[SPTOTO] QoQ TTM Result on 31-Jul-2016 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

19-Sep-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Jul-2016 [#1]

Profit Trend

QoQ- -4.48%

YoY- -17.45%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
TTM Result
Revenue	5,734,546	5,741,615	5,697,590	5,671,763	5,563,229	5,536,581	5,541,679	2.30%
YoY %	-0.12%	0.77%	0.46%	1.95%	0.48%	-0.09%	-	-
Horiz. %	103.48%	103.61%	102.81%	102.35%	100.39%	99.91%	100.00%	-
PBT	380,204	417,719	410,133	429,682	446,264	424,470	497,134	-16.38%
YoY %	-8.98%	1.85%	-4.55%	-3.72%	5.13%	-14.62%	-	-
Horiz. %	76.48%	84.03%	82.50%	86.43%	89.77%	85.38%	100.00%	-
Tax	-129,393	-135,767	-119,875	-130,501	-130,844	-133,293	-157,124	-12.15%
YoY %	4.69%	-13.26%	8.14%	0.26%	1.84%	15.17%	-	-
Horiz. %	82.35%	86.41%	76.29%	83.06%	83.27%	84.83%	100.00%	-
NP	250,811	281,952	290,258	299,181	315,420	291,177	340,010	-18.37%
YoY %	-11.04%	-2.86%	-2.98%	-5.15%	8.33%	-14.36%	-	-
Horiz. %	73.77%	82.92%	85.37%	87.99%	92.77%	85.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	241,313	273,539	283,956	292,457	306,183	278,980	325,242	-18.05%
YoY %	-11.78%	-3.67%	-2.91%	-4.48%	9.75%	-14.22%	-	-
Horiz. %	74.19%	84.10%	87.31%	89.92%	94.14%	85.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.03%	32.50%	29.23%	30.37%	29.32%	31.40%	31.61%	-
YoY %	4.71%	11.19%	-3.75%	3.58%	-6.62%	-0.66%	-	-
Horiz. %	107.66%	102.82%	92.47%	96.08%	92.76%	99.34%	100.00%	-
Total Cost	5,483,735	5,459,663	5,407,332	5,372,582	5,247,809	5,245,404	5,201,669	3.58%
YoY %	0.44%	0.97%	0.65%	2.38%	0.05%	0.84%	-	-
Horiz. %	105.42%	104.96%	103.95%	103.29%	100.89%	100.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	767,995	740,584	768,424	754,471	768,172	741,204	790,947	-1.94%
YoY %	3.70%	-3.62%	1.85%	-1.78%	3.64%	-6.29%	-	-
Horiz. %	97.10%	93.63%	97.15%	95.39%	97.12%	93.71%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Dividend
Div	188,631	215,594	229,104	242,209	255,542	255,325	268,653	-21.01%
YoY %	-12.51%	-5.90%	-5.41%	-5.22%	0.08%	-4.96%	-	-
Horiz. %	70.21%	80.25%	85.28%	90.16%	95.12%	95.04%	100.00%	-
Div Payout %	78.17%	78.82%	80.68%	82.82%	83.46%	91.52%	82.60%	-
YoY %	-0.82%	-2.31%	-2.58%	-0.77%	-8.81%	10.80%	-	-
Horiz. %	94.64%	95.42%	97.68%	100.27%	101.04%	110.80%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Equity
Net Worth	767,995	740,584	768,424	754,471	768,172	741,204	790,947	-1.94%
YoY %	3.70%	-3.62%	1.85%	-1.78%	3.64%	-6.29%	-	-
Horiz. %	97.10%	93.63%	97.15%	95.39%	97.12%	93.71%	100.00%	-
NOSH	1,347,360	1,346,516	1,348,112	1,347,270	1,347,670	1,347,644	1,340,588	0.33%
YoY %	0.06%	-0.12%	0.06%	-0.03%	0.00%	0.53%	-	-
Horiz. %	100.51%	100.44%	100.56%	100.50%	100.53%	100.53%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Ratio Analysis
NP Margin	4.37%	4.91%	5.09%	5.27%	5.67%	5.26%	6.14%	-
YoY %	-11.00%	-3.54%	-3.42%	-7.05%	7.79%	-14.33%	-	-
Horiz. %	71.17%	79.97%	82.90%	85.83%	92.35%	85.67%	100.00%	-
ROE	31.42%	36.94%	36.95%	38.76%	39.86%	37.64%	41.12%	-
YoY %	-14.94%	-0.03%	-4.67%	-2.76%	5.90%	-8.46%	-	-
Horiz. %	76.41%	89.83%	89.86%	94.26%	96.94%	91.54%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Per Share
RPS	425.61	426.40	422.63	420.98	412.80	410.83	413.38	1.96%
YoY %	-0.19%	0.89%	0.39%	1.98%	0.48%	-0.62%	-	-
