[SPTOTO] YoY TTM Result on 30-Apr-2014 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

17-Jun-2014

Admission Sponsor

Sponsor

Financial Year

30-Apr-2014

Quarter

30-Apr-2014 [#4]

Profit Trend

QoQ- -1.9%

YoY- -15.86%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
TTM Result
Revenue	5,734,546	5,563,229	5,283,649	4,340,862	3,628,307	3,607,766	3,433,659	8.91%
YoY %	3.08%	5.29%	21.72%	19.64%	0.57%	5.07%	-	-
Horiz. %	167.01%	162.02%	153.88%	126.42%	105.67%	105.07%	100.00%	-
PBT	380,204	446,264	533,143	500,245	568,873	576,625	505,909	-4.64%
YoY %	-14.80%	-16.30%	6.58%	-12.06%	-1.34%	13.98%	-	-
Horiz. %	75.15%	88.21%	105.38%	98.88%	112.45%	113.98%	100.00%	-
Tax	-129,393	-130,844	-161,630	-161,842	-173,141	-164,920	-150,187	-2.45%
YoY %	1.11%	19.05%	0.13%	6.53%	-4.98%	-9.81%	-	-
Horiz. %	86.15%	87.12%	107.62%	107.76%	115.28%	109.81%	100.00%	-
NP	250,811	315,420	371,513	338,403	395,732	411,705	355,722	-5.65%
YoY %	-20.48%	-15.10%	9.78%	-14.49%	-3.88%	15.74%	-	-
Horiz. %	70.51%	88.67%	104.44%	95.13%	111.25%	115.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	241,313	306,183	360,153	323,938	384,977	401,724	348,098	-5.91%
YoY %	-21.19%	-14.99%	11.18%	-15.86%	-4.17%	15.41%	-	-
Horiz. %	69.32%	87.96%	103.46%	93.06%	110.59%	115.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.03%	29.32%	30.32%	32.35%	30.44%	28.60%	29.69%	-
YoY %	16.06%	-3.30%	-6.28%	6.27%	6.43%	-3.67%	-	-
Horiz. %	114.62%	98.75%	102.12%	108.96%	102.53%	96.33%	100.00%	-
Total Cost	5,483,735	5,247,809	4,912,136	4,002,459	3,232,575	3,196,061	3,077,937	10.09%
YoY %	4.50%	6.83%	22.73%	23.82%	1.14%	3.84%	-	-
Horiz. %	178.16%	170.50%	159.59%	130.04%	105.02%	103.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	767,995	768,172	685,105	607,699	566,191	478,637	454,722	9.11%
YoY %	-0.02%	12.12%	12.74%	7.33%	18.29%	5.26%	-	-
Horiz. %	168.89%	168.93%	150.66%	133.64%	124.51%	105.26%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Dividend
Div	188,631	255,542	289,497	352,857	265,425	360,577	280,856	-6.41%
YoY %	-26.18%	-11.73%	-17.96%	32.94%	-26.39%	28.39%	-	-
Horiz. %	67.16%	90.99%	103.08%	125.64%	94.51%	128.39%	100.00%	-
Div Payout %	78.17%	83.46%	80.38%	108.93%	68.95%	89.76%	80.68%	-
YoY %	-6.34%	3.83%	-26.21%	57.98%	-23.18%	11.25%	-	-
Horiz. %	96.89%	103.45%	99.63%	135.01%	85.46%	111.25%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Equity
Net Worth	767,995	768,172	685,105	607,699	566,191	478,637	454,722	9.11%
YoY %	-0.02%	12.12%	12.74%	7.33%	18.29%	5.26%	-	-
Horiz. %	168.89%	168.93%	150.66%	133.64%	124.51%	105.26%	100.00%	-
NOSH	1,347,360	1,347,670	1,343,344	1,321,085	1,348,074	1,329,548	1,337,419	0.12%
YoY %	-0.02%	0.32%	1.68%	-2.00%	1.39%	-0.59%	-	-
Horiz. %	100.74%	100.77%	100.44%	98.78%	100.80%	99.41%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Ratio Analysis
