[SPTOTO] YoY Annual (Unaudited) Result on 30-Apr-2016 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

20-Jun-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

30-Apr-2016 [#4]

Profit Trend

YoY- -14.65%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Annual (Unaudited) Result
Revenue	6,698,622	5,660,587	5,734,546	5,563,227	5,283,644	4,340,839	3,628,362	10.44%
YoY %	18.34%	-1.29%	3.08%	5.29%	21.72%	19.64%	-	-
Horiz. %	184.62%	156.01%	158.05%	153.33%	145.62%	119.64%	100.00%	-
PBT	403,993	377,904	380,204	445,658	534,012	509,722	569,526	-5.41%
YoY %	6.90%	-0.60%	-14.69%	-16.55%	4.77%	-10.50%	-	-
Horiz. %	70.93%	66.35%	66.76%	78.25%	93.76%	89.50%	100.00%	-
Tax	-164,478	-139,164	-129,393	-127,566	-160,708	-166,026	-166,020	-0.15%
YoY %	-18.19%	-7.55%	-1.43%	20.62%	3.20%	0.00%	-	-
Horiz. %	99.07%	83.82%	77.94%	76.84%	96.80%	100.00%	100.00%	-
NP	239,515	238,740	250,811	318,092	373,304	343,696	403,506	-8.10%
YoY %	0.32%	-4.81%	-21.15%	-14.79%	8.61%	-14.82%	-	-
Horiz. %	59.36%	59.17%	62.16%	78.83%	92.52%	85.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	235,045	230,454	241,313	308,640	361,610	328,706	391,085	-7.92%
YoY %	1.99%	-4.50%	-21.81%	-14.65%	10.01%	-15.95%	-	-
Horiz. %	60.10%	58.93%	61.70%	78.92%	92.46%	84.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.71%	36.83%	34.03%	28.62%	30.09%	32.57%	29.15%	-
YoY %	10.53%	8.23%	18.90%	-4.89%	-7.61%	11.73%	-	-
Horiz. %	139.66%	126.35%	116.74%	98.18%	103.22%	111.73%	100.00%	-
Total Cost	6,459,107	5,421,847	5,483,735	5,245,135	4,910,340	3,997,143	3,224,856	11.91%
YoY %	19.13%	-1.13%	4.55%	6.82%	22.85%	23.95%	-	-
Horiz. %	200.29%	168.13%	170.05%	162.65%	152.27%	123.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	727,380	727,493	768,426	768,829	686,646	612,963	558,130	4.38%
YoY %	-0.02%	-5.33%	-0.05%	11.97%	12.02%	9.82%	-	-
Horiz. %	130.32%	130.34%	137.68%	137.75%	123.03%	109.82%	100.00%	-

	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Dividend
Div	215,520	215,553	188,736	256,276	289,468	353,120	372,086	-8.47%
YoY %	-0.02%	14.21%	-26.35%	-11.47%	-18.03%	-5.10%	-	-
Horiz. %	57.92%	57.93%	50.72%	68.88%	77.80%	94.90%	100.00%	-
Div Payout %	91.69%	93.53%	78.21%	83.03%	80.05%	107.43%	95.14%	-
YoY %	-1.97%	19.59%	-5.81%	3.72%	-25.49%	12.92%	-	-
Horiz. %	96.37%	98.31%	82.21%	87.27%	84.14%	112.92%	100.00%	-

	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Equity
Net Worth	727,380	727,493	768,426	768,829	686,646	612,963	558,130	4.38%
YoY %	-0.02%	-5.33%	-0.05%	11.97%	12.02%	9.82%	-	-
Horiz. %	130.32%	130.34%	137.68%	137.75%	123.03%	109.82%	100.00%	-
NOSH	1,351,000	1,351,000	1,348,117	1,348,823	1,346,366	1,332,529	1,328,881	0.26%
YoY %	0.00%	0.21%	-0.05%	0.18%	1.04%	0.27%	-	-
Horiz. %	101.66%	101.66%	101.45%	101.50%	101.32%	100.27%	100.00%	-

