[SPTOTO] YoY Cumulative Quarter Result on 31-Jan-2015 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Mar-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

31-Jan-2015 [#3]

Profit Trend

QoQ- 58.76%

YoY- 11.02%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Cumulative Result
Revenue	4,259,844	4,257,469	4,079,083	3,826,151	2,982,014	2,697,341	2,691,640	7.94%
YoY %	0.06%	4.37%	6.61%	28.31%	10.55%	0.21%	-	-
Horiz. %	158.26%	158.17%	151.55%	142.15%	110.79%	100.21%	100.00%	-
PBT	312,372	278,039	306,584	415,257	400,675	452,819	443,831	-5.68%
YoY %	12.35%	-9.31%	-26.17%	3.64%	-11.52%	2.03%	-	-
Horiz. %	70.38%	62.65%	69.08%	93.56%	90.28%	102.03%	100.00%	-
Tax	-110,330	-103,078	-98,155	-126,492	-136,105	-134,884	-128,124	-2.45%
YoY %	-7.04%	-5.02%	22.40%	7.06%	-0.91%	-5.28%	-	-
Horiz. %	86.11%	80.45%	76.61%	98.73%	106.23%	105.28%	100.00%	-
NP	202,042	174,961	208,429	288,765	264,570	317,935	315,707	-7.16%
YoY %	15.48%	-16.06%	-27.82%	9.15%	-16.78%	0.71%	-	-
Horiz. %	64.00%	55.42%	66.02%	91.47%	83.80%	100.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	195,277	168,825	201,469	282,642	254,581	309,350	310,517	-7.43%
YoY %	15.67%	-16.20%	-28.72%	11.02%	-17.70%	-0.38%	-	-
Horiz. %	62.89%	54.37%	64.88%	91.02%	81.99%	99.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.32%	37.07%	32.02%	30.46%	33.97%	29.79%	28.87%	-
YoY %	-4.72%	15.77%	5.12%	-10.33%	14.03%	3.19%	-	-
Horiz. %	122.34%	128.40%	110.91%	105.51%	117.67%	103.19%	100.00%	-
Total Cost	4,057,802	4,082,508	3,870,654	3,537,386	2,717,444	2,379,406	2,375,933	9.32%
YoY %	-0.61%	5.47%	9.42%	30.17%	14.21%	0.15%	-	-
Horiz. %	170.79%	171.83%	162.91%	148.88%	114.37%	100.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	740,850	741,643	742,183	687,070	574,644	621,609	507,948	6.48%
YoY %	-0.11%	-0.07%	8.02%	19.56%	-7.56%	22.38%	-	-
Horiz. %	145.85%	146.01%	146.11%	135.26%	113.13%	122.38%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Dividend
Div	161,640	148,328	188,919	222,287	260,594	211,611	294,075	-9.48%
YoY %	8.97%	-21.49%	-15.01%	-14.70%	23.15%	-28.04%	-	-
Horiz. %	54.97%	50.44%	64.24%	75.59%	88.61%	71.96%	100.00%	-
Div Payout %	82.77%	87.86%	93.77%	78.65%	102.36%	68.41%	94.71%	-
YoY %	-5.79%	-6.30%	19.22%	-23.16%	49.63%	-27.77%	-	-
Horiz. %	87.39%	92.77%	99.01%	83.04%	108.08%	72.23%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Equity
Net Worth	740,850	741,643	742,183	687,070	574,644	621,609	507,948	6.48%
YoY %	-0.11%	-0.07%	8.02%	19.56%	-7.56%	22.38%	-	-
Horiz. %	145.85%	146.01%	146.11%	135.26%	113.13%	122.38%	100.00%	-
NOSH	1,351,000	1,348,442	1,349,423	1,347,197	1,336,383	1,322,573	1,336,706	0.17%
YoY %	0.19%	-0.07%	0.17%	0.81%	1.04%	-1.06%	-	-
Horiz. %	101.07%	100.88%	100.95%	100.78%	99.98%	98.94%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Ratio Analysis
NP Margin	4.74%	4.11%	5.11%	7.55%	8.87%	11.79%	11.73%	-
YoY %	15.33%	-19.57%	-32.32%	-14.88%	-24.77%	0.51%	-	-
Horiz. %	40.41%	35.04%	43.56%	64.36%	75.62%	100.51%	100.00%	-
ROE	26.36%	22.76%	27.15%	41.14%	44.30%	49.77%	61.13%	-
YoY %	15.82%	-16.17%	-34.01%	-7.13%	-10.99%	-18.58%	-	-
Horiz. %	43.12%	37.23%	44.41%	67.30%	72.47%	81.42%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Per Share
RPS	316.25	315.73	302.28	284.01	223.14	203.95	201.36	7.80%
YoY %	0.16%	4.45%	6.43%	27.28%	9.41%	1.29%	-	-
