[SPTOTO] QoQ TTM Result on 31-Jan-2015 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Mar-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

31-Jan-2015 [#3]

Profit Trend

QoQ- 9.81%

YoY- 6.6%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
TTM Result
Revenue	5,541,679	5,366,837	5,283,649	5,184,999	5,084,898	4,697,644	4,340,862	17.62%
YoY %	3.26%	1.57%	1.90%	1.97%	8.24%	8.22%	-	-
Horiz. %	127.66%	123.64%	121.72%	119.45%	117.14%	108.22%	100.00%	-
PBT	497,134	525,440	533,143	514,827	487,972	472,562	500,245	-0.41%
YoY %	-5.39%	-1.44%	3.56%	5.50%	3.26%	-5.53%	-	-
Horiz. %	99.38%	105.04%	106.58%	102.91%	97.55%	94.47%	100.00%	-
Tax	-157,124	-157,809	-161,630	-152,229	-156,468	-153,930	-161,842	-1.94%
YoY %	0.43%	2.36%	-6.18%	2.71%	-1.65%	4.89%	-	-
Horiz. %	97.08%	97.51%	99.87%	94.06%	96.68%	95.11%	100.00%	-
NP	340,010	367,631	371,513	362,598	331,504	318,632	338,403	0.31%
YoY %	-7.51%	-1.04%	2.46%	9.38%	4.04%	-5.84%	-	-
Horiz. %	100.47%	108.64%	109.78%	107.15%	97.96%	94.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	325,242	354,281	360,153	351,999	320,543	303,487	323,938	0.26%
YoY %	-8.20%	-1.63%	2.32%	9.81%	5.62%	-6.31%	-	-
Horiz. %	100.40%	109.37%	111.18%	108.66%	98.95%	93.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.61%	30.03%	30.32%	29.57%	32.06%	32.57%	32.35%	-
YoY %	5.26%	-0.96%	2.54%	-7.77%	-1.57%	0.68%	-	-
Horiz. %	97.71%	92.83%	93.72%	91.41%	99.10%	100.68%	100.00%	-
Total Cost	5,201,669	4,999,206	4,912,136	4,822,401	4,753,394	4,379,012	4,002,459	19.03%
YoY %	4.05%	1.77%	1.86%	1.45%	8.55%	9.41%	-	-
Horiz. %	129.96%	124.90%	122.73%	120.49%	118.76%	109.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	790,947	726,014	685,105	685,779	634,010	606,756	607,699	19.15%
YoY %	8.94%	5.97%	-0.10%	8.17%	4.49%	-0.16%	-	-
Horiz. %	130.15%	119.47%	112.74%	112.85%	104.33%	99.84%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Dividend
Div	268,653	282,561	289,497	314,805	374,168	373,326	352,857	-16.57%
YoY %	-4.92%	-2.40%	-8.04%	-15.87%	0.23%	5.80%	-	-
Horiz. %	76.14%	80.08%	82.04%	89.22%	106.04%	105.80%	100.00%	-
Div Payout %	82.60%	79.76%	80.38%	89.43%	116.73%	123.01%	108.93%	-
YoY %	3.56%	-0.77%	-10.12%	-23.39%	-5.11%	12.93%	-	-
Horiz. %	75.83%	73.22%	73.79%	82.10%	107.16%	112.93%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Equity
Net Worth	790,947	726,014	685,105	685,779	634,010	606,756	607,699	19.15%
YoY %	8.94%	5.97%	-0.10%	8.17%	4.49%	-0.16%	-	-
Horiz. %	130.15%	119.47%	112.74%	112.85%	104.33%	99.84%	100.00%	-
NOSH	1,340,588	1,344,471	1,343,344	1,344,665	1,348,958	1,348,347	1,321,085	0.97%
YoY %	-0.29%	0.08%	-0.10%	-0.32%	0.05%	2.06%	-	-
Horiz. %	101.48%	101.77%	101.68%	101.78%	102.11%	102.06%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Ratio Analysis
NP Margin	6.14%	6.85%	7.03%	6.99%	6.52%	6.78%	7.80%	-
YoY %	-10.36%	-2.56%	0.57%	7.21%	-3.83%	-13.08%	-	-
Horiz. %	78.72%	87.82%	90.13%	89.62%	83.59%	86.92%	100.00%	-
ROE	41.12%	48.80%	52.57%	51.33%	50.56%	50.02%	53.31%	-
YoY %	-15.74%	-7.17%	2.42%	1.52%	1.08%	-6.17%	-	-
Horiz. %	77.13%	91.54%	98.61%	96.29%	94.84%	93.83%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Per Share
RPS	413.38	399.18	393.32	385.60	376.95	348.40	328.58	16.49%
YoY %	3.56%	1.49%	2.00%	2.29%	8.19%	6.03%	-	-
Horiz. %	125.81%	121.49%	119.70%	117.35%	114.72%	106.03%	100.00%	-
