[SPTOTO] YoY Annualized Quarter Result on 31-Jul-2015 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

17-Sep-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

31-Jul-2015 [#1]

Profit Trend

QoQ- -19.84%

YoY- -7.5%

Quarter Report

BTOTO FYE 2016 Q1.pdf

Latest QR

Upcoming QR

SPTOTO's Result

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Annualized Quarter Result
Revenue	6,003,320	5,887,316	5,742,428	5,308,292	4,975,540	3,548,412	3,599,636	8.89%
YoY %	1.97%	2.52%	8.18%	6.69%	40.22%	-1.42%	-	-
Horiz. %	166.78%	163.55%	159.53%	147.47%	138.22%	98.58%	100.00%	-
PBT	532,184	470,068	385,604	451,932	482,744	593,476	643,500	-3.11%
YoY %	13.21%	21.90%	-14.68%	-6.38%	-18.66%	-7.77%	-	-
Horiz. %	82.70%	73.05%	59.92%	70.23%	75.02%	92.23%	100.00%	-
Tax	-171,544	-159,432	-140,084	-141,456	-156,740	-188,388	-184,584	-1.21%
YoY %	-7.60%	-13.81%	0.97%	9.75%	16.80%	-2.06%	-	-
Horiz. %	92.94%	86.37%	75.89%	76.64%	84.92%	102.06%	100.00%	-
NP	360,640	310,636	245,520	310,476	326,004	405,088	458,916	-3.93%
YoY %	16.10%	26.52%	-20.92%	-4.76%	-19.52%	-11.73%	-	-
Horiz. %	78.59%	67.69%	53.50%	67.65%	71.04%	88.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	347,548	297,248	234,964	289,868	313,356	395,160	442,748	-3.95%
YoY %	16.92%	26.51%	-18.94%	-7.50%	-20.70%	-10.75%	-	-
Horiz. %	78.50%	67.14%	53.07%	65.47%	70.78%	89.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.23%	33.92%	36.33%	31.30%	32.47%	31.74%	28.68%	-
YoY %	-4.98%	-6.63%	16.07%	-3.60%	2.30%	10.67%	-	-
Horiz. %	112.38%	118.27%	126.67%	109.14%	113.21%	110.67%	100.00%	-
Total Cost	5,642,680	5,576,680	5,496,908	4,997,816	4,649,536	3,143,324	3,140,720	10.25%
YoY %	1.18%	1.45%	9.99%	7.49%	47.92%	0.08%	-	-
Horiz. %	179.66%	177.56%	175.02%	159.13%	148.04%	100.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	781,259	782,231	754,471	726,014	606,756	617,437	515,745	7.16%
YoY %	-0.12%	3.68%	3.92%	19.66%	-1.73%	19.72%	-	-
Horiz. %	151.48%	151.67%	146.29%	140.77%	117.65%	119.72%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Dividend
Div	215,520	215,788	215,563	268,894	296,636	214,760	343,830	-7.48%
YoY %	-0.12%	0.10%	-19.83%	-9.35%	38.12%	-37.54%	-	-
Horiz. %	62.68%	62.76%	62.69%	78.21%	86.27%	62.46%	100.00%	-
Div Payout %	62.01%	72.60%	91.74%	92.76%	94.66%	54.35%	77.66%	-
YoY %	-14.59%	-20.86%	-1.10%	-2.01%	74.17%	-30.02%	-	-
Horiz. %	79.85%	93.48%	118.13%	119.44%	121.89%	69.98%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Equity
Net Worth	781,259	782,231	754,471	726,014	606,756	617,437	515,745	7.16%
YoY %	-0.12%	3.68%	3.92%	19.66%	-1.73%	19.72%	-	-
Horiz. %	151.48%	151.67%	146.29%	140.77%	117.65%	119.72%	100.00%	-
NOSH	1,351,000	1,348,675	1,347,270	1,344,471	1,348,347	1,342,255	1,322,425	0.35%
YoY %	0.17%	0.10%	0.21%	-0.29%	0.45%	1.50%	-	-
Horiz. %	102.16%	101.98%	101.88%	101.67%	101.96%	101.50%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Ratio Analysis
NP Margin	6.01%	5.28%	4.28%	5.85%	6.55%	11.42%	12.75%	-
YoY %	13.83%	23.36%	-26.84%	-10.69%	-42.64%	-10.43%	-	-
Horiz. %	47.14%	41.41%	33.57%	45.88%	51.37%	89.57%	100.00%	-
ROE	44.49%	38.00%	31.14%	39.93%	51.64%	64.00%	85.85%	-
YoY %	17.08%	22.03%	-22.01%	-22.68%	-19.31%	-25.45%	-	-
Horiz. %	51.82%	44.26%	36.27%	46.51%	60.15%	74.55%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Per Share
RPS	445.68	436.53	426.23	394.82	369.01	264.36	272.20	8.56%
YoY %	2.10%	2.42%	7.96%	6.99%	39.59%	-2.88%	-	-
Horiz. %	163.73%	160.37%	156.59%	145.05%	135.57%	97.12%	100.00%	-
EPS	25.80	22.04	17.44	21.56	23.24	29.44	33.48	-4.24%
YoY %	17.06%	26.38%	-19.11%	-7.23%	-21.06%	-12.07%	-	-
Horiz. %	77.06%	65.83%	52.09%	64.40%	69.41%	87.93%	100.00%	-
DPS	16.00	16.00	16.00	20.00	22.00	16.00	26.00	-7.76%
YoY %	0.00%	0.00%	-20.00%	-9.09%	37.50%	-38.46%	-	-
Horiz. %	61.54%	61.54%	61.54%	76.92%	84.62%	61.54%	100.00%	-
NAPS	0.58	0.58	0.56	0.54	0.45	0.46	0.39	6.83%
YoY %	0.00%	3.57%	3.70%	20.00%	-2.17%	17.95%	-	-
Horiz. %	148.72%	148.72%	143.59%	138.46%	115.38%	117.95%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,344,471
RPS	444.36	435.77	425.05	392.92	368.29	262.65	266.44	8.89%
YoY %	1.97%	2.52%	8.18%	6.69%	40.22%	-1.42%	-	-
Horiz. %	166.78%	163.55%	159.53%	147.47%	138.23%	98.58%	100.00%	-
EPS	25.73	22.00	17.39	21.46	23.19	29.25	32.77	-3.94%
YoY %	16.95%	26.51%	-18.97%	-7.46%	-20.72%	-10.74%	-	-
Horiz. %	78.52%	67.13%	53.07%	65.49%	70.77%	89.26%	100.00%	-
DPS	15.95	15.97	15.96	19.90	21.96	15.90	25.45	-7.48%
YoY %	-0.13%	0.06%	-19.80%	-9.38%	38.11%	-37.52%	-	-
Horiz. %	62.67%	62.75%	62.71%	78.19%	86.29%	62.48%	100.00%	-
NAPS	0.5783	0.579	0.5585	0.5374	0.4491	0.457	0.3818	7.16%
YoY %	-0.12%	3.67%	3.93%	19.66%	-1.73%	19.70%	-	-
Horiz. %	151.47%	151.65%	146.28%	140.75%	117.63%	119.70%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	-
Price	2.36	2.38	3.28	3.33	3.85	4.18	4.19	-
P/RPS	0.53	0.55	0.77	0.84	1.04	1.58	1.54	-16.28%
YoY %	-3.64%	-28.57%	-8.33%	-19.23%	-34.18%	2.60%	-	-
Horiz. %	34.42%	35.71%	50.00%	54.55%	67.53%	102.60%	100.00%	-
P/EPS	9.15	10.80	18.81	15.45	16.57	14.20	12.51	-5.07%
YoY %	-15.28%	-42.58%	21.75%	-6.76%	16.69%	13.51%	-	-
Horiz. %	73.14%	86.33%	150.36%	123.50%	132.45%	113.51%	100.00%	-
EY	10.93	9.26	5.32	6.47	6.04	7.04	7.99	5.35%
YoY %	18.03%	74.06%	-17.77%	7.12%	-14.20%	-11.89%	-	-
Horiz. %	136.80%	115.89%	66.58%	80.98%	75.59%	88.11%	100.00%	-
DY	6.78	6.72	4.88	6.01	5.71	3.83	6.21	1.47%
YoY %	0.89%	37.70%	-18.80%	5.25%	49.09%	-38.33%	-	-
Horiz. %	109.18%	108.21%	78.58%	96.78%	91.95%	61.67%	100.00%	-
P/NAPS	4.07	4.10	5.86	6.17	8.56	9.09	10.74	-14.92%
YoY %	-0.73%	-30.03%	-5.02%	-27.92%	-5.83%	-15.36%	-	-
Horiz. %	37.90%	38.18%	54.56%	57.45%	79.70%	84.64%	100.00%	-

