[SPTOTO] QoQ TTM Result on 31-Oct-2015 [#2] | Financial Results | I3investor

[SPTOTO] QoQ TTM Result on 31-Oct-2015 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Dec-2015

Admission Sponsor

-

Sponsor

-

Financial Year

30-Apr-2016

Quarter

31-Oct-2015 [#2]

Profit Trend

QoQ- -8.2%

YoY- 1.47%

Quarter Report

BTOTO Q2 2016.pdf

SPTOTO's Result

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
TTM Result
Revenue	5,671,763	5,563,229	5,536,581	5,541,679	5,366,837	5,283,649	5,184,999	6.17%
YoY %	1.95%	0.48%	-0.09%	3.26%	1.57%	1.90%	-	-
Horiz. %	109.39%	107.29%	106.78%	106.88%	103.51%	101.90%	100.00%	-
PBT	429,682	446,264	424,470	497,134	525,440	533,143	514,827	-11.36%
YoY %	-3.72%	5.13%	-14.62%	-5.39%	-1.44%	3.56%	-	-
Horiz. %	83.46%	86.68%	82.45%	96.56%	102.06%	103.56%	100.00%	-
Tax	-130,501	-130,844	-133,293	-157,124	-157,809	-161,630	-152,229	-9.76%
YoY %	0.26%	1.84%	15.17%	0.43%	2.36%	-6.18%	-	-
Horiz. %	85.73%	85.95%	87.56%	103.22%	103.67%	106.18%	100.00%	-
NP	299,181	315,420	291,177	340,010	367,631	371,513	362,598	-12.03%
YoY %	-5.15%	8.33%	-14.36%	-7.51%	-1.04%	2.46%	-	-
Horiz. %	82.51%	86.99%	80.30%	93.77%	101.39%	102.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	292,457	306,183	278,980	325,242	354,281	360,153	351,999	-11.63%
YoY %	-4.48%	9.75%	-14.22%	-8.20%	-1.63%	2.32%	-	-
Horiz. %	83.08%	86.98%	79.26%	92.40%	100.65%	102.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.37%	29.32%	31.40%	31.61%	30.03%	30.32%	29.57%	-
YoY %	3.58%	-6.62%	-0.66%	5.26%	-0.96%	2.54%	-	-
Horiz. %	102.71%	99.15%	106.19%	106.90%	101.56%	102.54%	100.00%	-
Total Cost	5,372,582	5,247,809	5,245,404	5,201,669	4,999,206	4,912,136	4,822,401	7.47%
YoY %	2.38%	0.05%	0.84%	4.05%	1.77%	1.86%	-	-
Horiz. %	111.41%	108.82%	108.77%	107.86%	103.67%	101.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	754,471	768,172	741,204	790,947	726,014	685,105	685,779	6.57%
YoY %	-1.78%	3.64%	-6.29%	8.94%	5.97%	-0.10%	-	-
Horiz. %	110.02%	112.01%	108.08%	115.34%	105.87%	99.90%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Dividend
Div	242,209	255,542	255,325	268,653	282,561	289,497	314,805	-16.04%
YoY %	-5.22%	0.08%	-4.96%	-4.92%	-2.40%	-8.04%	-	-
Horiz. %	76.94%	81.17%	81.11%	85.34%	89.76%	91.96%	100.00%	-
Div Payout %	82.82%	83.46%	91.52%	82.60%	79.76%	80.38%	89.43%	-
YoY %	-0.77%	-8.81%	10.80%	3.56%	-0.77%	-10.12%	-	-
Horiz. %	92.61%	93.32%	102.34%	92.36%	89.19%	89.88%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Equity
Net Worth	754,471	768,172	741,204	790,947	726,014	685,105	685,779	6.57%
YoY %	-1.78%	3.64%	-6.29%	8.94%	5.97%	-0.10%	-	-
Horiz. %	110.02%	112.01%	108.08%	115.34%	105.87%	99.90%	100.00%	-
NOSH	1,347,270	1,347,670	1,347,644	1,340,588	1,344,471	1,343,344	1,344,665	0.12%
YoY %	-0.03%	0.00%	0.53%	-0.29%	0.08%	-0.10%	-	-
Horiz. %	100.19%	100.22%	100.22%	99.70%	99.99%	99.90%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Ratio Analysis
NP Margin	5.27%	5.67%	5.26%	6.14%	6.85%	7.03%	6.99%	-
YoY %	-7.05%	7.79%	-14.33%	-10.36%	-2.56%	0.57%	-	-
Horiz. %	75.39%	81.12%	75.25%	87.84%	98.00%	100.57%	100.00%	-
ROE	38.76%	39.86%	37.64%	41.12%	48.80%	52.57%	51.33%	-
YoY %	-2.76%	5.90%	-8.46%	-15.74%	-7.17%	2.42%	-	-
Horiz. %	75.51%	77.65%	73.33%	80.11%	95.07%	102.42%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Per Share
