[SPTOTO] QoQ Cumulative Quarter Result on 31-Jan-2015 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Mar-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

31-Jan-2015 [#3]

Profit Trend

QoQ- 58.76%

YoY- 11.02%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Cumulative Result
Revenue	2,756,054	1,327,073	5,283,644	3,826,151	2,498,024	1,243,885	4,340,839	-26.06%
YoY %	107.68%	-74.88%	38.09%	53.17%	100.82%	-71.34%	-	-
Horiz. %	63.49%	30.57%	121.72%	88.14%	57.55%	28.66%	100.00%	-
PBT	227,914	112,983	534,012	415,257	263,923	120,686	509,722	-41.44%
YoY %	101.72%	-78.84%	28.60%	57.34%	118.69%	-76.32%	-	-
Horiz. %	44.71%	22.17%	104.77%	81.47%	51.78%	23.68%	100.00%	-
Tax	-77,306	-35,364	-160,708	-126,492	-81,812	-39,185	-166,026	-39.84%
YoY %	-118.60%	77.99%	-27.05%	-54.61%	-108.78%	76.40%	-	-
Horiz. %	46.56%	21.30%	96.80%	76.19%	49.28%	23.60%	100.00%	-
NP	150,608	77,619	373,304	288,765	182,111	81,501	343,696	-42.22%
YoY %	94.03%	-79.21%	29.28%	58.57%	123.45%	-76.29%	-	-
Horiz. %	43.82%	22.58%	108.61%	84.02%	52.99%	23.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	143,116	72,467	361,610	282,642	178,027	78,339	328,706	-42.46%
YoY %	97.49%	-79.96%	27.94%	58.76%	127.25%	-76.17%	-	-
Horiz. %	43.54%	22.05%	110.01%	85.99%	54.16%	23.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.92%	31.30%	30.09%	30.46%	31.00%	32.47%	32.57%	-
YoY %	8.37%	4.02%	-1.21%	-1.74%	-4.53%	-0.31%	-	-
Horiz. %	104.14%	96.10%	92.39%	93.52%	95.18%	99.69%	100.00%	-
Total Cost	2,605,446	1,249,454	4,910,340	3,537,386	2,315,913	1,162,384	3,997,143	-24.76%
YoY %	108.53%	-74.55%	38.81%	52.74%	99.24%	-70.92%	-	-
Horiz. %	65.18%	31.26%	122.85%	88.50%	57.94%	29.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	792,105	726,014	686,646	687,070	633,404	606,756	612,963	18.58%
YoY %	9.10%	5.73%	-0.06%	8.47%	4.39%	-1.01%	-	-
Horiz. %	129.23%	118.44%	112.02%	112.09%	103.33%	98.99%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Dividend
Div	134,255	67,223	289,468	222,287	154,981	74,159	353,120	-47.42%
YoY %	99.72%	-76.78%	30.22%	43.43%	108.98%	-79.00%	-	-
Horiz. %	38.02%	19.04%	81.97%	62.95%	43.89%	21.00%	100.00%	-
Div Payout %	93.81%	92.76%	80.05%	78.65%	87.06%	94.66%	107.43%	-
YoY %	1.13%	15.88%	1.78%	-9.66%	-8.03%	-11.89%	-	-
Horiz. %	87.32%	86.34%	74.51%	73.21%	81.04%	88.11%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Equity
Net Worth	792,105	726,014	686,646	687,070	633,404	606,756	612,963	18.58%
YoY %	9.10%	5.73%	-0.06%	8.47%	4.39%	-1.01%	-	-
Horiz. %	129.23%	118.44%	112.02%	112.09%	103.33%	98.99%	100.00%	-
NOSH	1,342,551	1,344,471	1,346,366	1,347,197	1,347,668	1,348,347	1,332,529	0.49%
YoY %	-0.14%	-0.14%	-0.06%	-0.03%	-0.05%	1.19%	-	-
Horiz. %	100.75%	100.90%	101.04%	101.10%	101.14%	101.19%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Ratio Analysis
NP Margin	5.46%	5.85%	7.07%	7.55%	7.29%	6.55%	7.92%	-
YoY %	-6.67%	-17.26%	-6.36%	3.57%	11.30%	-17.30%	-	-
Horiz. %	68.94%	73.86%	89.27%	95.33%	92.05%	82.70%	100.00%	-
ROE	18.07%	9.98%	52.66%	41.14%	28.11%	12.91%	53.63%	-
YoY %	81.06%	-81.05%	28.00%	46.35%	117.74%	-75.93%	-	-
Horiz. %	33.69%	18.61%	98.19%	76.71%	52.41%	24.07%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Per Share
RPS	205.28	98.71	392.44	284.01	185.36	92.25	325.76	-26.43%
YoY %	107.96%	-74.85%	38.18%	53.22%	100.93%	-71.68%	-	-
Horiz. %	63.02%	30.30%	120.47%	87.18%	56.90%	28.32%	100.00%	-