EPS	24.26	26.35	26.81	26.18	23.76	22.51	24.52	-0.70%
YoY %	-7.93%	-1.72%	2.41%	10.19%	5.55%	-8.20%	-	-
Horiz. %	98.94%	107.46%	109.34%	106.77%	96.90%	91.80%	100.00%	-
DPS	20.00	21.00	21.50	23.50	27.74	27.69	26.50	-17.06%
YoY %	-4.76%	-2.33%	-8.51%	-15.28%	0.18%	4.49%	-	-
Horiz. %	75.47%	79.25%	81.13%	88.68%	104.68%	104.49%	100.00%	-
NAPS	0.59	0.54	0.51	0.51	0.47	0.45	0.46	17.99%
YoY %	9.26%	5.88%	0.00%	8.51%	4.44%	-2.17%	-	-
Horiz. %	128.26%	117.39%	110.87%	110.87%	102.17%	97.83%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,344,665
RPS	410.19	397.25	391.09	383.79	376.38	347.72	321.31	17.62%
YoY %	3.26%	1.58%	1.90%	1.97%	8.24%	8.22%	-	-
Horiz. %	127.66%	123.63%	121.72%	119.45%	117.14%	108.22%	100.00%	-
EPS	24.07	26.22	26.66	26.05	23.73	22.46	23.98	0.24%
YoY %	-8.20%	-1.65%	2.34%	9.78%	5.65%	-6.34%	-	-
Horiz. %	100.38%	109.34%	111.18%	108.63%	98.96%	93.66%	100.00%	-
DPS	19.89	20.91	21.43	23.30	27.70	27.63	26.12	-16.56%
YoY %	-4.88%	-2.43%	-8.03%	-15.88%	0.25%	5.78%	-	-
Horiz. %	76.15%	80.05%	82.04%	89.20%	106.05%	105.78%	100.00%	-
NAPS	0.5855	0.5374	0.5071	0.5076	0.4693	0.4491	0.4498	19.15%
YoY %	8.95%	5.98%	-0.10%	8.16%	4.50%	-0.16%	-	-
Horiz. %	130.17%	119.48%	112.74%	112.85%	104.34%	99.84%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/15	31/07/15	30/04/15	30/01/15	31/10/14	31/07/14	30/04/14	-
Price	3.20	3.33	3.26	3.39	3.61	3.85	3.89	-
P/RPS	0.77	0.83	0.83	0.88	0.96	1.11	1.18	-24.70%
YoY %	-7.23%	0.00%	-5.68%	-8.33%	-13.51%	-5.93%	-	-
Horiz. %	65.25%	70.34%	70.34%	74.58%	81.36%	94.07%	100.00%	-
P/EPS	13.19	12.64	12.16	12.95	15.19	17.10	15.86	-11.53%
YoY %	4.35%	3.95%	-6.10%	-14.75%	-11.17%	7.82%	-	-
Horiz. %	83.17%	79.70%	76.67%	81.65%	95.78%	107.82%	100.00%	-
EY	7.58	7.91	8.22	7.72	6.58	5.85	6.30	13.08%
YoY %	-4.17%	-3.77%	6.48%	17.33%	12.48%	-7.14%	-	-
Horiz. %	120.32%	125.56%	130.48%	122.54%	104.44%	92.86%	100.00%	-
DY	6.25	6.31	6.60	6.93	7.68	7.19	6.81	-5.54%
YoY %	-0.95%	-4.39%	-4.76%	-9.77%	6.82%	5.58%	-	-
Horiz. %	91.78%	92.66%	96.92%	101.76%	112.78%	105.58%	100.00%	-
P/NAPS	5.42	6.17	6.39	6.65	7.68	8.56	8.46	-25.62%
YoY %	-12.16%	-3.44%	-3.91%	-13.41%	-10.28%	1.18%	-	-
Horiz. %	64.07%	72.93%	75.53%	78.61%	90.78%	101.18%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Price Multiplier on Announcement Date
Date	18/12/15	17/09/15	18/06/15	18/03/15	18/12/14	19/09/14	17/06/14	-
Price	3.00	3.12	3.26	3.36	3.48	3.73	3.80	-
P/RPS	0.73	0.78	0.83	0.87	0.92	1.07	1.16	-26.50%
YoY %	-6.41%	-6.02%	-4.60%	-5.43%	-14.02%	-7.76%	-	-
Horiz. %	62.93%	67.24%	71.55%	75.00%	79.31%	92.24%	100.00%	-
P/EPS	12.37	11.84	12.16	12.84	14.65	16.57	15.50	-13.92%
YoY %	4.48%	-2.63%	-5.30%	-12.35%	-11.59%	6.90%	-	-
Horiz. %	79.81%	76.39%	78.45%	82.84%	94.52%	106.90%	100.00%	-
EY	8.09	8.45	8.22	7.79	6.83	6.03	6.45	16.25%
YoY %	-4.26%	2.80%	5.52%	14.06%	13.27%	-6.51%	-	-
Horiz. %	125.43%	131.01%	127.44%	120.78%	105.89%	93.49%	100.00%	-
DY	6.67	6.73	6.60	6.99	7.97	7.42	6.97	-2.88%
YoY %	-0.89%	1.97%	-5.58%	-12.30%	7.41%	6.46%	-	-
Horiz. %	95.70%	96.56%	94.69%	100.29%	114.35%	106.46%	100.00%	-
P/NAPS	5.08	5.78	6.39	6.59	7.40	8.29	8.26	-27.61%
YoY %	-12.11%	-9.55%	-3.03%	-10.95%	-10.74%	0.36%	-	-
Horiz. %	61.50%	69.98%	77.36%	79.78%	89.59%	100.36%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 15:00:00