NP Margin	4.37%	5.67%	7.03%	7.80%	10.91%	11.41%	10.36%	-
YoY %	-22.93%	-19.35%	-9.87%	-28.51%	-4.38%	10.14%	-	-
Horiz. %	42.18%	54.73%	67.86%	75.29%	105.31%	110.14%	100.00%	-
ROE	31.42%	39.86%	52.57%	53.31%	67.99%	83.93%	76.55%	-
YoY %	-21.17%	-24.18%	-1.39%	-21.59%	-18.99%	9.64%	-	-
Horiz. %	41.05%	52.07%	68.67%	69.64%	88.82%	109.64%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Per Share
RPS	425.61	412.80	393.32	328.58	269.15	271.35	256.74	8.78%
YoY %	3.10%	4.95%	19.70%	22.08%	-0.81%	5.69%	-	-
Horiz. %	165.77%	160.79%	153.20%	127.98%	104.83%	105.69%	100.00%	-
EPS	17.91	22.72	26.81	24.52	28.56	30.22	26.03	-6.03%
YoY %	-21.17%	-15.26%	9.34%	-14.15%	-5.49%	16.10%	-	-
Horiz. %	68.81%	87.28%	103.00%	94.20%	109.72%	116.10%	100.00%	-
DPS	14.00	19.00	21.50	26.50	20.00	27.00	21.00	-6.52%
YoY %	-26.32%	-11.63%	-18.87%	32.50%	-25.93%	28.57%	-	-
Horiz. %	66.67%	90.48%	102.38%	126.19%	95.24%	128.57%	100.00%	-
NAPS	0.57	0.57	0.51	0.46	0.42	0.36	0.34	8.98%
YoY %	0.00%	11.76%	10.87%	9.52%	16.67%	5.88%	-	-
Horiz. %	167.65%	167.65%	150.00%	135.29%	123.53%	105.88%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,321,085
RPS	424.47	411.79	391.09	321.31	268.56	267.04	254.16	8.91%
YoY %	3.08%	5.29%	21.72%	19.64%	0.57%	5.07%	-	-
Horiz. %	167.01%	162.02%	153.88%	126.42%	105.67%	105.07%	100.00%	-
EPS	17.86	22.66	26.66	23.98	28.50	29.74	25.77	-5.92%
YoY %	-21.18%	-15.00%	11.18%	-15.86%	-4.17%	15.41%	-	-
Horiz. %	69.31%	87.93%	103.45%	93.05%	110.59%	115.41%	100.00%	-
DPS	13.96	18.92	21.43	26.12	19.65	26.69	20.79	-6.41%
YoY %	-26.22%	-11.71%	-17.96%	32.93%	-26.38%	28.38%	-	-
Horiz. %	67.15%	91.01%	103.08%	125.64%	94.52%	128.38%	100.00%	-
NAPS	0.5685	0.5686	0.5071	0.4498	0.4191	0.3543	0.3366	9.11%
YoY %	-0.02%	12.13%	12.74%	7.33%	18.29%	5.26%	-	-
Horiz. %	168.89%	168.92%	150.65%	133.63%	124.51%	105.26%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/17	29/04/16	30/04/15	30/04/14	30/04/13	30/04/12	29/04/11	-
Price	2.81	3.04	3.26	3.89	4.20	4.23	4.13	-
P/RPS	0.66	0.74	0.83	1.18	1.56	1.56	1.61	-13.79%
YoY %	-10.81%	-10.84%	-29.66%	-24.36%	0.00%	-3.11%	-	-
Horiz. %	40.99%	45.96%	51.55%	73.29%	96.89%	96.89%	100.00%	-
P/EPS	15.69	13.38	12.16	15.86	14.71	14.00	15.87	-0.18%
YoY %	17.26%	10.03%	-23.33%	7.82%	5.07%	-11.78%	-	-
Horiz. %	98.87%	84.31%	76.62%	99.94%	92.69%	88.22%	100.00%	-
EY	6.37	7.47	8.22	6.30	6.80	7.14	6.30	0.18%
YoY %	-14.73%	-9.12%	30.48%	-7.35%	-4.76%	13.33%	-	-
Horiz. %	101.11%	118.57%	130.48%	100.00%	107.94%	113.33%	100.00%	-
DY	4.98	6.25	6.60	6.81	4.76	6.38	5.08	-0.33%
YoY %	-20.32%	-5.30%	-3.08%	43.07%	-25.39%	25.59%	-	-
Horiz. %	98.03%	123.03%	129.92%	134.06%	93.70%	125.59%	100.00%	-
P/NAPS	4.93	5.33	6.39	8.46	10.00	11.75	12.15	-13.94%
YoY %	-7.50%	-16.59%	-24.47%	-15.40%	-14.89%	-3.29%	-	-
Horiz. %	40.58%	43.87%	52.59%	69.63%	82.30%	96.71%	100.00%	-