Horiz. %	157.06%	156.80%	150.12%	141.05%	110.82%	101.29%	100.00%	-
EPS	14.49	12.52	14.93	20.98	19.05	23.39	23.23	-7.55%
YoY %	15.73%	-16.14%	-28.84%	10.13%	-18.55%	0.69%	-	-
Horiz. %	62.38%	53.90%	64.27%	90.31%	82.01%	100.69%	100.00%	-
DPS	12.00	11.00	14.00	16.50	19.50	16.00	22.00	-9.60%
YoY %	9.09%	-21.43%	-15.15%	-15.38%	21.88%	-27.27%	-	-
Horiz. %	54.55%	50.00%	63.64%	75.00%	88.64%	72.73%	100.00%	-
NAPS	0.55	0.55	0.55	0.51	0.43	0.47	0.38	6.35%
YoY %	0.00%	0.00%	7.84%	18.60%	-8.51%	23.68%	-	-
Horiz. %	144.74%	144.74%	144.74%	134.21%	113.16%	123.68%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,344,665
RPS	315.31	315.13	301.93	283.21	220.73	199.66	199.23	7.94%
YoY %	0.06%	4.37%	6.61%	28.31%	10.55%	0.22%	-	-
Horiz. %	158.26%	158.17%	151.55%	142.15%	110.79%	100.22%	100.00%	-
EPS	14.45	12.50	14.91	20.92	18.84	22.90	22.98	-7.43%
YoY %	15.60%	-16.16%	-28.73%	11.04%	-17.73%	-0.35%	-	-
Horiz. %	62.88%	54.40%	64.88%	91.04%	81.98%	99.65%	100.00%	-
DPS	11.96	10.98	13.98	16.45	19.29	15.66	21.77	-9.49%
YoY %	8.93%	-21.46%	-15.02%	-14.72%	23.18%	-28.07%	-	-
Horiz. %	54.94%	50.44%	64.22%	75.56%	88.61%	71.93%	100.00%	-
NAPS	0.5484	0.549	0.5494	0.5086	0.4253	0.4601	0.376	6.48%
YoY %	-0.11%	-0.07%	8.02%	19.59%	-7.56%	22.37%	-	-
Horiz. %	145.85%	146.01%	146.12%	135.27%	113.11%	122.37%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	31/01/12	-
Price	2.26	2.93	3.13	3.39	4.05	4.35	4.28	-
P/RPS	0.71	0.93	1.04	1.19	1.81	2.13	2.13	-16.71%
YoY %	-23.66%	-10.58%	-12.61%	-34.25%	-15.02%	0.00%	-	-
Horiz. %	33.33%	43.66%	48.83%	55.87%	84.98%	100.00%	100.00%	-
P/EPS	15.59	23.40	20.96	16.16	21.26	18.60	18.42	-2.73%
YoY %	-33.38%	11.64%	29.70%	-23.99%	14.30%	0.98%	-	-
Horiz. %	84.64%	127.04%	113.79%	87.73%	115.42%	100.98%	100.00%	-
EY	6.41	4.27	4.77	6.19	4.70	5.38	5.43	2.80%
YoY %	50.12%	-10.48%	-22.94%	31.70%	-12.64%	-0.92%	-	-
Horiz. %	118.05%	78.64%	87.85%	114.00%	86.56%	99.08%	100.00%	-
DY	5.31	3.75	4.47	4.87	4.81	3.68	5.14	0.54%
YoY %	41.60%	-16.11%	-8.21%	1.25%	30.71%	-28.40%	-	-
Horiz. %	103.31%	72.96%	86.96%	94.75%	93.58%	71.60%	100.00%	-
P/NAPS	4.11	5.33	5.69	6.65	9.42	9.26	11.26	-15.44%
YoY %	-22.89%	-6.33%	-14.44%	-29.41%	1.73%	-17.76%	-	-
Horiz. %	36.50%	47.34%	50.53%	59.06%	83.66%	82.24%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Price Multiplier on Announcement Date
Date	16/03/18	16/03/17	18/03/16	18/03/15	17/03/14	18/03/13	21/03/12	-
Price	2.10	2.98	3.43	3.36	3.93	4.21	4.30	-
P/RPS	0.66	0.94	1.13	1.18	1.76	2.06	2.14	-17.78%
YoY %	-29.79%	-16.81%	-4.24%	-32.95%	-14.56%	-3.74%	-	-
Horiz. %	30.84%	43.93%	52.80%	55.14%	82.24%	96.26%	100.00%	-
P/EPS	14.49	23.80	22.97	16.02	20.63	18.00	18.51	-3.99%
YoY %	-39.12%	3.61%	43.38%	-22.35%	14.61%	-2.76%	-	-
Horiz. %	78.28%	128.58%	124.10%	86.55%	111.45%	97.24%	100.00%	-
EY	6.90	4.20	4.35	6.24	4.85	5.56	5.40	4.16%
YoY %	64.29%	-3.45%	-30.29%	28.66%	-12.77%	2.96%	-	-
Horiz. %	127.78%	77.78%	80.56%	115.56%	89.81%	102.96%	100.00%	-
DY	5.71	3.69	4.08	4.91	4.96	3.80	5.12	1.83%
YoY %	54.74%	-9.56%	-16.90%	-1.01%	30.53%	-25.78%	-	-
Horiz. %	111.52%	72.07%	79.69%	95.90%	96.88%	74.22%	100.00%	-
P/NAPS	3.82	5.42	6.24	6.59	9.14	8.96	11.32	-16.54%
YoY %	-29.52%	-13.14%	-5.31%	-27.90%	2.01%	-20.85%	-	-
Horiz. %	33.75%	47.88%	55.12%	58.22%	80.74%	79.15%	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 - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 14:55:00