	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Ratio Analysis
NP Margin	3.58%	4.22%	4.37%	5.72%	7.07%	7.92%	11.12%	-
YoY %	-15.17%	-3.43%	-23.60%	-19.09%	-10.73%	-28.78%	-	-
Horiz. %	32.19%	37.95%	39.30%	51.44%	63.58%	71.22%	100.00%	-
ROE	32.31%	31.68%	31.40%	40.14%	52.66%	53.63%	70.07%	-
YoY %	1.99%	0.89%	-21.77%	-23.78%	-1.81%	-23.46%	-	-
Horiz. %	46.11%	45.21%	44.81%	57.29%	75.15%	76.54%	100.00%	-

	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Per Share
RPS	497.30	420.17	425.37	412.45	392.44	325.76	273.04	10.20%
YoY %	18.36%	-1.22%	3.13%	5.10%	20.47%	19.31%	-	-
Horiz. %	182.13%	153.89%	155.79%	151.06%	143.73%	119.31%	100.00%	-
EPS	17.45	17.11	17.90	22.88	26.86	24.66	29.43	-8.12%
YoY %	1.99%	-4.41%	-21.77%	-14.82%	8.92%	-16.21%	-	-
Horiz. %	59.29%	58.14%	60.82%	77.74%	91.27%	83.79%	100.00%	-
DPS	16.00	16.00	14.00	19.00	21.50	26.50	28.00	-8.67%
YoY %	0.00%	14.29%	-26.32%	-11.63%	-18.87%	-5.36%	-	-
Horiz. %	57.14%	57.14%	50.00%	67.86%	76.79%	94.64%	100.00%	-
NAPS	0.54	0.54	0.57	0.57	0.51	0.46	0.42	4.15%
YoY %	0.00%	-5.26%	0.00%	11.76%	10.87%	9.52%	-	-
Horiz. %	128.57%	128.57%	135.71%	135.71%	121.43%	109.52%	100.00%	-

	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,347,670
RPS	495.83	418.99	424.47	411.79	391.09	321.31	268.57	10.44%
YoY %	18.34%	-1.29%	3.08%	5.29%	21.72%	19.64%	-	-
Horiz. %	184.62%	156.01%	158.05%	153.33%	145.62%	119.64%	100.00%	-
EPS	17.40	17.06	17.86	22.85	26.77	24.33	28.95	-7.92%
YoY %	1.99%	-4.48%	-21.84%	-14.64%	10.03%	-15.96%	-	-
Horiz. %	60.10%	58.93%	61.69%	78.93%	92.47%	84.04%	100.00%	-
DPS	15.95	15.96	13.97	18.97	21.43	26.14	27.54	-8.47%
YoY %	-0.06%	14.24%	-26.36%	-11.48%	-18.02%	-5.08%	-	-
Horiz. %	57.92%	57.95%	50.73%	68.88%	77.81%	94.92%	100.00%	-
NAPS	0.5384	0.5385	0.5688	0.5691	0.5083	0.4537	0.4131	4.38%
YoY %	-0.02%	-5.33%	-0.05%	11.96%	12.03%	9.83%	-	-
Horiz. %	130.33%	130.36%	137.69%	137.76%	123.05%	109.83%	100.00%	-

	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	30/04/18	28/04/17	29/04/16	30/04/15	30/04/14	30/04/13	-
Price	2.76	2.10	2.81	3.04	3.26	3.89	4.20	-
P/RPS	0.55	0.50	0.66	0.74	0.83	1.19	1.54	-15.36%
YoY %	10.00%	-24.24%	-10.81%	-10.84%	-30.25%	-22.73%	-	-
Horiz. %	35.71%	32.47%	42.86%	48.05%	53.90%	77.27%	100.00%	-
P/EPS	15.82	12.28	15.70	13.29	12.14	15.77	14.27	1.68%
YoY %	28.83%	-21.78%	18.13%	9.47%	-23.02%	10.51%	-	-
Horiz. %	110.86%	86.05%	110.02%	93.13%	85.07%	110.51%	100.00%	-
EY	6.32	8.15	6.37	7.53	8.24	6.34	7.01	-1.66%
YoY %	-22.45%	27.94%	-15.41%	-8.62%	29.97%	-9.56%	-	-
Horiz. %	90.16%	116.26%	90.87%	107.42%	117.55%	90.44%	100.00%	-
DY	5.80	7.62	4.98	6.25	6.60	6.81	6.67	-2.23%
YoY %	-23.88%	53.01%	-20.32%	-5.30%	-3.08%	2.10%	-	-
Horiz. %	86.96%	114.24%	74.66%	93.70%	98.95%	102.10%	100.00%	-
P/NAPS	5.11	3.89	4.93	5.33	6.39	8.46	10.00	-10.31%
YoY %	31.36%	-21.10%	-7.50%	-16.59%	-24.47%	-15.40%	-	-
Horiz. %	51.10%	38.90%	49.30%	53.30%	63.90%	84.60%	100.00%	-

