[SPTOTO] YoY Cumulative 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- 40.77%

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
Cumulative Result
Revenue	4,214,880	4,259,844	4,257,469	4,079,083	3,826,151	2,982,014	2,697,341	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	321,760	312,372	278,039	306,584	415,257	400,675	452,819	-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	-108,523	-110,330	-103,078	-98,155	-126,492	-136,105	-134,884	-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	213,237	202,042	174,961	208,429	288,765	264,570	317,935	-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	206,248	195,277	168,825	201,469	282,642	254,581	309,350	-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	4,001,643	4,057,802	4,082,508	3,870,654	3,537,386	2,717,444	2,379,406	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	154,905	161,640	148,328	188,919	222,287	260,594	211,611	-5.06%
YoY %	-4.17%	8.97%	-21.49%	-15.01%	-14.70%	23.15%	-	-
Horiz. %	73.20%	76.39%	70.09%	89.28%	105.05%	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	25.95%	26.36%	22.76%	27.15%	41.14%	44.30%	49.77%	-
YoY %	-1.56%	15.82%	-16.17%	-34.01%	-7.13%	-10.99%	-	-
Horiz. %	52.14%	52.96%	45.73%	54.55%	82.66%	89.01%	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	312.91	316.25	315.73	302.28	284.01	223.14	203.95	7.39%
YoY %	-1.06%	0.16%	4.45%	6.43%	27.28%	9.41%	-	-
Horiz. %	153.42%	155.06%	154.81%	148.21%	139.25%	109.41%	100.00%	-
EPS	15.31	14.49	12.52	14.93	20.98	19.05	23.39	-6.81%
YoY %	5.66%	15.73%	-16.14%	-28.84%	10.13%	-18.55%	-	-
Horiz. %	65.46%	61.95%	53.53%	63.83%	89.70%	81.45%	100.00%	-
DPS	11.50	12.00	11.00	14.00	16.50	19.50	16.00	-5.35%
YoY %	-4.17%	9.09%	-21.43%	-15.15%	-15.38%	21.88%	-	-
Horiz. %	71.88%	75.00%	68.75%	87.50%	103.12%	121.88%	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	311.98	315.31	315.13	301.93	283.21	220.73	199.66	7.71%
YoY %	-1.06%	0.06%	4.37%	6.61%	28.31%	10.55%	-	-
Horiz. %	156.26%	157.92%	157.83%	151.22%	141.85%	110.55%	100.00%	-
EPS	15.27	14.45	12.50	14.91	20.92	18.84	22.90	-6.52%
YoY %	5.67%	15.60%	-16.16%	-28.73%	11.04%	-17.73%	-	-
Horiz. %	66.68%	63.10%	54.59%	65.11%	91.35%	82.27%	100.00%	-
DPS	11.47	11.96	10.98	13.98	16.45	19.29	15.66	-5.05%
YoY %	-4.10%	8.93%	-21.46%	-15.02%	-14.72%	23.18%	-	-
Horiz. %	73.24%	76.37%	70.11%	89.27%	105.04%	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	0.72	0.71	0.93	1.04	1.19	1.81	2.13	-16.53%
YoY %	1.41%	-23.66%	-10.58%	-12.61%	-34.25%	-15.02%	-	-
Horiz. %	33.80%	33.33%	43.66%	48.83%	55.87%	84.98%	100.00%	-
P/EPS	14.76	15.59	23.40	20.96	16.16	21.26	18.60	-3.77%
YoY %	-5.32%	-33.38%	11.64%	29.70%	-23.99%	14.30%	-	-
Horiz. %	79.35%	83.82%	125.81%	112.69%	86.88%	114.30%	100.00%	-
EY	6.78	6.41	4.27	4.77	6.19	4.70	5.38	3.92%
YoY %	5.77%	50.12%	-10.48%	-22.94%	31.70%	-12.64%	-	-
Horiz. %	126.02%	119.14%	79.37%	88.66%	115.06%	87.36%	100.00%	-
DY	5.09	5.31	3.75	4.47	4.87	4.81	3.68	5.55%
YoY %	-4.14%	41.60%	-16.11%	-8.21%	1.25%	30.71%	-	-
Horiz. %	138.32%	144.29%	101.90%	121.47%	132.34%	130.71%	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	0.76	0.66	0.94	1.13	1.18	1.76	2.06	-15.30%
YoY %	15.15%	-29.79%	-16.81%	-4.24%	-32.95%	-14.56%	-	-
Horiz. %	36.89%	32.04%	45.63%	54.85%	57.28%	85.44%	100.00%	-
P/EPS	15.48	14.49	23.80	22.97	16.02	20.63	18.00	-2.48%
YoY %	6.83%	-39.12%	3.61%	43.38%	-22.35%	14.61%	-	-
Horiz. %	86.00%	80.50%	132.22%	127.61%	89.00%	114.61%	100.00%	-
EY	6.46	6.90	4.20	4.35	6.24	4.85	5.56	2.53%
YoY %	-6.38%	64.29%	-3.45%	-30.29%	28.66%	-12.77%	-	-
Horiz. %	116.19%	124.10%	75.54%	78.24%	112.23%	87.23%	100.00%	-
DY	4.85	5.71	3.69	4.08	4.91	4.96	3.80	4.14%
YoY %	-15.06%	54.74%	-9.56%	-16.90%	-1.01%	30.53%	-	-
Horiz. %	127.63%	150.26%	97.11%	107.37%	129.21%	130.53%	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 - 15 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

658

HARTA

HARTALEGA HOLDINGS BHD

608

PTRANS

PERAK TRANSIT BERHAD

474

MPI

MALAYSIAN PACIFIC INDUSTRIES

473

HLIND

HONG LEONG INDUSTRIES BHD

471

YTLPOWR

YTL POWER INTERNATIONAL BHD

421

MYEG

MY E.G. SERVICES BHD

364

SUPERMX

SUPERMAX CORPORATION BHD

334

MBSB

MALAYSIA BUILDING SOCIETY BHD

315

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

1.20

-0.06

118,201,500

REVENUE

0.255

+0.01

117,838,900

MQTECH

0.02

0.00

102,959,000

HSI-CXG

0.215

+0.01

97,217,100

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

CAREPLS

0.35

-0.03

52,672,800

SUPERMX

1.01

-0.07

40,015,400

HSI-HUZ

0.22

-0.025

28,775,000

More active Stocks

F&N

33.20

+0.72

13,800

HEIM

24.78

+0.58

86,100

UTDPLT

26.04

+0.42

84,400

NESTLE

129.20

+0.20

6,700

HSI-CXO

0.315

+0.165

820,000

BURSA

8.23

+0.15

516,100

KSENG

6.13

+0.15

103,100

PPB

15.44

+0.14

39,800

MPI

32.66

+0.14

6,500

AEON

1.31

+0.11

8,317,800

More gainer Stocks

DLADY

32.60

-0.34

100

HARTA

3.57

-0.25

13,327,900

AIRPORT

10.18

-0.22

10,672,500

KOSSAN

2.59

-0.15

5,825,400

AJI

16.42

-0.14

27,700

AHEALTH

2.94

-0.13

305,200

APOLLO

6.78

-0.13

14,200

PTT

1.81

-0.12

408,600

KUAISHO-C17

0.08

-0.12

58,800

EQ8MY25

0.935

-0.115

1,000

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