1.30%	-7.23%	-	-
Horiz. %	83.13%	90.36%	93.98%	89.16%	91.57%	92.77%	100.00%	-
P/EPS	14.42	15.14	15.11	13.38	15.12	13.19	12.64	9.13%
YoY %	-4.76%	0.20%	12.93%	-11.51%	14.63%	4.35%	-	-
Horiz. %	114.08%	119.78%	119.54%	105.85%	119.62%	104.35%	100.00%	-
EY	6.93	6.60	6.62	7.47	6.61	7.58	7.91	-8.40%
YoY %	5.00%	-0.30%	-11.38%	13.01%	-12.80%	-4.17%	-	-
Horiz. %	87.61%	83.44%	83.69%	94.44%	83.57%	95.83%	100.00%	-
DY	5.46	5.33	5.49	6.25	6.07	6.25	6.31	-9.15%
YoY %	2.44%	-2.91%	-12.16%	2.97%	-2.88%	-0.95%	-	-
Horiz. %	86.53%	84.47%	87.00%	99.05%	96.20%	99.05%	100.00%	-
P/NAPS	5.33	5.60	5.86	5.33	5.69	5.42	6.17	-9.25%
YoY %	-4.82%	-4.44%	9.94%	-6.33%	4.98%	-12.16%	-	-
Horiz. %	86.39%	90.76%	94.98%	86.39%	92.22%	87.84%	100.00%	-

	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	CAGR
Price Multiplier on Announcement Date
Date	16/03/17	16/12/16	19/09/16	20/06/16	18/03/16	18/12/15	17/09/15	-
Price	2.98	3.06	3.32	2.90	3.43	3.00	3.12	-
P/RPS	0.70	0.72	0.79	0.70	0.83	0.73	0.78	-6.92%
YoY %	-2.78%	-8.86%	12.86%	-15.66%	13.70%	-6.41%	-	-
Horiz. %	89.74%	92.31%	101.28%	89.74%	106.41%	93.59%	100.00%	-
P/EPS	14.67	14.53	15.29	12.76	16.57	12.37	11.84	15.28%
YoY %	0.96%	-4.97%	19.83%	-22.99%	33.95%	4.48%	-	-
Horiz. %	123.90%	122.72%	129.14%	107.77%	139.95%	104.48%	100.00%	-
EY	6.82	6.88	6.54	7.83	6.04	8.09	8.45	-13.25%
YoY %	-0.87%	5.20%	-16.48%	29.64%	-25.34%	-4.26%	-	-
Horiz. %	80.71%	81.42%	77.40%	92.66%	71.48%	95.74%	100.00%	-
DY	5.37	5.56	5.42	6.55	5.54	6.67	6.73	-13.91%
YoY %	-3.42%	2.58%	-17.25%	18.23%	-16.94%	-0.89%	-	-
Horiz. %	79.79%	82.62%	80.53%	97.33%	82.32%	99.11%	100.00%	-
P/NAPS	5.42	5.37	5.93	5.09	6.24	5.08	5.78	-4.17%
YoY %	0.93%	-9.44%	16.50%	-18.43%	22.83%	-12.11%	-	-
Horiz. %	93.77%	92.91%	102.60%	88.06%	107.96%	87.89%	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