[SPTOTO] YoY Annualized Quarter Result on 31-Jul-2017 [#1]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
20-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- 23.18%
YoY- 26.51%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 5,747,592 0 6,003,320 5,887,316 5,742,428 5,308,292 4,975,540 2.82%
PBT 411,496 0 532,184 470,068 385,604 451,932 482,744 -3.04%
Tax -139,740 0 -171,544 -159,432 -140,084 -141,456 -156,740 -2.19%
NP 271,756 0 360,640 310,636 245,520 310,476 326,004 -3.45%
-
NP to SH 267,820 0 347,548 297,248 234,964 289,868 313,356 -2.99%
-
Tax Rate 33.96% - 32.23% 33.92% 36.33% 31.30% 32.47% -
Total Cost 5,475,836 0 5,642,680 5,576,680 5,496,908 4,997,816 4,649,536 3.21%
-
Net Worth 781,259 0 781,259 782,231 754,471 726,014 606,756 5.01%
Dividend
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 215,520 - 215,520 215,788 215,563 268,894 296,636 -5.99%
Div Payout % 80.47% - 62.01% 72.60% 91.74% 92.76% 94.66% -
Equity
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 781,259 0 781,259 782,231 754,471 726,014 606,756 5.01%
NOSH 1,351,000 1,347,000 1,351,000 1,348,675 1,347,270 1,344,471 1,348,347 0.03%
Ratio Analysis
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 4.73% 0.00% 6.01% 5.28% 4.28% 5.85% 6.55% -
ROE 34.28% 0.00% 44.49% 38.00% 31.14% 39.93% 51.64% -
Per Share
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 426.70 0.00 445.68 436.53 426.23 394.82 369.01 2.84%
EPS 19.88 0.00 25.80 22.04 17.44 21.56 23.24 -2.97%
DPS 16.00 0.00 16.00 16.00 16.00 20.00 22.00 -5.97%
NAPS 0.58 0.00 0.58 0.58 0.56 0.54 0.45 5.03%
Adjusted Per Share Value based on latest NOSH - 1,348,675
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 425.43 0.00 444.36 435.77 425.05 392.92 368.29 2.82%
EPS 19.82 0.00 25.73 22.00 17.39 21.46 23.19 -2.99%
DPS 15.95 0.00 15.95 15.97 15.96 19.90 21.96 -5.99%
NAPS 0.5783 0.00 0.5783 0.579 0.5585 0.5374 0.4491 5.01%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/09/19 28/09/18 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 2.64 2.37 2.36 2.38 3.28 3.33 3.85 -
P/RPS 0.62 0.00 0.53 0.55 0.77 0.84 1.04 -9.52%
P/EPS 13.28 0.00 9.15 10.80 18.81 15.45 16.57 -4.19%
EY 7.53 0.00 10.93 9.26 5.32 6.47 6.04 4.35%
DY 6.06 0.00 6.78 6.72 4.88 6.01 5.71 1.15%
P/NAPS 4.55 0.00 4.07 4.10 5.86 6.17 8.56 -11.50%
Price Multiplier on Announcement Date
30/09/19 30/09/18 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 19/11/19 - 19/09/18 20/09/17 19/09/16 17/09/15 19/09/14 -
Price 2.56 0.00 2.29 2.32 3.32 3.12 3.73 -
P/RPS 0.60 0.00 0.51 0.53 0.78 0.79 1.01 -9.58%
P/EPS 12.88 0.00 8.88 10.53 19.04 14.47 16.05 -4.16%
EY 7.77 0.00 11.27 9.50 5.25 6.91 6.23 4.36%
DY 6.25 0.00 6.99 6.90 4.82 6.41 5.90 1.12%
P/NAPS 4.41 0.00 3.95 4.00 5.93 5.78 8.29 -11.49%

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