[SPTOTO] YoY TTM Result on 30-Apr-2015 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Jun-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

30-Apr-2015 [#4]

Profit Trend

QoQ- 2.32%

YoY- 11.18%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
TTM Result
Revenue	5,197,792	5,734,546	5,563,229	5,283,649	4,340,862	3,628,307	3,607,766	5.22%
YoY %	-9.36%	3.08%	5.29%	21.72%	19.64%	0.57%	-	-
Horiz. %	144.07%	158.95%	154.20%	146.45%	120.32%	100.57%	100.00%	-
PBT	270,947	380,204	446,264	533,143	500,245	568,873	576,625	-9.99%
YoY %	-28.74%	-14.80%	-16.30%	6.58%	-12.06%	-1.34%	-	-
Horiz. %	46.99%	65.94%	77.39%	92.46%	86.75%	98.66%	100.00%	-
Tax	-121,592	-129,393	-130,844	-161,630	-161,842	-173,141	-164,920	-4.16%
YoY %	6.03%	1.11%	19.05%	0.13%	6.53%	-4.98%	-	-
Horiz. %	73.73%	78.46%	79.34%	98.01%	98.13%	104.98%	100.00%	-
NP	149,355	250,811	315,420	371,513	338,403	395,732	411,705	-13.18%
YoY %	-40.45%	-20.48%	-15.10%	9.78%	-14.49%	-3.88%	-	-
Horiz. %	36.28%	60.92%	76.61%	90.24%	82.20%	96.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	148,158	241,313	306,183	360,153	323,938	384,977	401,724	-12.98%
YoY %	-38.60%	-21.19%	-14.99%	11.18%	-15.86%	-4.17%	-	-
Horiz. %	36.88%	60.07%	76.22%	89.65%	80.64%	95.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.88%	34.03%	29.32%	30.32%	32.35%	30.44%	28.60%	-
YoY %	31.88%	16.06%	-3.30%	-6.28%	6.27%	6.43%	-	-
Horiz. %	156.92%	118.99%	102.52%	106.01%	113.11%	106.43%	100.00%	-
Total Cost	5,048,437	5,483,735	5,247,809	4,912,136	4,002,459	3,232,575	3,196,061	6.58%
YoY %	-7.94%	4.50%	6.83%	22.73%	23.82%	1.14%	-	-
Horiz. %	157.96%	171.58%	164.20%	153.69%	125.23%	101.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	727,380	767,995	768,172	685,105	607,699	566,191	478,637	6.01%
YoY %	-5.29%	-0.02%	12.12%	12.74%	7.33%	18.29%	-	-
Horiz. %	151.97%	160.45%	160.49%	143.14%	126.96%	118.29%	100.00%	-

	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Dividend
Div	161,640	188,631	255,542	289,497	352,857	265,425	360,577	-10.58%
YoY %	-14.31%	-26.18%	-11.73%	-17.96%	32.94%	-26.39%	-	-
Horiz. %	44.83%	52.31%	70.87%	80.29%	97.86%	73.61%	100.00%	-
Div Payout %	109.10%	78.17%	83.46%	80.38%	108.93%	68.95%	89.76%	-
YoY %	39.57%	-6.34%	3.83%	-26.21%	57.98%	-23.18%	-	-
Horiz. %	121.55%	87.09%	92.98%	89.55%	121.36%	76.82%	100.00%	-

	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Equity
Net Worth	727,380	767,995	768,172	685,105	607,699	566,191	478,637	6.01%
YoY %	-5.29%	-0.02%	12.12%	12.74%	7.33%	18.29%	-	-
Horiz. %	151.97%	160.45%	160.49%	143.14%	126.96%	118.29%	100.00%	-
NOSH	1,351,000	1,347,360	1,347,670	1,343,344	1,321,085	1,348,074	1,329,548	0.22%
YoY %	0.27%	-0.02%	0.32%	1.68%	-2.00%	1.39%	-	-
Horiz. %	101.61%	101.34%	101.36%	101.04%	99.36%	101.39%	100.00%	-

