[SPTOTO] QoQ TTM Result on 31-Jul-2017 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

20-Sep-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Jul-2017 [#1]

Profit Trend

QoQ- 6.45%

YoY- -12.16%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
TTM Result
Revenue	5,660,587	5,736,921	5,699,672	5,770,768	5,734,546	5,741,615	5,697,590	-0.43%
YoY %	-1.33%	0.65%	-1.23%	0.63%	-0.12%	0.77%	-	-
Horiz. %	99.35%	100.69%	100.04%	101.28%	100.65%	100.77%	100.00%	-
PBT	377,904	414,537	402,020	401,320	380,204	417,719	410,133	-5.32%
YoY %	-8.84%	3.11%	0.17%	5.55%	-8.98%	1.85%	-	-
Horiz. %	92.14%	101.07%	98.02%	97.85%	92.70%	101.85%	100.00%	-
Tax	-139,164	-136,645	-135,812	-134,230	-129,393	-135,767	-119,875	10.48%
YoY %	-1.84%	-0.61%	-1.18%	-3.74%	4.69%	-13.26%	-	-
Horiz. %	116.09%	113.99%	113.29%	111.97%	107.94%	113.26%	100.00%	-
NP	238,740	277,892	266,208	267,090	250,811	281,952	290,258	-12.24%
YoY %	-14.09%	4.39%	-0.33%	6.49%	-11.04%	-2.86%	-	-
Horiz. %	82.25%	95.74%	91.71%	92.02%	86.41%	97.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	230,454	267,765	256,468	256,884	241,313	273,539	283,956	-13.02%
YoY %	-13.93%	4.40%	-0.16%	6.45%	-11.78%	-3.67%	-	-
Horiz. %	81.16%	94.30%	90.32%	90.47%	84.98%	96.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.83%	32.96%	33.78%	33.45%	34.03%	32.50%	29.23%	-
YoY %	11.74%	-2.43%	0.99%	-1.70%	4.71%	11.19%	-	-
Horiz. %	126.00%	112.76%	115.57%	114.44%	116.42%	111.19%	100.00%	-
Total Cost	5,421,847	5,459,029	5,433,464	5,503,678	5,483,735	5,459,663	5,407,332	0.17%
YoY %	-0.68%	0.47%	-1.28%	0.36%	0.44%	0.97%	-	-
Horiz. %	100.27%	100.96%	100.48%	101.78%	101.41%	100.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	727,493	740,850	781,259	782,231	767,995	740,584	768,424	-3.59%
YoY %	-1.80%	-5.17%	-0.12%	1.85%	3.70%	-3.62%	-	-
Horiz. %	94.67%	96.41%	101.67%	101.80%	99.94%	96.38%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Dividend
Div	215,595	202,127	188,643	188,687	188,631	215,594	229,104	-3.98%
YoY %	6.66%	7.15%	-0.02%	0.03%	-12.51%	-5.90%	-	-
Horiz. %	94.10%	88.22%	82.34%	82.36%	82.33%	94.10%	100.00%	-
Div Payout %	93.55%	75.49%	73.55%	73.45%	78.17%	78.82%	80.68%	-
YoY %	23.92%	2.64%	0.14%	-6.04%	-0.82%	-2.31%	-	-
Horiz. %	115.95%	93.57%	91.16%	91.04%	96.89%	97.69%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Equity
Net Worth	727,493	740,850	781,259	782,231	767,995	740,584	768,424	-3.59%
YoY %	-1.80%	-5.17%	-0.12%	1.85%	3.70%	-3.62%	-	-
Horiz. %	94.67%	96.41%	101.67%	101.80%	99.94%	96.38%	100.00%	-
NOSH	1,351,000	1,351,000	1,351,000	1,348,675	1,347,360	1,346,516	1,348,112	0.14%
YoY %	0.00%	0.00%	0.17%	0.10%	0.06%	-0.12%	-	-
Horiz. %	100.21%	100.21%	100.21%	100.04%	99.94%	99.88%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Ratio Analysis
NP Margin	4.22%	4.84%	4.67%	4.63%	4.37%	4.91%	5.09%	-
YoY %	-12.81%	3.64%	0.86%	5.95%	-11.00%	-3.54%	-	-
Horiz. %	82.91%	95.09%	91.75%	90.96%	85.85%	96.46%	100.00%	-
ROE	31.68%	36.14%	32.83%	32.84%	31.42%	36.94%	36.95%	-
YoY %	-12.34%	10.08%	-0.03%	4.52%	-14.94%	-0.03%	-	-
Horiz. %	85.74%	97.81%	88.85%	88.88%	85.03%	99.97%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Per Share
RPS	420.17	425.90	423.14	427.88	425.61	426.40	422.63	-0.38%
YoY %	-1.35%	0.65%	-1.11%	0.53%	-0.19%	0.89%	-	-
Horiz. %	99.42%	100.77%	100.12%	101.24%	100.71%	100.89%	100.00%	-
EPS	17.11	19.88	19.04	19.05	17.91	20.31	21.06	-12.96%
YoY %	-13.93%	4.41%	-0.05%	6.37%	-11.82%	-3.56%	-	-
Horiz. %	81.24%	94.40%	90.41%	90.46%	85.04%	96.44%	100.00%	-
DPS	16.00	15.00	14.00	14.00	14.00	16.00	17.00	-3.97%
YoY %	6.67%	7.14%	0.00%	0.00%	-12.50%	-5.88%	-	-
Horiz. %	94.12%	88.24%	82.35%	82.35%	82.35%	94.12%	100.00%	-
NAPS	0.54	0.55	0.58	0.58	0.57	0.55	0.57	-3.54%
YoY %	-1.82%	-5.17%	0.00%	1.75%	3.64%	-3.51%	-	-
Horiz. %	94.74%	96.49%	101.75%	101.75%	100.00%	96.49%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,348,675
RPS	418.99	424.64	421.89	427.15	424.47	424.99	421.73	-0.43%
YoY %	-1.33%	0.65%	-1.23%	0.63%	-0.12%	0.77%	-	-
Horiz. %	99.35%	100.69%	100.04%	101.29%	100.65%	100.77%	100.00%	-
EPS	17.06	19.82	18.98	19.01	17.86	20.25	21.02	-13.02%
YoY %	-13.93%	4.43%	-0.16%	6.44%	-11.80%	-3.66%	-	-
Horiz. %	81.16%	94.29%	90.29%	90.44%	84.97%	96.34%	100.00%	-
DPS	15.96	14.96	13.96	13.97	13.96	15.96	16.96	-3.98%
YoY %	6.68%	7.16%	-0.07%	0.07%	-12.53%	-5.90%	-	-
Horiz. %	94.10%	88.21%	82.31%	82.37%	82.31%	94.10%	100.00%	-
NAPS	0.5385	0.5484	0.5783	0.579	0.5685	0.5482	0.5688	-3.59%
YoY %	-1.81%	-5.17%	-0.12%	1.85%	3.70%	-3.62%	-	-
Horiz. %	94.67%	96.41%	101.67%	101.79%	99.95%	96.38%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/18	30/01/18	31/10/17	31/07/17	28/04/17	31/01/17	31/10/16	-
Price	2.10	2.26	2.41	2.38	2.81	2.93	3.19	-
P/RPS	0.50	0.53	0.57	0.56	0.66	0.69	0.75	-23.74%
YoY %	-5.66%	-7.02%	1.79%	-15.15%	-4.35%	-8.00%	-	-
Horiz. %	66.67%	70.67%	76.00%	74.67%	88.00%	92.00%	100.00%	-
P/EPS	12.28	11.37	12.66	12.50	15.69	14.42	15.14	-13.06%
YoY %	8.00%	-10.19%	1.28%	-20.33%	8.81%	-4.76%	-	-
Horiz. %	81.11%	75.10%	83.62%	82.56%	103.63%	95.24%	100.00%	-
EY	8.15	8.80	7.90	8.00	6.37	6.93	6.60	15.14%
YoY %	-7.39%	11.39%	-1.25%	25.59%	-8.08%	5.00%	-	-
Horiz. %	123.48%	133.33%	119.70%	121.21%	96.52%	105.00%	100.00%	-
DY	7.62	6.64	5.81	5.88	4.98	5.46	5.33	26.98%
YoY %	14.76%	14.29%	-1.19%	18.07%	-8.79%	2.44%	-	-
Horiz. %	142.96%	124.58%	109.01%	110.32%	93.43%	102.44%	100.00%	-
P/NAPS	3.89	4.11	4.16	4.10	4.93	5.33	5.60	-21.61%
YoY %	-5.35%	-1.20%	1.46%	-16.84%	-7.50%	-4.82%	-	-
Horiz. %	69.46%	73.39%	74.29%	73.21%	88.04%	95.18%	100.00%	-

