[SPTOTO] YoY 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- -6.51%

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
Quarter Result
Revenue	1,500,830	1,471,829	1,435,607	1,327,073	1,243,885	887,103	899,909	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	133,046	117,517	96,401	112,983	120,686	148,369	160,875	-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	-42,886	-39,858	-35,021	-35,364	-39,185	-47,097	-46,146	-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	90,160	77,659	61,380	77,619	81,501	101,272	114,729	-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	86,887	74,312	58,741	72,467	78,339	98,790	110,687	-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	1,410,670	1,394,170	1,374,227	1,249,454	1,162,384	785,831	785,180	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	53,880	53,947	53,890	67,223	74,159	53,690	85,957	-7.48%
YoY %	-0.12%	0.11%	-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	11.12%	9.50%	7.79%	9.98%	12.91%	16.00%	21.46%	-
YoY %	17.05%	21.95%	-21.94%	-22.70%	-19.31%	-25.44%	-	-
Horiz. %	51.82%	44.27%	36.30%	46.51%	60.16%	74.56%	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	111.42	109.13	106.56	98.71	92.25	66.09	68.05	8.56%
YoY %	2.10%	2.41%	7.95%	7.00%	39.58%	-2.88%	-	-
Horiz. %	163.73%	160.37%	156.59%	145.06%	135.56%	97.12%	100.00%	-
EPS	6.45	5.51	4.36	5.39	5.81	7.36	8.37	-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	4.00	4.00	4.00	5.00	5.50	4.00	6.50	-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	111.09	108.94	106.26	98.23	92.07	65.66	66.61	8.89%
YoY %	1.97%	2.52%	8.17%	6.69%	40.22%	-1.43%	-	-
Horiz. %	166.78%	163.55%	159.53%	147.47%	138.22%	98.57%	100.00%	-
EPS	6.43	5.50	4.35	5.36	5.80	7.31	8.19	-3.95%
YoY %	16.91%	26.44%	-18.84%	-7.59%	-20.66%	-10.74%	-	-
Horiz. %	78.51%	67.16%	53.11%	65.45%	70.82%	89.26%	100.00%	-
DPS	3.99	3.99	3.99	4.98	5.49	3.97	6.36	-7.47%
YoY %	0.00%	0.00%	-19.88%	-9.29%	38.29%	-37.58%	-	-
Horiz. %	62.74%	62.74%	62.74%	78.30%	86.32%	62.42%	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	2.12	2.18	3.08	3.37	4.17	6.32	6.16	-16.28%
YoY %	-2.75%	-29.22%	-8.61%	-19.18%	-34.02%	2.60%	-	-
Horiz. %	34.42%	35.39%	50.00%	54.71%	67.69%	102.60%	100.00%	-
P/EPS	36.59	43.19	75.23	61.78	66.27	56.79	50.06	-5.08%
YoY %	-15.28%	-42.59%	21.77%	-6.78%	16.69%	13.44%	-	-
Horiz. %	73.09%	86.28%	150.28%	123.41%	132.38%	113.44%	100.00%	-
EY	2.73	2.32	1.33	1.62	1.51	1.76	2.00	5.32%
YoY %	17.67%	74.44%	-17.90%	7.28%	-14.20%	-12.00%	-	-
Horiz. %	136.50%	116.00%	66.50%	81.00%	75.50%	88.00%	100.00%	-
DY	1.69	1.68	1.22	1.50	1.43	0.96	1.55	1.45%
YoY %	0.60%	37.70%	-18.67%	4.90%	48.96%	-38.06%	-	-
Horiz. %	109.03%	108.39%	78.71%	96.77%	92.26%	61.94%	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	2.06	2.13	3.12	3.16	4.04	6.34	6.30	-16.99%
YoY %	-3.29%	-31.73%	-1.27%	-21.78%	-36.28%	0.63%	-	-
Horiz. %	32.70%	33.81%	49.52%	50.16%	64.13%	100.63%	100.00%	-
P/EPS	35.50	42.11	76.15	57.88	64.20	56.93	51.25	-5.93%
YoY %	-15.70%	-44.70%	31.57%	-9.84%	12.77%	11.08%	-	-
Horiz. %	69.27%	82.17%	148.59%	112.94%	125.27%	111.08%	100.00%	-
EY	2.82	2.38	1.31	1.73	1.56	1.76	1.95	6.33%
YoY %	18.49%	81.68%	-24.28%	10.90%	-11.36%	-9.74%	-	-
Horiz. %	144.62%	122.05%	67.18%	88.72%	80.00%	90.26%	100.00%	-
DY	1.75	1.72	1.20	1.60	1.47	0.95	1.52	2.37%
YoY %	1.74%	43.33%	-25.00%	8.84%	54.74%	-37.50%	-	-
Horiz. %	115.13%	113.16%	78.95%	105.26%	96.71%	62.50%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos