[SPTOTO] QoQ TTM Result on 31-Oct-2014 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Dec-2014

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

31-Oct-2014 [#2]

Profit Trend

QoQ- 5.62%

YoY- -6.58%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
TTM Result
Revenue	5,366,837	5,283,649	5,184,999	5,084,898	4,697,644	4,340,862	3,912,980	23.51%
YoY %	1.57%	1.90%	1.97%	8.24%	8.22%	10.93%	-	-
Horiz. %	137.15%	135.03%	132.51%	129.95%	120.05%	110.93%	100.00%	-
PBT	525,440	533,143	514,827	487,972	472,562	500,245	516,729	1.12%
YoY %	-1.44%	3.56%	5.50%	3.26%	-5.53%	-3.19%	-	-
Horiz. %	101.69%	103.18%	99.63%	94.43%	91.45%	96.81%	100.00%	-
Tax	-157,809	-161,630	-152,229	-156,468	-153,930	-161,842	-174,362	-6.45%
YoY %	2.36%	-6.18%	2.71%	-1.65%	4.89%	7.18%	-	-
Horiz. %	90.51%	92.70%	87.31%	89.74%	88.28%	92.82%	100.00%	-
NP	367,631	371,513	362,598	331,504	318,632	338,403	342,367	4.87%
YoY %	-1.04%	2.46%	9.38%	4.04%	-5.84%	-1.16%	-	-
Horiz. %	107.38%	108.51%	105.91%	96.83%	93.07%	98.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	354,281	360,153	351,999	320,543	303,487	323,938	330,208	4.81%
YoY %	-1.63%	2.32%	9.81%	5.62%	-6.31%	-1.90%	-	-
Horiz. %	107.29%	109.07%	106.60%	97.07%	91.91%	98.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.03%	30.32%	29.57%	32.06%	32.57%	32.35%	33.74%	-
YoY %	-0.96%	2.54%	-7.77%	-1.57%	0.68%	-4.12%	-	-
Horiz. %	89.00%	89.86%	87.64%	95.02%	96.53%	95.88%	100.00%	-
Total Cost	4,999,206	4,912,136	4,822,401	4,753,394	4,379,012	4,002,459	3,570,613	25.22%
YoY %	1.77%	1.86%	1.45%	8.55%	9.41%	12.09%	-	-
Horiz. %	140.01%	137.57%	135.06%	133.13%	122.64%	112.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	726,014	685,105	685,779	634,010	606,756	607,699	573,012	17.14%
YoY %	5.97%	-0.10%	8.17%	4.49%	-0.16%	6.05%	-	-
Horiz. %	126.70%	119.56%	119.68%	110.65%	105.89%	106.05%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Dividend
Div	282,561	289,497	314,805	374,168	373,326	352,857	314,304	-6.86%
YoY %	-2.40%	-8.04%	-15.87%	0.23%	5.80%	12.27%	-	-
Horiz. %	89.90%	92.11%	100.16%	119.05%	118.78%	112.27%	100.00%	-
Div Payout %	79.76%	80.38%	89.43%	116.73%	123.01%	108.93%	95.18%	-
YoY %	-0.77%	-10.12%	-23.39%	-5.11%	12.93%	14.45%	-	-
Horiz. %	83.80%	84.45%	93.96%	122.64%	129.24%	114.45%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Equity
Net Worth	726,014	685,105	685,779	634,010	606,756	607,699	573,012	17.14%
YoY %	5.97%	-0.10%	8.17%	4.49%	-0.16%	6.05%	-	-
Horiz. %	126.70%	119.56%	119.68%	110.65%	105.89%	106.05%	100.00%	-
NOSH	1,344,471	1,343,344	1,344,665	1,348,958	1,348,347	1,321,085	1,332,586	0.59%
YoY %	0.08%	-0.10%	-0.32%	0.05%	2.06%	-0.86%	-	-
Horiz. %	100.89%	100.81%	100.91%	101.23%	101.18%	99.14%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Ratio Analysis
