[SPTOTO] YoY Annualized Quarter Result on 31-Jan-2016 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Mar-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

31-Jan-2016 [#3]

Profit Trend

QoQ- -6.15%

YoY- -28.72%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Annualized Quarter Result
Revenue	5,619,840	5,679,792	5,676,625	5,438,777	5,101,534	3,976,018	3,596,454	7.71%
YoY %	-1.06%	0.06%	4.37%	6.61%	28.31%	10.55%	-	-
Horiz. %	156.26%	157.93%	157.84%	151.23%	141.85%	110.55%	100.00%	-
PBT	429,013	416,496	370,718	408,778	553,676	534,233	603,758	-5.53%
YoY %	3.01%	12.35%	-9.31%	-26.17%	3.64%	-11.52%	-	-
Horiz. %	71.06%	68.98%	61.40%	67.71%	91.70%	88.48%	100.00%	-
Tax	-144,697	-147,106	-137,437	-130,873	-168,656	-181,473	-179,845	-3.55%
YoY %	1.64%	-7.04%	-5.02%	22.40%	7.06%	-0.91%	-	-
Horiz. %	80.46%	81.80%	76.42%	72.77%	93.78%	100.91%	100.00%	-
NP	284,316	269,389	233,281	277,905	385,020	352,760	423,913	-6.43%
YoY %	5.54%	15.48%	-16.06%	-27.82%	9.15%	-16.78%	-	-
Horiz. %	67.07%	63.55%	55.03%	65.56%	90.83%	83.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	274,997	260,369	225,100	268,625	376,856	339,441	412,466	-6.53%
YoY %	5.62%	15.67%	-16.20%	-28.72%	11.02%	-17.70%	-	-
Horiz. %	66.67%	63.12%	54.57%	65.13%	91.37%	82.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.73%	35.32%	37.07%	32.02%	30.46%	33.97%	29.79%	-
YoY %	-4.50%	-4.72%	15.77%	5.12%	-10.33%	14.03%	-	-
Horiz. %	113.23%	118.56%	124.44%	107.49%	102.25%	114.03%	100.00%	-
Total Cost	5,335,524	5,410,402	5,443,344	5,160,872	4,716,514	3,623,258	3,172,541	9.04%
YoY %	-1.38%	-0.61%	5.47%	9.42%	30.17%	14.21%	-	-
Horiz. %	168.18%	170.54%	171.58%	162.67%	148.67%	114.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	794,729	740,850	741,643	742,183	687,070	574,644	621,609	4.17%
YoY %	7.27%	-0.11%	-0.07%	8.02%	19.56%	-7.56%	-	-
Horiz. %	127.85%	119.18%	119.31%	119.40%	110.53%	92.44%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Dividend
Div	206,539	215,520	197,771	251,892	296,383	347,459	282,149	-5.06%
YoY %	-4.17%	8.97%	-21.49%	-15.01%	-14.70%	23.15%	-	-
Horiz. %	73.20%	76.39%	70.09%	89.28%	105.04%	123.15%	100.00%	-
Div Payout %	75.11%	82.77%	87.86%	93.77%	78.65%	102.36%	68.41%	-
YoY %	-9.25%	-5.79%	-6.30%	19.22%	-23.16%	49.63%	-	-
Horiz. %	109.79%	120.99%	128.43%	137.07%	114.97%	149.63%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Equity
Net Worth	794,729	740,850	741,643	742,183	687,070	574,644	621,609	4.17%
YoY %	7.27%	-0.11%	-0.07%	8.02%	19.56%	-7.56%	-	-
Horiz. %	127.85%	119.18%	119.31%	119.40%	110.53%	92.44%	100.00%	-
NOSH	1,351,000	1,351,000	1,348,442	1,349,423	1,347,197	1,336,383	1,322,573	0.35%
YoY %	0.00%	0.19%	-0.07%	0.17%	0.81%	1.04%	-	-
Horiz. %	102.15%	102.15%	101.96%	102.03%	101.86%	101.04%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Ratio Analysis
NP Margin	5.06%	4.74%	4.11%	5.11%	7.55%	8.87%	11.79%	-
YoY %	6.75%	15.33%	-19.57%	-32.32%	-14.88%	-24.77%	-	-
Horiz. %	42.92%	40.20%	34.86%	43.34%	64.04%	75.23%	100.00%	-
ROE	34.60%	35.14%	30.35%	36.19%	54.85%	59.07%	66.35%	-
YoY %	-1.54%	15.78%	-16.14%	-34.02%	-7.14%	-10.97%	-	-
Horiz. %	52.15%	52.96%	45.74%	54.54%	82.67%	89.03%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Per Share
RPS	417.21	421.66	420.98	403.04	378.68	297.52	271.93	7.39%
YoY %	-1.06%	0.16%	4.45%	6.43%	27.28%	9.41%	-	-