RPS	420.98	412.80	410.83	413.38	399.18	393.32	385.60	6.03%
YoY %	1.98%	0.48%	-0.62%	3.56%	1.49%	2.00%	-	-
Horiz. %	109.18%	107.05%	106.54%	107.20%	103.52%	102.00%	100.00%	-
EPS	21.71	22.72	20.70	24.26	26.35	26.81	26.18	-11.74%
YoY %	-4.45%	9.76%	-14.67%	-7.93%	-1.72%	2.41%	-	-
Horiz. %	82.93%	86.78%	79.07%	92.67%	100.65%	102.41%	100.00%	-
DPS	18.00	19.00	19.00	20.00	21.00	21.50	23.50	-16.29%
YoY %	-5.26%	0.00%	-5.00%	-4.76%	-2.33%	-8.51%	-	-
Horiz. %	76.60%	80.85%	80.85%	85.11%	89.36%	91.49%	100.00%	-
NAPS	0.56	0.57	0.55	0.59	0.54	0.51	0.51	6.43%
YoY %	-1.75%	3.64%	-6.78%	9.26%	5.88%	0.00%	-	-
Horiz. %	109.80%	111.76%	107.84%	115.69%	105.88%	100.00%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,340,588
RPS	419.82	411.79	409.81	410.19	397.25	391.09	383.79	6.17%
YoY %	1.95%	0.48%	-0.09%	3.26%	1.58%	1.90%	-	-
Horiz. %	109.39%	107.30%	106.78%	106.88%	103.51%	101.90%	100.00%	-
EPS	21.65	22.66	20.65	24.07	26.22	26.66	26.05	-11.61%
YoY %	-4.46%	9.73%	-14.21%	-8.20%	-1.65%	2.34%	-	-
Horiz. %	83.11%	86.99%	79.27%	92.40%	100.65%	102.34%	100.00%	-
DPS	17.93	18.92	18.90	19.89	20.91	21.43	23.30	-16.03%
YoY %	-5.23%	0.11%	-4.98%	-4.88%	-2.43%	-8.03%	-	-
Horiz. %	76.95%	81.20%	81.12%	85.36%	89.74%	91.97%	100.00%	-
NAPS	0.5585	0.5686	0.5486	0.5855	0.5374	0.5071	0.5076	6.58%
YoY %	-1.78%	3.65%	-6.30%	8.95%	5.98%	-0.10%	-	-
Horiz. %	110.03%	112.02%	108.08%	115.35%	105.87%	99.90%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	-
Price	3.28	3.04	3.13	3.20	3.33	3.26	3.39	-
P/RPS	0.78	0.74	0.76	0.77	0.83	0.83	0.88	-7.73%
YoY %	5.41%	-2.63%	-1.30%	-7.23%	0.00%	-5.68%	-	-
Horiz. %	88.64%	84.09%	86.36%	87.50%	94.32%	94.32%	100.00%	-
P/EPS	15.11	13.38	15.12	13.19	12.64	12.16	12.95	10.84%
YoY %	12.93%	-11.51%	14.63%	4.35%	3.95%	-6.10%	-	-
Horiz. %	116.68%	103.32%	116.76%	101.85%	97.61%	93.90%	100.00%	-
EY	6.62	7.47	6.61	7.58	7.91	8.22	7.72	-9.74%
YoY %	-11.38%	13.01%	-12.80%	-4.17%	-3.77%	6.48%	-	-
Horiz. %	85.75%	96.76%	85.62%	98.19%	102.46%	106.48%	100.00%	-
DY	5.49	6.25	6.07	6.25	6.31	6.60	6.93	-14.39%
YoY %	-12.16%	2.97%	-2.88%	-0.95%	-4.39%	-4.76%	-	-
Horiz. %	79.22%	90.19%	87.59%	90.19%	91.05%	95.24%	100.00%	-
P/NAPS	5.86	5.33	5.69	5.42	6.17	6.39	6.65	-8.09%
YoY %	9.94%	-6.33%	4.98%	-12.16%	-3.44%	-3.91%	-	-
Horiz. %	88.12%	80.15%	85.56%	81.50%	92.78%	96.09%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	19/09/16	20/06/16	18/03/16	18/12/15	17/09/15	18/06/15	18/03/15	-
Price	3.32	2.90	3.43	3.00	3.12	3.26	3.36	-
P/RPS	0.79	0.70	0.83	0.73	0.78	0.83	0.87	-6.23%
YoY %	12.86%	-15.66%	13.70%	-6.41%	-6.02%	-4.60%	-	-
Horiz. %	90.80%	80.46%	95.40%	83.91%	89.66%	95.40%	100.00%	-
P/EPS	15.29	12.76	16.57	12.37	11.84	12.16	12.84	12.35%
YoY %	19.83%	-22.99%	33.95%	4.48%	-2.63%	-5.30%	-	-
Horiz. %	119.08%	99.38%	129.05%	96.34%	92.21%	94.70%	100.00%	-
EY	6.54	7.83	6.04	8.09	8.45	8.22	7.79	-11.01%
YoY %	-16.48%	29.64%	-25.34%	-4.26%	2.80%	5.52%	-	-
Horiz. %	83.95%	100.51%	77.54%	103.85%	108.47%	105.52%	100.00%	-
DY	5.42	6.55	5.54	6.67	6.73	6.60	6.99	-15.61%
YoY %	-17.25%	18.23%	-16.94%	-0.89%	1.97%	-5.58%	-	-
Horiz. %	77.54%	93.71%	79.26%	95.42%	96.28%	94.42%	100.00%	-
P/NAPS	5.93	5.09	6.24	5.08	5.78	6.39	6.59	-6.79%
YoY %	16.50%	-18.43%	22.83%	-12.11%	-9.55%	-3.03%	-	-
Horiz. %	89.98%	77.24%	94.69%	77.09%	87.71%	96.97%	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