NP Margin	6.85%	7.03%	6.99%	6.52%	6.78%	7.80%	8.75%	-
YoY %	-2.56%	0.57%	7.21%	-3.83%	-13.08%	-10.86%	-	-
Horiz. %	78.29%	80.34%	79.89%	74.51%	77.49%	89.14%	100.00%	-
ROE	48.80%	52.57%	51.33%	50.56%	50.02%	53.31%	57.63%	-
YoY %	-7.17%	2.42%	1.52%	1.08%	-6.17%	-7.50%	-	-
Horiz. %	84.68%	91.22%	89.07%	87.73%	86.80%	92.50%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Per Share
RPS	399.18	393.32	385.60	376.95	348.40	328.58	293.64	22.78%
YoY %	1.49%	2.00%	2.29%	8.19%	6.03%	11.90%	-	-
Horiz. %	135.94%	133.95%	131.32%	128.37%	118.65%	111.90%	100.00%	-
EPS	26.35	26.81	26.18	23.76	22.51	24.52	24.78	4.19%
YoY %	-1.72%	2.41%	10.19%	5.55%	-8.20%	-1.05%	-	-
Horiz. %	106.34%	108.19%	105.65%	95.88%	90.84%	98.95%	100.00%	-
DPS	21.00	21.50	23.50	27.74	27.69	26.50	23.50	-7.24%
YoY %	-2.33%	-8.51%	-15.28%	0.18%	4.49%	12.77%	-	-
Horiz. %	89.36%	91.49%	100.00%	118.04%	117.83%	112.77%	100.00%	-
NAPS	0.54	0.51	0.51	0.47	0.45	0.46	0.43	16.44%
YoY %	5.88%	0.00%	8.51%	4.44%	-2.17%	6.98%	-	-
Horiz. %	125.58%	118.60%	118.60%	109.30%	104.65%	106.98%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,348,958
RPS	397.25	391.09	383.79	376.38	347.72	321.31	289.64	23.51%
YoY %	1.58%	1.90%	1.97%	8.24%	8.22%	10.93%	-	-
Horiz. %	137.15%	135.03%	132.51%	129.95%	120.05%	110.93%	100.00%	-
EPS	26.22	26.66	26.05	23.73	22.46	23.98	24.44	4.81%
YoY %	-1.65%	2.34%	9.78%	5.65%	-6.34%	-1.88%	-	-
Horiz. %	107.28%	109.08%	106.59%	97.09%	91.90%	98.12%	100.00%	-
DPS	20.91	21.43	23.30	27.70	27.63	26.12	23.26	-6.87%
YoY %	-2.43%	-8.03%	-15.88%	0.25%	5.78%	12.30%	-	-
Horiz. %	89.90%	92.13%	100.17%	119.09%	118.79%	112.30%	100.00%	-
NAPS	0.5374	0.5071	0.5076	0.4693	0.4491	0.4498	0.4241	17.14%
YoY %	5.98%	-0.10%	8.16%	4.50%	-0.16%	6.06%	-	-
Horiz. %	126.72%	119.57%	119.69%	110.66%	105.89%	106.06%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/15	30/04/15	30/01/15	31/10/14	31/07/14	30/04/14	30/01/14	-
Price	3.33	3.26	3.39	3.61	3.85	3.89	4.05	-
P/RPS	0.83	0.83	0.88	0.96	1.11	1.18	1.38	-28.81%
YoY %	0.00%	-5.68%	-8.33%	-13.51%	-5.93%	-14.49%	-	-
Horiz. %	60.14%	60.14%	63.77%	69.57%	80.43%	85.51%	100.00%	-
P/EPS	12.64	12.16	12.95	15.19	17.10	15.86	16.34	-15.77%
YoY %	3.95%	-6.10%	-14.75%	-11.17%	7.82%	-2.94%	-	-
Horiz. %	77.36%	74.42%	79.25%	92.96%	104.65%	97.06%	100.00%	-
EY	7.91	8.22	7.72	6.58	5.85	6.30	6.12	18.71%
YoY %	-3.77%	6.48%	17.33%	12.48%	-7.14%	2.94%	-	-
Horiz. %	129.25%	134.31%	126.14%	107.52%	95.59%	102.94%	100.00%	-
DY	6.31	6.60	6.93	7.68	7.19	6.81	5.80	5.79%
YoY %	-4.39%	-4.76%	-9.77%	6.82%	5.58%	17.41%	-	-
Horiz. %	108.79%	113.79%	119.48%	132.41%	123.97%	117.41%	100.00%	-
P/NAPS	6.17	6.39	6.65	7.68	8.56	8.46	9.42	-24.63%
YoY %	-3.44%	-3.91%	-13.41%	-10.28%	1.18%	-10.19%	-	-
Horiz. %	65.50%	67.83%	70.59%	81.53%	90.87%	89.81%	100.00%	-