EMA 5

5 Mins

SELL

2024-05-16 14:50:00

ADX

10 Mins

SELL

2024-05-16 12:15:00

EMA 5

5 Mins

BUY

2024-05-16 12:15:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-16 12:10:00

EMA 5

10 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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

629

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

425

PTRANS

PERAK TRANSIT BERHAD

423

YTLPOWR

YTL POWER INTERNATIONAL BHD

417

HLIND

HONG LEONG INDUSTRIES BHD

417

MYEG

MY E.G. SERVICES BHD

369

MBSB

MALAYSIA BUILDING SOCIETY BHD

333

SUPERMX

SUPERMAX CORPORATION BHD

323

Daily Stocks

HSI-CXG

0.235

+0.03

272,896,500

REVENUE

0.24

-0.005

263,484,200

TOPGLOV

1.16

-0.10

220,504,200

HSI-HUZ

0.205

-0.04

214,111,200

MQTECH

0.02

0.00

154,556,300

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.34

-0.04

87,752,100

SUPERMX

0.995

-0.085

78,769,900

EDUSPEC-OR

0.005

0.00

75,002,700

SINKUNG

0.15

+0.01

68,758,200

More active Stocks

MPI

33.98

+1.46

114,500

F&N

33.48

+1.00

120,800

UTDPLT

26.28

+0.66

241,900

NESTLE

129.60

+0.60

20,200

HEIM

24.72

+0.52

192,000

PANAMY

19.62

+0.36

16,200

KSENG

6.30

+0.32

416,800

CARLSBG

19.94

+0.32

221,400

ALLIANZ

22.00

+0.32

30,700

PENTA

4.73

+0.28

3,277,100

More gainer Stocks

HARTA

3.49

-0.33

27,131,000

AJI

16.26

-0.30

123,500

AIRPORT

10.12

-0.28

18,317,200

KOSSAN

2.50

-0.24

14,369,400

KOSSAN-C60

0.585

-0.195

326,000

AHEALTH

2.93

-0.14

677,300

ICAP

3.30

-0.14

257,700

HARTA-C1W

0.395

-0.12

1,169,900

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.79

-0.12

54,600

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