	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	CAGR
Price Multiplier on Announcement Date
Date	19/09/18	20/09/17	19/09/16	17/09/15	19/09/14	12/09/13	18/09/12	-
Price	2.29	2.32	3.32	3.12	3.73	4.19	4.29	-
P/RPS	0.51	0.53	0.78	0.79	1.01	1.58	1.58	-17.16%
YoY %	-3.77%	-32.05%	-1.27%	-21.78%	-36.08%	0.00%	-	-
Horiz. %	32.28%	33.54%	49.37%	50.00%	63.92%	100.00%	100.00%	-
P/EPS	8.88	10.53	19.04	14.47	16.05	14.23	12.81	-5.92%
YoY %	-15.67%	-44.70%	31.58%	-9.84%	12.79%	11.09%	-	-
Horiz. %	69.32%	82.20%	148.63%	112.96%	125.29%	111.09%	100.00%	-
EY	11.27	9.50	5.25	6.91	6.23	7.03	7.80	6.32%
YoY %	18.63%	80.95%	-24.02%	10.91%	-11.38%	-9.87%	-	-
Horiz. %	144.49%	121.79%	67.31%	88.59%	79.87%	90.13%	100.00%	-
DY	6.99	6.90	4.82	6.41	5.90	3.82	6.06	2.40%
YoY %	1.30%	43.15%	-24.80%	8.64%	54.45%	-36.96%	-	-
Horiz. %	115.35%	113.86%	79.54%	105.78%	97.36%	63.04%	100.00%	-
P/NAPS	3.95	4.00	5.93	5.78	8.29	9.11	11.00	-15.68%
YoY %	-1.25%	-32.55%	2.60%	-30.28%	-9.00%	-17.18%	-	-
Horiz. %	35.91%	36.36%	53.91%	52.55%	75.36%	82.82%	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 - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:30:00

OBV

10 Mins

BUY

2024-05-16 15:55:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 15:55:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-16 15:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-16 15:50:00

TURTLE SYSTEM 55

10 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

725

HLIND

HONG LEONG INDUSTRIES BHD

446

MPI

MALAYSIAN PACIFIC INDUSTRIES

443

PTRANS

PERAK TRANSIT BERHAD

402

HARTA

HARTALEGA HOLDINGS BHD

378

MYEG

MY E.G. SERVICES BHD

358

MBSB

MALAYSIA BUILDING SOCIETY BHD

351

YTLPOWR

YTL POWER INTERNATIONAL BHD

324

NOTION

NOTION VTEC BHD

316

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

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