EPS	10.66	5.39	26.86	20.98	13.21	5.81	24.66	-42.74%
YoY %	97.77%	-79.93%	28.03%	58.82%	127.37%	-76.44%	-	-
Horiz. %	43.23%	21.86%	108.92%	85.08%	53.57%	23.56%	100.00%	-
DPS	10.00	5.00	21.50	16.50	11.50	5.50	26.50	-47.68%
YoY %	100.00%	-76.74%	30.30%	43.48%	109.09%	-79.25%	-	-
Horiz. %	37.74%	18.87%	81.13%	62.26%	43.40%	20.75%	100.00%	-
NAPS	0.59	0.54	0.51	0.51	0.47	0.45	0.46	17.99%
YoY %	9.26%	5.88%	0.00%	8.51%	4.44%	-2.17%	-	-
Horiz. %	128.26%	117.39%	110.87%	110.87%	102.17%	97.83%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,344,665
RPS	204.00	98.23	391.09	283.21	184.90	92.07	321.31	-26.06%
YoY %	107.68%	-74.88%	38.09%	53.17%	100.83%	-71.35%	-	-
Horiz. %	63.49%	30.57%	121.72%	88.14%	57.55%	28.65%	100.00%	-
EPS	10.59	5.36	26.77	20.92	13.18	5.80	24.33	-42.47%
YoY %	97.57%	-79.98%	27.96%	58.73%	127.24%	-76.16%	-	-
Horiz. %	43.53%	22.03%	110.03%	85.98%	54.17%	23.84%	100.00%	-
DPS	9.94	4.98	21.43	16.45	11.47	5.49	26.14	-47.42%
YoY %	99.60%	-76.76%	30.27%	43.42%	108.93%	-79.00%	-	-
Horiz. %	38.03%	19.05%	81.98%	62.93%	43.88%	21.00%	100.00%	-
NAPS	0.5863	0.5374	0.5083	0.5086	0.4688	0.4491	0.4537	18.58%
YoY %	9.10%	5.72%	-0.06%	8.49%	4.39%	-1.01%	-	-
Horiz. %	129.23%	118.45%	112.03%	112.10%	103.33%	98.99%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/15	31/07/15	30/04/15	30/01/15	31/10/14	31/07/14	30/04/14	-
Price	3.20	3.33	3.26	3.39	3.61	3.85	3.89	-
P/RPS	1.56	3.37	0.83	1.19	1.95	4.17	1.19	19.72%
YoY %	-53.71%	306.02%	-30.25%	-38.97%	-53.24%	250.42%	-	-
Horiz. %	131.09%	283.19%	69.75%	100.00%	163.87%	350.42%	100.00%	-
P/EPS	30.02	61.78	12.14	16.16	27.33	66.27	15.77	53.41%
YoY %	-51.41%	408.90%	-24.88%	-40.87%	-58.76%	320.23%	-	-
Horiz. %	190.36%	391.76%	76.98%	102.47%	173.30%	420.23%	100.00%	-
EY	3.33	1.62	8.24	6.19	3.66	1.51	6.34	-34.82%
YoY %	105.56%	-80.34%	33.12%	69.13%	142.38%	-76.18%	-	-
Horiz. %	52.52%	25.55%	129.97%	97.63%	57.73%	23.82%	100.00%	-
DY	3.13	1.50	6.60	4.87	3.19	1.43	6.81	-40.35%
YoY %	108.67%	-77.27%	35.52%	52.66%	123.08%	-79.00%	-	-
Horiz. %	45.96%	22.03%	96.92%	71.51%	46.84%	21.00%	100.00%	-
P/NAPS	5.42	6.17	6.39	6.65	7.68	8.56	8.46	-25.62%
YoY %	-12.16%	-3.44%	-3.91%	-13.41%	-10.28%	1.18%	-	-
Horiz. %	64.07%	72.93%	75.53%	78.61%	90.78%	101.18%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Price Multiplier on Announcement Date
Date	18/12/15	17/09/15	18/06/15	18/03/15	18/12/14	19/09/14	17/06/14	-
Price	3.00	3.12	3.26	3.36	3.48	3.73	3.80	-
P/RPS	1.46	3.16	0.83	1.18	1.88	4.04	1.17	15.86%
YoY %	-53.80%	280.72%	-29.66%	-37.23%	-53.47%	245.30%	-	-
Horiz. %	124.79%	270.09%	70.94%	100.85%	160.68%	345.30%	100.00%	-
P/EPS	28.14	57.88	12.14	16.02	26.34	64.20	15.40	49.29%
YoY %	-51.38%	376.77%	-24.22%	-39.18%	-58.97%	316.88%	-	-
Horiz. %	182.73%	375.84%	78.83%	104.03%	171.04%	416.88%	100.00%	-
EY	3.55	1.73	8.24	6.24	3.80	1.56	6.49	-33.04%
YoY %	105.20%	-79.00%	32.05%	64.21%	143.59%	-75.96%	-	-
Horiz. %	54.70%	26.66%	126.96%	96.15%	58.55%	24.04%	100.00%	-
DY	3.33	1.60	6.60	4.91	3.30	1.47	6.97	-38.80%
YoY %	108.12%	-75.76%	34.42%	48.79%	124.49%	-78.91%	-	-
Horiz. %	47.78%	22.96%	94.69%	70.44%	47.35%	21.09%	100.00%	-
P/NAPS	5.08	5.78	6.39	6.59	7.40	8.29	8.26	-27.61%
YoY %	-12.11%	-9.55%	-3.03%	-10.95%	-10.74%	0.36%	-	-
Horiz. %	61.50%	69.98%	77.36%	79.78%	89.59%	100.36%	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