EMA 5

5 Mins

BUY

2024-05-16 14:55:00

EMA 5

5 Mins

SELL

2024-05-16 14:50:00

ADX

10 Mins

SELL

2024-05-16 12:15:00

EMA 5

5 Mins

BUY

2024-05-16 12:15:00

VOLUME BREAKOUT

5 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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

634

HARTA

HARTALEGA HOLDINGS BHD

567

MPI

MALAYSIAN PACIFIC INDUSTRIES

431

PTRANS

PERAK TRANSIT BERHAD

422

HLIND

HONG LEONG INDUSTRIES BHD

414

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

378

MBSB

MALAYSIA BUILDING SOCIETY BHD

337

SUPERMX

SUPERMAX CORPORATION BHD

318

Daily Stocks

HSI-CXG

0.23

+0.025

277,721,800

REVENUE

0.235

-0.01

270,189,800

TOPGLOV

1.17

-0.09

240,576,600

HSI-HUZ

0.205

-0.04

232,343,800

MQTECH

0.015

-0.005

156,721,100

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

90,691,000

MYEG

1.05

+0.02

86,113,500

SUPERMX

0.99

-0.09

83,819,100

HSI-CV8

0.145

+0.01

78,540,100

More active Stocks

MPI

33.58

+1.06

144,600

F&N

33.26

+0.78

183,400

UTDPLT

26.22

+0.60

259,600

HEIM

24.78

+0.58

241,600

NESTLE

129.50

+0.50

25,000

CARLSBG

20.04

+0.42

296,900

PANAMY

19.62

+0.36

16,200

KSENG

6.30

+0.32

437,800

ALLIANZ

22.00

+0.32

30,700

PENTA

4.72

+0.27

3,534,500

More gainer Stocks

AJI

16.20

-0.36

162,000

HARTA

3.53

-0.29

30,251,200

AIRPORT

10.12

-0.28

21,014,000

KOSSAN

2.49

-0.25

17,772,600

KOSSAN-C60

0.585

-0.195

341,000

AHEALTH

2.93

-0.14

731,000

ICAP

3.30

-0.14

309,600

KUAISHO-C17

0.08

-0.12

58,800

DLADY

32.82

-0.12

1,800

HARTA-C1W

0.405

-0.11

1,190,700

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