Horiz. %	153.43%	155.06%	154.81%	148.21%	139.26%	109.41%	100.00%	-
EPS	20.41	19.32	16.69	19.91	27.97	25.40	31.19	-6.82%
YoY %	5.64%	15.76%	-16.17%	-28.82%	10.12%	-18.56%	-	-
Horiz. %	65.44%	61.94%	53.51%	63.83%	89.68%	81.44%	100.00%	-
DPS	15.33	16.00	14.67	18.67	22.00	26.00	21.33	-5.35%
YoY %	-4.19%	9.07%	-21.42%	-15.14%	-15.38%	21.89%	-	-
Horiz. %	71.87%	75.01%	68.78%	87.53%	103.14%	121.89%	100.00%	-
NAPS	0.59	0.55	0.55	0.55	0.51	0.43	0.47	3.86%
YoY %	7.27%	0.00%	0.00%	7.84%	18.60%	-8.51%	-	-
Horiz. %	125.53%	117.02%	117.02%	117.02%	108.51%	91.49%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,347,644
RPS	415.98	420.41	420.18	402.57	377.61	294.30	266.21	7.71%
YoY %	-1.05%	0.05%	4.37%	6.61%	28.31%	10.55%	-	-
Horiz. %	156.26%	157.92%	157.84%	151.22%	141.85%	110.55%	100.00%	-
EPS	20.36	19.27	16.66	19.88	27.89	25.13	30.53	-6.52%
YoY %	5.66%	15.67%	-16.20%	-28.72%	10.98%	-17.69%	-	-
Horiz. %	66.69%	63.12%	54.57%	65.12%	91.35%	82.31%	100.00%	-
DPS	15.29	15.95	14.64	18.64	21.94	25.72	20.88	-5.05%
YoY %	-4.14%	8.95%	-21.46%	-15.04%	-14.70%	23.18%	-	-
Horiz. %	73.23%	76.39%	70.11%	89.27%	105.08%	123.18%	100.00%	-
NAPS	0.5883	0.5484	0.549	0.5494	0.5086	0.4253	0.4601	4.17%
YoY %	7.28%	-0.11%	-0.07%	8.02%	19.59%	-7.56%	-	-
Horiz. %	127.86%	119.19%	119.32%	119.41%	110.54%	92.44%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	-
Price	2.26	2.26	2.93	3.13	3.39	4.05	4.35	-
P/RPS	0.54	0.54	0.70	0.78	0.90	1.36	1.60	-16.55%
YoY %	0.00%	-22.86%	-10.26%	-13.33%	-33.82%	-15.00%	-	-
Horiz. %	33.75%	33.75%	43.75%	48.75%	56.25%	85.00%	100.00%	-
P/EPS	11.07	11.69	17.55	15.72	12.12	15.94	13.95	-3.77%
YoY %	-5.30%	-33.39%	11.64%	29.70%	-23.96%	14.27%	-	-
Horiz. %	79.35%	83.80%	125.81%	112.69%	86.88%	114.27%	100.00%	-
EY	9.03	8.55	5.70	6.36	8.25	6.27	7.17	3.91%
YoY %	5.61%	50.00%	-10.38%	-22.91%	31.58%	-12.55%	-	-
Horiz. %	125.94%	119.25%	79.50%	88.70%	115.06%	87.45%	100.00%	-
DY	6.78	7.08	5.01	5.96	6.49	6.42	4.90	5.55%
YoY %	-4.24%	41.32%	-15.94%	-8.17%	1.09%	31.02%	-	-
Horiz. %	138.37%	144.49%	102.24%	121.63%	132.45%	131.02%	100.00%	-
P/NAPS	3.83	4.11	5.33	5.69	6.65	9.42	9.26	-13.67%
YoY %	-6.81%	-22.89%	-6.33%	-14.44%	-29.41%	1.73%	-	-
Horiz. %	41.36%	44.38%	57.56%	61.45%	71.81%	101.73%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Price Multiplier on Announcement Date
Date	18/03/19	16/03/18	16/03/17	18/03/16	18/03/15	17/03/14	18/03/13	-
Price	2.37	2.10	2.98	3.43	3.36	3.93	4.21	-
P/RPS	0.57	0.50	0.71	0.85	0.89	1.32	1.55	-15.35%
YoY %	14.00%	-29.58%	-16.47%	-4.49%	-32.58%	-14.84%	-	-
Horiz. %	36.77%	32.26%	45.81%	54.84%	57.42%	85.16%	100.00%	-
P/EPS	11.61	10.86	17.85	17.23	12.01	15.47	13.50	-2.48%
YoY %	6.91%	-39.16%	3.60%	43.46%	-22.37%	14.59%	-	-
Horiz. %	86.00%	80.44%	132.22%	127.63%	88.96%	114.59%	100.00%	-
EY	8.61	9.20	5.60	5.80	8.33	6.46	7.41	2.53%
YoY %	-6.41%	64.29%	-3.45%	-30.37%	28.95%	-12.82%	-	-
Horiz. %	116.19%	124.16%	75.57%	78.27%	112.42%	87.18%	100.00%	-
DY	6.47	7.62	4.92	5.44	6.55	6.62	5.07	4.14%
YoY %	-15.09%	54.88%	-9.56%	-16.95%	-1.06%	30.57%	-	-
Horiz. %	127.61%	150.30%	97.04%	107.30%	129.19%	130.57%	100.00%	-
P/NAPS	4.02	3.82	5.42	6.24	6.59	9.14	8.96	-12.49%
YoY %	5.24%	-29.52%	-13.14%	-5.31%	-27.90%	2.01%	-	-
Horiz. %	44.87%	42.63%	60.49%	69.64%	73.55%	102.01%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 12:25:00