	30/04/18	31/01/18	31/10/17	31/07/17	30/04/17	31/01/17	31/10/16	CAGR
Price Multiplier on Announcement Date
Date	18/06/18	16/03/18	18/12/17	20/09/17	20/06/17	16/03/17	16/12/16	-
Price	2.53	2.10	2.28	2.32	2.57	2.98	3.06	-
P/RPS	0.60	0.49	0.54	0.54	0.60	0.70	0.72	-11.47%
YoY %	22.45%	-9.26%	0.00%	-10.00%	-14.29%	-2.78%	-	-
Horiz. %	83.33%	68.06%	75.00%	75.00%	83.33%	97.22%	100.00%	-
P/EPS	14.79	10.56	11.97	12.18	14.35	14.67	14.53	1.19%
YoY %	40.06%	-11.78%	-1.72%	-15.12%	-2.18%	0.96%	-	-
Horiz. %	101.79%	72.68%	82.38%	83.83%	98.76%	100.96%	100.00%	-
EY	6.76	9.47	8.35	8.21	6.97	6.82	6.88	-1.16%
YoY %	-28.62%	13.41%	1.71%	17.79%	2.20%	-0.87%	-	-
Horiz. %	98.26%	137.65%	121.37%	119.33%	101.31%	99.13%	100.00%	-
DY	6.32	7.14	6.14	6.03	5.45	5.37	5.56	8.94%
YoY %	-11.48%	16.29%	1.82%	10.64%	1.49%	-3.42%	-	-
Horiz. %	113.67%	128.42%	110.43%	108.45%	98.02%	96.58%	100.00%	-
P/NAPS	4.69	3.82	3.93	4.00	4.51	5.42	5.37	-8.65%
YoY %	22.77%	-2.80%	-1.75%	-11.31%	-16.79%	0.93%	-	-
Horiz. %	87.34%	71.14%	73.18%	74.49%	83.99%	100.93%	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