	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	CAGR
Price Multiplier on Announcement Date
Date	17/09/15	18/06/15	18/03/15	18/12/14	19/09/14	17/06/14	17/03/14	-
Price	3.12	3.26	3.36	3.48	3.73	3.80	3.93	-
P/RPS	0.78	0.83	0.87	0.92	1.07	1.16	1.34	-30.35%
YoY %	-6.02%	-4.60%	-5.43%	-14.02%	-7.76%	-13.43%	-	-
Horiz. %	58.21%	61.94%	64.93%	68.66%	79.85%	86.57%	100.00%	-
P/EPS	11.84	12.16	12.84	14.65	16.57	15.50	15.86	-17.75%
YoY %	-2.63%	-5.30%	-12.35%	-11.59%	6.90%	-2.27%	-	-
Horiz. %	74.65%	76.67%	80.96%	92.37%	104.48%	97.73%	100.00%	-
EY	8.45	8.22	7.79	6.83	6.03	6.45	6.31	21.55%
YoY %	2.80%	5.52%	14.06%	13.27%	-6.51%	2.22%	-	-
Horiz. %	133.91%	130.27%	123.45%	108.24%	95.56%	102.22%	100.00%	-
DY	6.73	6.60	6.99	7.97	7.42	6.97	5.98	8.21%
YoY %	1.97%	-5.58%	-12.30%	7.41%	6.46%	16.56%	-	-
Horiz. %	112.54%	110.37%	116.89%	133.28%	124.08%	116.56%	100.00%	-
P/NAPS	5.78	6.39	6.59	7.40	8.29	8.26	9.14	-26.38%
YoY %	-9.55%	-3.03%	-10.95%	-10.74%	0.36%	-9.63%	-	-
Horiz. %	63.24%	69.91%	72.10%	80.96%	90.70%	90.37%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 27 May 2024

MQ Trader

MQ Trading Signals

2024-05-27 16:50:00

EMA 5

5 Mins

SELL

2024-05-27 16:45:00

EMA 5

5 Mins

BUY

2024-05-27 16:05:00

EMA 5

5 Mins

SELL

2024-05-27 16:00:00

EMA 5

10 Mins

SELL

2024-05-27 15:30:00

EMA 5

10 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 >

INARI

INARI AMERTRON BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

413

PTRANS

PERAK TRANSIT BERHAD

289

HLIND

HONG LEONG INDUSTRIES BHD

284

JCY

JCY INTERNATIONAL BERHAD

263

MPI

MALAYSIAN PACIFIC INDUSTRIES

261

YTLPOWR

YTL POWER INTERNATIONAL BHD

254

MAYBANK

MALAYAN BANKING BHD

240

MYEG

MY E.G. SERVICES BHD

223

GENM

GENTING MALAYSIA BERHAD

181

Daily Stocks

HSI-HUZ

0.225

-0.045

217,511,200

HSI-CV7

0.23

0.00

213,009,000

DNEX

0.47

+0.02

210,513,400

AHB

0.20

+0.01

179,433,400

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.045

-0.01

138,502,400

PHB

0.005

0.00

113,251,800

JCY

0.515

+0.065

97,943,300

PWRWELL

0.485

+0.02

87,443,100

AIM-WA

0.025

-0.025

79,919,200

More active Stocks

DLADY

33.76

+0.76

32,000

CHINHIN

3.44

+0.24

1,161,200

KLUANG

6.48

+0.22

19,800

HLIND

12.00

+0.20

82,500

DIN045801028

102.30

+0.20

250

SMI

0.635

+0.18

1,163,300

VITROX

7.88

+0.18

806,100

SBAGAN

6.78

+0.18

39,300

ALLIANZ

23.08

+0.16

39,100

NOTION-WD

1.02

+0.14

5,145,900

More gainer Stocks

NESTLE

127.40

-0.60

49,800

HTPADU

1.92

-0.50

12,251,900

HEIM

24.30

-0.26

162,500

MSC

2.95

-0.25

2,220,900

MSM

2.61

-0.24

12,183,900

RCECAP

2.89

-0.22

2,023,700

KLK

21.98

-0.22

1,226,200

PIE

5.90

-0.20

370,000

ORIENT

6.97

-0.18

1,220,900

MANULFE

2.30

-0.18

421,500

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