Post a Comment

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

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

save malaysia!

Top Glove shares surge 20%, rivals also climb on higher US tariffs on Chinese gloves

2

save malaysia!

US Tariff Hike On China Goods Unlikely To Boost Rubber Gloves Exports For Now

3

save malaysia!

Strong Q1 showing in Malaysia’s property market as transaction volume, new projects rise

4

save malaysia!

Anwar: Consider Najib’s house arrest only after 1MDB trial ends

5

save malaysia!

India imported 285,829 tonnes of palm oil from Malaysia in April 2024

6

save malaysia!

Prospect of gaining from US tariff hike on Chinese peers spurs rally among Bursa’s Big Four glovemakers

7

save malaysia!

Questions about PN's 'value proposition' after by-election loss

8

save malaysia!

C4 Centre: Azam Baki’s reappointment highlights govt’s continued failure at institutional reform

Hot Stocks Today >

1

TOP GLOVE CORPORATION BHD

1000

2

TASCO BERHAD

670

3

HARTALEGA HOLDINGS BHD

613

4

MALAYSIAN PACIFIC INDUSTRIES

484

5

PERAK TRANSIT BERHAD

484

6

HONG LEONG INDUSTRIES BHD

483

7

YTL POWER INTERNATIONAL BHD

422

8

MY E.G. SERVICES BHD

365

9

SUPERMAX CORPORATION BHD

329

10

MALAYSIA BUILDING SOCIETY BHD

326

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

0.005

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....