EMA 5

5 Mins

BUY

2024-05-15 12:20:00

EMA 5

10 Mins

BUY

2024-05-15 12:15:00

ADX

5 Mins

BUY

2024-05-15 12:10:00

ADX

10 Mins

BUY

2024-05-15 12:05:00

ADX

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

TOPGLOV

TOP GLOVE CORPORATION BHD

651

YTLPOWR

YTL POWER INTERNATIONAL BHD

569

MPI

MALAYSIAN PACIFIC INDUSTRIES

531

PTRANS

PERAK TRANSIT BERHAD

513

HLIND

HONG LEONG INDUSTRIES BHD

493

GENTING

GENTING BHD

440

HARTA

HARTALEGA HOLDINGS BHD

434

SENDAI

EVERSENDAI CORPORATION BERHAD

426

YTL

YTL CORPORATION BHD

399

Daily Stocks

TOPGLOV

1.22

+0.26

413,312,300

SUPERMX

1.04

+0.175

240,920,900

CAREPLS

0.37

+0.065

197,972,800

SINKUNG

0.14

+0.01

187,210,200

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

114,292,400

ICONIC

0.11

0.00

85,410,400

AHB

0.16

+0.03

78,827,200

EDUSPEC-OR

0.005

0.00

75,002,700

TWL

0.03

+0.005

74,421,700

More active Stocks

HARTA

3.77

+0.81

65,910,600

HEIM

24.16

+0.48

197,400

KOSSAN

2.73

+0.35

42,357,600

HARTA-C1W

0.50

+0.32

1,678,200

KOSSAN-C60

0.78

+0.27

56,000

TOPGLOV

1.22

+0.26

413,312,300

GREATEC

4.74

+0.21

2,131,200

F&N

32.48

+0.20

206,300

HARTA-C1X

0.345

+0.18

1,411,900

SUPERMX

1.04

+0.175

240,920,900

More gainer Stocks

MPI

32.20

-0.40

52,500

AJI

16.60

-0.28

217,900

PPB

15.34

-0.26

261,800

MSM

2.94

-0.20

5,591,600

MSM-CQ

0.74

-0.185

35,000

CITAGLB-PA

1.03

-0.17

1,400

PETDAG

20.84

-0.16

206,400

SBAGAN

6.48

-0.13

79,600

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

19.96

-0.12

11,100

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