[SPTOTO] YoY Annualized Quarter Result on 31-Oct-2017 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
18-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- -8.46%
YoY- 12.54%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 5,689,830 0 5,706,626 5,711,082 5,780,830 5,512,108 4,996,048 2.54%
PBT 396,536 0 454,666 427,198 383,566 455,828 527,846 -5.38%
Tax -134,990 0 -149,010 -145,512 -132,674 -154,612 -163,624 -3.65%
NP 261,546 0 305,656 281,686 250,892 301,216 364,222 -6.20%
-
NP to SH 257,786 0 294,354 272,088 241,778 286,232 356,054 -6.05%
-
Tax Rate 34.04% - 32.77% 34.06% 34.59% 33.92% 31.00% -
Total Cost 5,428,284 0 5,400,970 5,429,396 5,529,938 5,210,892 4,631,826 3.11%
-
Net Worth 794,729 0 794,729 781,259 768,190 792,105 633,404 4.48%
Dividend
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 215,520 - 215,520 215,520 215,632 268,510 309,963 -6.78%
Div Payout % 83.60% - 73.22% 79.21% 89.19% 93.81% 87.06% -
Equity
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 794,729 0 794,729 781,259 768,190 792,105 633,404 4.48%
NOSH 1,351,000 1,347,000 1,351,000 1,351,000 1,347,703 1,342,551 1,347,668 0.04%
Ratio Analysis
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 4.60% 0.00% 5.36% 4.93% 4.34% 5.46% 7.29% -
ROE 32.44% 0.00% 37.04% 34.83% 31.47% 36.14% 56.21% -
Per Share
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 422.41 0.00 423.65 423.99 428.94 410.57 370.72 2.55%
EPS 19.14 0.00 21.86 20.20 17.94 21.32 26.42 -6.04%
DPS 16.00 0.00 16.00 16.00 16.00 20.00 23.00 -6.77%
NAPS 0.59 0.00 0.59 0.58 0.57 0.59 0.47 4.49%
Adjusted Per Share Value based on latest NOSH - 1,351,000
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 421.16 0.00 422.40 422.73 427.89 408.00 369.80 2.54%
EPS 19.08 0.00 21.79 20.14 17.90 21.19 26.35 -6.05%
DPS 15.95 0.00 15.95 15.95 15.96 19.87 22.94 -6.78%
NAPS 0.5883 0.00 0.5883 0.5783 0.5686 0.5863 0.4688 4.48%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 2.58 2.11 2.10 2.41 3.19 3.20 3.61 -
P/RPS 0.61 0.00 0.50 0.57 0.74 0.78 0.97 -8.58%
P/EPS 13.48 0.00 9.61 11.93 17.78 15.01 13.66 -0.25%
EY 7.42 0.00 10.41 8.38 5.62 6.66 7.32 0.26%
DY 6.20 0.00 7.62 6.64 5.02 6.25 6.37 -0.52%
P/NAPS 4.37 0.00 3.56 4.16 5.60 5.42 7.68 -10.33%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 18/02/20 - 14/12/18 18/12/17 16/12/16 18/12/15 18/12/14 -
Price 2.63 0.00 2.17 2.28 3.06 3.00 3.48 -
P/RPS 0.62 0.00 0.51 0.54 0.71 0.73 0.94 -7.73%
P/EPS 13.74 0.00 9.93 11.29 17.06 14.07 13.17 0.82%
EY 7.28 0.00 10.07 8.86 5.86 7.11 7.59 -0.80%
DY 6.08 0.00 7.37 7.02 5.23 6.67 6.61 -1.60%
P/NAPS 4.46 0.00 3.68 3.93 5.37 5.08 7.40 -9.32%

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