Horiz. %	102.96%	103.15%	102.24%	101.84%	99.86%	99.38%	100.00%	-
EPS	17.91	20.31	21.06	21.71	22.72	20.70	24.26	-18.33%
YoY %	-11.82%	-3.56%	-2.99%	-4.45%	9.76%	-14.67%	-	-
Horiz. %	73.83%	83.72%	86.81%	89.49%	93.65%	85.33%	100.00%	-
DPS	14.00	16.00	17.00	18.00	19.00	19.00	20.00	-21.17%
YoY %	-12.50%	-5.88%	-5.56%	-5.26%	0.00%	-5.00%	-	-
Horiz. %	70.00%	80.00%	85.00%	90.00%	95.00%	95.00%	100.00%	-
NAPS	0.57	0.55	0.57	0.56	0.57	0.55	0.59	-2.27%
YoY %	3.64%	-3.51%	1.79%	-1.75%	3.64%	-6.78%	-	-
Horiz. %	96.61%	93.22%	96.61%	94.92%	96.61%	93.22%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,347,270
RPS	424.47	424.99	421.73	419.82	411.79	409.81	410.19	2.30%
YoY %	-0.12%	0.77%	0.45%	1.95%	0.48%	-0.09%	-	-
Horiz. %	103.48%	103.61%	102.81%	102.35%	100.39%	99.91%	100.00%	-
EPS	17.86	20.25	21.02	21.65	22.66	20.65	24.07	-18.05%
YoY %	-11.80%	-3.66%	-2.91%	-4.46%	9.73%	-14.21%	-	-
Horiz. %	74.20%	84.13%	87.33%	89.95%	94.14%	85.79%	100.00%	-
DPS	13.96	15.96	16.96	17.93	18.92	18.90	19.89	-21.04%
YoY %	-12.53%	-5.90%	-5.41%	-5.23%	0.11%	-4.98%	-	-
Horiz. %	70.19%	80.24%	85.27%	90.15%	95.12%	95.02%	100.00%	-
NAPS	0.5685	0.5482	0.5688	0.5585	0.5686	0.5486	0.5855	-1.94%
YoY %	3.70%	-3.62%	1.84%	-1.78%	3.65%	-6.30%	-	-
Horiz. %	97.10%	93.63%	97.15%	95.39%	97.11%	93.70%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	-
Price	2.81	2.93	3.19	3.28	3.04	3.13	3.20	-
P/RPS	0.66	0.69	0.75	0.78	0.74	0.76	0.77	-9.77%
YoY %	-4.35%	-8.00%	-3.85%	5.41%	-2.63%	-1.30%	-	-
Horiz. %	85.71%	89.61%	97.40%	101.30%	96.10%	98.70%	100.00%	-
P/EPS	15.69	14.42	15.14	15.11	13.38	15.12	13.19	12.27%
YoY %	8.81%	-4.76%	0.20%	12.93%	-11.51%	14.63%	-	-
Horiz. %	118.95%	109.33%	114.78%	114.56%	101.44%	114.63%	100.00%	-
EY	6.37	6.93	6.60	6.62	7.47	6.61	7.58	-10.95%
YoY %	-8.08%	5.00%	-0.30%	-11.38%	13.01%	-12.80%	-	-
Horiz. %	84.04%	91.42%	87.07%	87.34%	98.55%	87.20%	100.00%	-
DY	4.98	5.46	5.33	5.49	6.25	6.07	6.25	-14.06%
YoY %	-8.79%	2.44%	-2.91%	-12.16%	2.97%	-2.88%	-	-
Horiz. %	79.68%	87.36%	85.28%	87.84%	100.00%	97.12%	100.00%	-
P/NAPS	4.93	5.33	5.60	5.86	5.33	5.69	5.42	-6.12%
YoY %	-7.50%	-4.82%	-4.44%	9.94%	-6.33%	4.98%	-	-
Horiz. %	90.96%	98.34%	103.32%	108.12%	98.34%	104.98%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Announcement Date
Date	20/06/17	16/03/17	16/12/16	19/09/16	20/06/16	18/03/16	18/12/15	-
Price	2.57	2.98	3.06	3.32	2.90	3.43	3.00	-
P/RPS	0.60	0.70	0.72	0.79	0.70	0.83	0.73	-12.26%
YoY %	-14.29%	-2.78%	-8.86%	12.86%	-15.66%	13.70%	-	-
Horiz. %	82.19%	95.89%	98.63%	108.22%	95.89%	113.70%	100.00%	-
P/EPS	14.35	14.67	14.53	15.29	12.76	16.57	12.37	10.41%
YoY %	-2.18%	0.96%	-4.97%	19.83%	-22.99%	33.95%	-	-
Horiz. %	116.01%	118.59%	117.46%	123.61%	103.15%	133.95%	100.00%	-
EY	6.97	6.82	6.88	6.54	7.83	6.04	8.09	-9.46%
YoY %	2.20%	-0.87%	5.20%	-16.48%	29.64%	-25.34%	-	-
Horiz. %	86.16%	84.30%	85.04%	80.84%	96.79%	74.66%	100.00%	-
DY	5.45	5.37	5.56	5.42	6.55	5.54	6.67	-12.61%
YoY %	1.49%	-3.42%	2.58%	-17.25%	18.23%	-16.94%	-	-
Horiz. %	81.71%	80.51%	83.36%	81.26%	98.20%	83.06%	100.00%	-
P/NAPS	4.51	5.42	5.37	5.93	5.09	6.24	5.08	-7.63%
YoY %	-16.79%	0.93%	-9.44%	16.50%	-18.43%	22.83%	-	-
Horiz. %	88.78%	106.69%	105.71%	116.73%	100.20%	122.83%	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 - 07 May 2024