	30/06/19	30/04/18	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	CAGR
Price Multiplier on Announcement Date
Date	19/08/19	18/06/18	20/06/17	20/06/16	18/06/15	17/06/14	18/06/13	-
Price	2.76	2.53	2.57	2.90	3.26	3.80	4.29	-
P/RPS	0.55	0.60	0.60	0.70	0.83	1.17	1.57	-15.63%
YoY %	-8.33%	0.00%	-14.29%	-15.66%	-29.06%	-25.48%	-	-
Horiz. %	35.03%	38.22%	38.22%	44.59%	52.87%	74.52%	100.00%	-
P/EPS	15.82	14.79	14.36	12.67	12.14	15.40	14.58	1.33%
YoY %	6.96%	2.99%	13.34%	4.37%	-21.17%	5.62%	-	-
Horiz. %	108.50%	101.44%	98.49%	86.90%	83.26%	105.62%	100.00%	-
EY	6.32	6.76	6.96	7.89	8.24	6.49	6.86	-1.32%
YoY %	-6.51%	-2.87%	-11.79%	-4.25%	26.96%	-5.39%	-	-
Horiz. %	92.13%	98.54%	101.46%	115.01%	120.12%	94.61%	100.00%	-
DY	5.80	6.32	5.45	6.55	6.60	6.97	6.53	-1.90%
YoY %	-8.23%	15.96%	-16.79%	-0.76%	-5.31%	6.74%	-	-
Horiz. %	88.82%	96.78%	83.46%	100.31%	101.07%	106.74%	100.00%	-
P/NAPS	5.11	4.69	4.51	5.09	6.39	8.26	10.21	-10.61%
YoY %	8.96%	3.99%	-11.39%	-20.34%	-22.64%	-19.10%	-	-
Horiz. %	50.05%	45.94%	44.17%	49.85%	62.59%	80.90%	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 - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 15:00:00

EMA 5

30 Mins

BUY

2024-07-05 15:00:00

ADX

30 Mins

BUY

2024-07-05 15:00:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-07-05 11:50:00

EMA 5

5 Mins

SELL

2024-07-05 11:40:00

EMA 5

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

961

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

DNEX

DAGANG NEXCHANGE BERHAD

812

SALCON

SALCON BHD

749

JCY

JCY INTERNATIONAL BERHAD

749

YTLPOWR

YTL POWER INTERNATIONAL BHD

639

TOPGLOV

TOP GLOVE CORPORATION BHD

628

MAYBANK

MALAYAN BANKING BHD

625

WCT

WCT HOLDINGS BERHAD

601

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.015

134,397,800

HSI-HWW

0.235

+0.02

91,511,800

HSI-CXN

0.19

-0.02

89,782,800

NOVAMSC

0.25

+0.02

75,622,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CV4

0.075

-0.015

72,277,900

AHB-WC

0.075

0.00

71,135,800

SNS

0.915

+0.03

67,039,400

HSI-HWE

0.13

+0.015

66,973,400

More active Stocks

NESTLE

122.60

+0.60

9,700

KOBAY

2.45

+0.27

8,377,300

KLK

20.32

+0.24

233,500

IJM-C76

0.725

+0.165

96,000

KSENG

6.33

+0.16

187,400

NPC

1.80

+0.15

200

SIMEPROP-C18

0.765

+0.135

10,000

SAM

6.43

+0.13

64,500

YBS

0.905

+0.12

29,544,800

SUNCON

4.24

+0.11

2,409,200

More gainer Stocks

MPI

39.48

-0.22

100,400

TOYOVEN

0.88

-0.18

10,679,000

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

SALUTE

0.56

-0.12

20,375,800

KUAISHO-C17

0.08

-0.12

58,800

YTLPOWR

5.22

-0.10

7,434,600

HSI-HWX

0.665

-0.10

5,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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