	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Price Multiplier on Announcement Date
Date	20/06/17	20/06/16	18/06/15	17/06/14	18/06/13	18/06/12	20/06/11	-
Price	2.57	2.90	3.26	3.80	4.29	4.14	4.42	-
P/RPS	0.60	0.70	0.83	1.16	1.59	1.53	1.72	-16.08%
YoY %	-14.29%	-15.66%	-28.45%	-27.04%	3.92%	-11.05%	-	-
Horiz. %	34.88%	40.70%	48.26%	67.44%	92.44%	88.95%	100.00%	-
P/EPS	14.35	12.76	12.16	15.50	15.02	13.70	16.98	-2.76%
YoY %	12.46%	4.93%	-21.55%	3.20%	9.64%	-19.32%	-	-
Horiz. %	84.51%	75.15%	71.61%	91.28%	88.46%	80.68%	100.00%	-
EY	6.97	7.83	8.22	6.45	6.66	7.30	5.89	2.84%
YoY %	-10.98%	-4.74%	27.44%	-3.15%	-8.77%	23.94%	-	-
Horiz. %	118.34%	132.94%	139.56%	109.51%	113.07%	123.94%	100.00%	-
DY	5.45	6.55	6.60	6.97	4.66	6.52	4.75	2.31%
YoY %	-16.79%	-0.76%	-5.31%	49.57%	-28.53%	37.26%	-	-
Horiz. %	114.74%	137.89%	138.95%	146.74%	98.11%	137.26%	100.00%	-
P/NAPS	4.51	5.09	6.39	8.26	10.21	11.50	13.00	-16.16%
YoY %	-11.39%	-20.34%	-22.64%	-19.10%	-11.22%	-11.54%	-	-
Horiz. %	34.69%	39.15%	49.15%	63.54%	78.54%	88.46%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 07 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 16:40:00

EMA 5

10 Mins

BUY

2024-05-07 16:30:00

EMA 5

10 Mins

SELL

2024-05-07 16:10:00

EMA 5

10 Mins

BUY

2024-05-07 16:05:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-07 16:00:00

EMA 5

5 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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

344

MPI

MALAYSIAN PACIFIC INDUSTRIES

343

HLIND

HONG LEONG INDUSTRIES BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

326

CAPITALA

CAPITAL A BERHAD

284

MYEG

MY E.G. SERVICES BHD

282

DNEX

DAGANG NEXCHANGE BERHAD

277

SNS

SNS NETWORK TECHNOLOGY BERHAD

228

RANHILL

RANHILL UTILITIES BERHAD

222

Daily Stocks

INGENIEU

0.085

-0.025

856,141,500

INIX-OR

0.02

0.00

141,839,900

TWL

0.025

0.00

126,277,900

ICONIC

0.13

+0.015

125,972,400

HSI-CXG

0.165

-0.015

119,324,100

MYEG

0.92

+0.005

111,543,500

ICONIC-WA

0.045

0.00

105,060,400

CAPITALA

0.90

+0.06

90,134,700

HSI-HUT

0.21

+0.005

87,152,100

VELESTO

0.27

+0.005

85,685,500

More active Stocks

CARLSBG

19.40

+0.70

587,600

HLFG

17.52

+0.42

569,300

HEIM

23.72

+0.40

223,300

CHGP

2.80

+0.39

2,231,500

HLBANK

19.70

+0.36

940,700

PANAMY

19.46

+0.34

75,900

MPI

31.30

+0.30

235,800

NESTLE

128.30

+0.30

77,000

PETDAG

21.88

+0.22

232,500

RANHILL

1.38

+0.19

42,141,800

More gainer Stocks

AJI

19.54

-0.50

510,400

DLADY

34.30

-0.20

16,700

BIPORT

6.11

-0.19

1,100

ORIENT

6.97

-0.18

1,220,900

SAM

5.36

-0.18

604,900

PLB

1.01

-0.14

63,800

MAHSING-C61

0.07

-0.13

500

HENGYUAN

2.85

-0.12

1,062,400

LPI

12.08

-0.12

96,700

KUAISHO-C17

0.08

-0.12

58,800

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