[SPTOTO] YoY TTM Result on 31-Jan-2018 [#3]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
16-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 4.4%
YoY- -2.11%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 5,153,322 2,714,050 5,615,623 5,736,921 5,741,615 5,536,581 5,184,999 -0.11%
PBT 245,806 188,714 387,292 414,537 417,719 424,470 514,827 -13.33%
Tax -110,360 -65,637 -137,357 -136,645 -135,767 -133,293 -152,229 -6.03%
NP 135,446 123,077 249,935 277,892 281,952 291,177 362,598 -17.35%
-
NP to SH 136,126 119,361 241,425 267,765 273,539 278,980 351,999 -16.79%
-
Tax Rate 44.90% 34.78% 35.47% 32.96% 32.50% 31.40% 29.57% -
Total Cost 5,017,876 2,590,973 5,365,688 5,459,029 5,459,663 5,245,404 4,822,401 0.77%
-
Net Worth 793,842 0 794,729 740,850 740,584 741,204 685,779 2.87%
Dividend
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 107,760 101,025 208,793 202,127 215,594 255,325 314,805 -18.73%
Div Payout % 79.16% 84.64% 86.48% 75.49% 78.82% 91.52% 89.43% -
Equity
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 793,842 0 794,729 740,850 740,584 741,204 685,779 2.87%
NOSH 1,351,000 1,347,000 1,351,000 1,351,000 1,346,516 1,347,644 1,344,665 0.09%
Ratio Analysis
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 2.63% 4.53% 4.45% 4.84% 4.91% 5.26% 6.99% -
ROE 17.15% 0.00% 30.38% 36.14% 36.94% 37.64% 51.33% -
Per Share
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 383.01 201.49 416.90 425.90 426.40 410.83 385.60 -0.13%
EPS 10.12 8.86 17.92 19.88 20.31 20.70 26.18 -16.80%
DPS 8.00 7.50 15.50 15.00 16.00 19.00 23.50 -18.82%
NAPS 0.59 0.00 0.59 0.55 0.55 0.55 0.51 2.86%
Adjusted Per Share Value based on latest NOSH - 1,351,000
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 381.45 200.89 415.66 424.64 424.99 409.81 383.79 -0.11%
EPS 10.08 8.84 17.87 19.82 20.25 20.65 26.05 -16.78%
DPS 7.98 7.48 15.45 14.96 15.96 18.90 23.30 -18.72%
NAPS 0.5876 0.00 0.5883 0.5484 0.5482 0.5486 0.5076 2.87%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 31/03/20 29/03/19 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 2.30 2.42 2.26 2.26 2.93 3.13 3.39 -
P/RPS 0.60 1.20 0.54 0.53 0.69 0.76 0.88 -7.14%
P/EPS 22.73 27.31 12.61 11.37 14.42 15.12 12.95 11.50%
EY 4.40 3.66 7.93 8.80 6.93 6.61 7.72 -10.30%
DY 3.48 3.10 6.86 6.64 5.46 6.07 6.93 -12.48%
P/NAPS 3.90 0.00 3.83 4.11 5.33 5.69 6.65 -9.81%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 02/06/20 - 18/03/19 16/03/18 16/03/17 18/03/16 18/03/15 -
Price 2.35 0.00 2.37 2.10 2.98 3.43 3.36 -
P/RPS 0.61 0.00 0.57 0.49 0.70 0.83 0.87 -6.64%
P/EPS 23.23 0.00 13.22 10.56 14.67 16.57 12.84 12.15%
EY 4.31 0.00 7.56 9.47 6.82 6.04 7.79 -10.82%
DY 3.40 0.00 6.54 7.14 5.37 5.54 6.99 -13.01%
P/NAPS 3.98 0.00 4.02 3.82 5.42 6.24 6.59 -9.29%

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
Post a Comment