	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Ratio Analysis
NP Margin	2.87%	4.37%	5.67%	7.03%	7.80%	10.91%	11.41%	-
YoY %	-34.32%	-22.93%	-19.35%	-9.87%	-28.51%	-4.38%	-	-
Horiz. %	25.15%	38.30%	49.69%	61.61%	68.36%	95.62%	100.00%	-
ROE	20.37%	31.42%	39.86%	52.57%	53.31%	67.99%	83.93%	-
YoY %	-35.17%	-21.17%	-24.18%	-1.39%	-21.59%	-18.99%	-	-
Horiz. %	24.27%	37.44%	47.49%	62.64%	63.52%	81.01%	100.00%	-

	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Per Share
RPS	385.88	425.61	412.80	393.32	328.58	269.15	271.35	5.03%
YoY %	-9.33%	3.10%	4.95%	19.70%	22.08%	-0.81%	-	-
Horiz. %	142.21%	156.85%	152.13%	144.95%	121.09%	99.19%	100.00%	-
EPS	11.00	17.91	22.72	26.81	24.52	28.56	30.22	-13.14%
YoY %	-38.58%	-21.17%	-15.26%	9.34%	-14.15%	-5.49%	-	-
Horiz. %	36.40%	59.27%	75.18%	88.72%	81.14%	94.51%	100.00%	-
DPS	12.00	14.00	19.00	21.50	26.50	20.00	27.00	-10.69%
YoY %	-14.29%	-26.32%	-11.63%	-18.87%	32.50%	-25.93%	-	-
Horiz. %	44.44%	51.85%	70.37%	79.63%	98.15%	74.07%	100.00%	-
NAPS	0.54	0.57	0.57	0.51	0.46	0.42	0.36	5.81%
YoY %	-5.26%	0.00%	11.76%	10.87%	9.52%	16.67%	-	-
Horiz. %	150.00%	158.33%	158.33%	141.67%	127.78%	116.67%	100.00%	-

	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,343,344
RPS	384.74	424.47	411.79	391.09	321.31	268.56	267.04	5.22%
YoY %	-9.36%	3.08%	5.29%	21.72%	19.64%	0.57%	-	-
Horiz. %	144.08%	158.95%	154.21%	146.45%	120.32%	100.57%	100.00%	-
EPS	10.97	17.86	22.66	26.66	23.98	28.50	29.74	-12.98%
YoY %	-38.58%	-21.18%	-15.00%	11.18%	-15.86%	-4.17%	-	-
Horiz. %	36.89%	60.05%	76.19%	89.64%	80.63%	95.83%	100.00%	-
DPS	11.96	13.96	18.92	21.43	26.12	19.65	26.69	-10.59%
YoY %	-14.33%	-26.22%	-11.71%	-17.96%	32.93%	-26.38%	-	-
Horiz. %	44.81%	52.30%	70.89%	80.29%	97.86%	73.62%	100.00%	-
NAPS	0.5384	0.5685	0.5686	0.5071	0.4498	0.4191	0.3543	6.01%
YoY %	-5.29%	-0.02%	12.13%	12.74%	7.33%	18.29%	-	-
Horiz. %	151.96%	160.46%	160.49%	143.13%	126.95%	118.29%	100.00%	-