MQ Trader

MQ Trading Signals

2024-05-08 10:15:00

EMA 5

5 Mins

BUY

2024-05-08 10:10:00

EMA 5

10 Mins

BUY

2024-05-08 09:50:00

MACD/RSI

10 Mins

SELL

2024-05-08 09:30:00

EMA 5

10 Mins

SELL

2024-05-08 09:25:00

EMA 5

5 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

355

YTLPOWR

YTL POWER INTERNATIONAL BHD

351

HLIND

HONG LEONG INDUSTRIES BHD

350

PTRANS

PERAK TRANSIT BERHAD

348

MYEG

MY E.G. SERVICES BHD

293

CAPITALA

CAPITAL A BERHAD

285

DNEX

DAGANG NEXCHANGE BERHAD

265

RANHILL

RANHILL UTILITIES BERHAD

251

SNS

SNS NETWORK TECHNOLOGY BERHAD

231

Daily Stocks

BCMALL

0.015

+0.005

508,420,800

HSI-CXG

0.155

-0.01

271,617,400

HSI-HUT

0.215

+0.005

123,775,000

MYEG

0.96

+0.04

108,454,600

0.11

0.00

92,298,900

CLASSITA

0.04

-0.005

79,064,900

HSI-HS2

0.11

-0.005

46,515,300

INGENIEU

0.08

-0.005

44,745,000

HEGROUP

0.58

+0.05

34,261,500

CAPITALA

0.895

-0.005

32,180,700

More active Stocks

F&N

32.50

+0.30

88,200

LPI

12.30

+0.22

27,600

SIMEPLT

4.65

+0.17

2,725,600

AYER

7.18

+0.17

4,200

BURSA

7.91

+0.14

1,774,100

XIAOMI-C30

0.255

+0.135

27,000

AHEALTH

3.42

+0.12

639,900

LAGENDA

1.65

+0.10

1,692,500

MBMR

5.01

+0.08

206,500

PPB

15.98

+0.08

142,100

More gainer Stocks

DLADY

33.60

-0.70

17,700

AJI

19.04

-0.50

295,500

PCHEM-C95

0.095

-0.245

19,000

IDEAL

3.40

-0.24

1,400

KUAISHO-C17

0.08

-0.12

58,800

HEIM

23.60

-0.12

20,700

ARKA

1.92

-0.12

13,900

HARISON

9.32

-0.11

9,700

APOLLO

6.82

-0.11

5,300

TENAGA

12.38

-0.10

1,353,300

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