	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	28/04/17	29/04/16	30/04/15	30/04/14	30/04/13	30/04/12	-
Price	2.76	2.81	3.04	3.26	3.89	4.20	4.23	-
P/RPS	0.72	0.66	0.74	0.83	1.18	1.56	1.56	-10.22%
YoY %	9.09%	-10.81%	-10.84%	-29.66%	-24.36%	0.00%	-	-
Horiz. %	46.15%	42.31%	47.44%	53.21%	75.64%	100.00%	100.00%	-
P/EPS	25.09	15.69	13.38	12.16	15.86	14.71	14.00	8.47%
YoY %	59.91%	17.26%	10.03%	-23.33%	7.82%	5.07%	-	-
Horiz. %	179.21%	112.07%	95.57%	86.86%	113.29%	105.07%	100.00%	-
EY	3.99	6.37	7.47	8.22	6.30	6.80	7.14	-7.79%
YoY %	-37.36%	-14.73%	-9.12%	30.48%	-7.35%	-4.76%	-	-
Horiz. %	55.88%	89.22%	104.62%	115.13%	88.24%	95.24%	100.00%	-
DY	4.35	4.98	6.25	6.60	6.81	4.76	6.38	-5.20%
YoY %	-12.65%	-20.32%	-5.30%	-3.08%	43.07%	-25.39%	-	-
Horiz. %	68.18%	78.06%	97.96%	103.45%	106.74%	74.61%	100.00%	-
P/NAPS	5.11	4.93	5.33	6.39	8.46	10.00	11.75	-10.96%
YoY %	3.65%	-7.50%	-16.59%	-24.47%	-15.40%	-14.89%	-	-
Horiz. %	43.49%	41.96%	45.36%	54.38%	72.00%	85.11%	100.00%	-

	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	30/04/13	30/04/12	CAGR
Price Multiplier on Announcement Date
Date	19/08/19	20/06/17	20/06/16	18/06/15	17/06/14	18/06/13	18/06/12	-
Price	2.76	2.57	2.90	3.26	3.80	4.29	4.14	-
P/RPS	0.72	0.60	0.70	0.83	1.16	1.59	1.53	-9.97%
YoY %	20.00%	-14.29%	-15.66%	-28.45%	-27.04%	3.92%	-	-
Horiz. %	47.06%	39.22%	45.75%	54.25%	75.82%	103.92%	100.00%	-
P/EPS	25.09	14.35	12.76	12.16	15.50	15.02	13.70	8.80%
YoY %	74.84%	12.46%	4.93%	-21.55%	3.20%	9.64%	-	-
Horiz. %	183.14%	104.74%	93.14%	88.76%	113.14%	109.64%	100.00%	-
EY	3.99	6.97	7.83	8.22	6.45	6.66	7.30	-8.08%
YoY %	-42.75%	-10.98%	-4.74%	27.44%	-3.15%	-8.77%	-	-
Horiz. %	54.66%	95.48%	107.26%	112.60%	88.36%	91.23%	100.00%	-
DY	4.35	5.45	6.55	6.60	6.97	4.66	6.52	-5.48%
YoY %	-20.18%	-16.79%	-0.76%	-5.31%	49.57%	-28.53%	-	-
Horiz. %	66.72%	83.59%	100.46%	101.23%	106.90%	71.47%	100.00%	-
P/NAPS	5.11	4.51	5.09	6.39	8.26	10.21	11.50	-10.69%
YoY %	13.30%	-11.39%	-20.34%	-22.64%	-19.10%	-11.22%	-	-
Horiz. %	44.43%	39.22%	44.26%	55.57%	71.83%	88.78%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 16:30:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-04-29 16:00:00

TURTLE SYSTEM 55

Hourly

BUY

2024-04-29 15:00:00

ADX

5 Mins

BUY

2024-04-29 14:55:00

ADX

5 Mins

SELL

2024-04-29 14:30:00

ADX

30 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

OPENSYS

OPENSYS (M) BHD

672

YTLPOWR

YTL POWER INTERNATIONAL BHD

574

MPI

MALAYSIAN PACIFIC INDUSTRIES

489

PTRANS

PERAK TRANSIT BERHAD

485

MYEG

MY E.G. SERVICES BHD

467

HLIND

HONG LEONG INDUSTRIES BHD

460

YTL

YTL CORPORATION BHD

374

CAPITALA

CAPITAL A BERHAD

323

SAPNRG

SAPURA ENERGY BERHAD

257

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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