[SPTOTO] QoQ Cumulative Quarter Result on 31-Jul-2014 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

19-Sep-2014

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

31-Jul-2014 [#1]

Profit Trend

QoQ- -76.17%

YoY- -20.7%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Cumulative Result
Revenue	5,283,644	3,826,151	2,498,024	1,243,885	4,340,839	2,982,014	1,753,988	109.00%
YoY %	38.09%	53.17%	100.82%	-71.34%	45.57%	70.01%	-	-
Horiz. %	301.24%	218.14%	142.42%	70.92%	247.48%	170.01%	100.00%	-
PBT	534,012	415,257	263,923	120,686	509,722	400,675	276,196	55.38%
YoY %	28.60%	57.34%	118.69%	-76.32%	27.22%	45.07%	-	-
Horiz. %	193.35%	150.35%	95.56%	43.70%	184.55%	145.07%	100.00%	-
Tax	-160,708	-126,492	-81,812	-39,185	-166,026	-136,105	-87,186	50.50%
YoY %	-27.05%	-54.61%	-108.78%	76.40%	-21.98%	-56.11%	-	-
Horiz. %	184.33%	145.08%	93.84%	44.94%	190.43%	156.11%	100.00%	-
NP	373,304	288,765	182,111	81,501	343,696	264,570	189,010	57.61%
YoY %	29.28%	58.57%	123.45%	-76.29%	29.91%	39.98%	-	-
Horiz. %	197.50%	152.78%	96.35%	43.12%	181.84%	139.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	361,610	282,642	178,027	78,339	328,706	254,581	181,422	58.58%
YoY %	27.94%	58.76%	127.25%	-76.17%	29.12%	40.33%	-	-
Horiz. %	199.32%	155.79%	98.13%	43.18%	181.18%	140.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.09%	30.46%	31.00%	32.47%	32.57%	33.97%	31.57%	-
YoY %	-1.21%	-1.74%	-4.53%	-0.31%	-4.12%	7.60%	-	-
Horiz. %	95.31%	96.48%	98.19%	102.85%	103.17%	107.60%	100.00%	-
Total Cost	4,910,340	3,537,386	2,315,913	1,162,384	3,997,143	2,717,444	1,564,978	114.77%
YoY %	38.81%	52.74%	99.24%	-70.92%	47.09%	73.64%	-	-
Horiz. %	313.76%	226.03%	147.98%	74.27%	255.41%	173.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	686,646	687,070	633,404	606,756	612,963	574,644	629,286	6.00%
YoY %	-0.06%	8.47%	4.39%	-1.01%	6.67%	-8.68%	-	-
Horiz. %	109.12%	109.18%	100.65%	96.42%	97.41%	91.32%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Dividend
Div	289,468	222,287	154,981	74,159	353,120	260,594	133,890	67.43%
YoY %	30.22%	43.43%	108.98%	-79.00%	35.51%	94.63%	-	-
Horiz. %	216.20%	166.02%	115.75%	55.39%	263.74%	194.63%	100.00%	-
Div Payout %	80.05%	78.65%	87.06%	94.66%	107.43%	102.36%	73.80%	-
YoY %	1.78%	-9.66%	-8.03%	-11.89%	4.95%	38.70%	-	-
Horiz. %	108.47%	106.57%	117.97%	128.27%	145.57%	138.70%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Equity
Net Worth	686,646	687,070	633,404	606,756	612,963	574,644	629,286	6.00%
YoY %	-0.06%	8.47%	4.39%	-1.01%	6.67%	-8.68%	-	-
Horiz. %	109.12%	109.18%	100.65%	96.42%	97.41%	91.32%	100.00%	-
NOSH	1,346,366	1,347,197	1,347,668	1,348,347	1,332,529	1,336,383	1,338,907	0.37%
YoY %	-0.06%	-0.03%	-0.05%	1.19%	-0.29%	-0.19%	-	-
Horiz. %	100.56%	100.62%	100.65%	100.71%	99.52%	99.81%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Ratio Analysis
NP Margin	7.07%	7.55%	7.29%	6.55%	7.92%	8.87%	10.78%	-
YoY %	-6.36%	3.57%	11.30%	-17.30%	-10.71%	-17.72%	-	-
Horiz. %	65.58%	70.04%	67.63%	60.76%	73.47%	82.28%	100.00%	-
ROE	52.66%	41.14%	28.11%	12.91%	53.63%	44.30%	28.83%	-
YoY %	28.00%	46.35%	117.74%	-75.93%	21.06%	53.66%	-	-
Horiz. %	182.66%	142.70%	97.50%	44.78%	186.02%	153.66%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Per Share
RPS	392.44	284.01	185.36	92.25	325.76	223.14	131.00	108.22%
YoY %	38.18%	53.22%	100.93%	-71.68%	45.99%	70.34%	-	-
Horiz. %	299.57%	216.80%	141.50%	70.42%	248.67%	170.34%	100.00%	-
EPS	26.86	20.98	13.21	5.81	24.66	19.05	13.55	57.99%
YoY %	28.03%	58.82%	127.37%	-76.44%	29.45%	40.59%	-	-
Horiz. %	198.23%	154.83%	97.49%	42.88%	181.99%	140.59%	100.00%	-
DPS	21.50	16.50	11.50	5.50	26.50	19.50	10.00	66.81%
YoY %	30.30%	43.48%	109.09%	-79.25%	35.90%	95.00%	-	-
Horiz. %	215.00%	165.00%	115.00%	55.00%	265.00%	195.00%	100.00%	-
NAPS	0.51	0.51	0.47	0.45	0.46	0.43	0.47	5.61%
YoY %	0.00%	8.51%	4.44%	-2.17%	6.98%	-8.51%	-	-
Horiz. %	108.51%	108.51%	100.00%	95.74%	97.87%	91.49%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,348,347
RPS	391.09	283.21	184.90	92.07	321.31	220.73	129.83	108.99%
YoY %	38.09%	53.17%	100.83%	-71.35%	45.57%	70.01%	-	-
Horiz. %	301.23%	218.14%	142.42%	70.92%	247.49%	170.01%	100.00%	-
EPS	26.77	20.92	13.18	5.80	24.33	18.84	13.43	58.58%
YoY %	27.96%	58.73%	127.24%	-76.16%	29.14%	40.28%	-	-
Horiz. %	199.33%	155.77%	98.14%	43.19%	181.16%	140.28%	100.00%	-
DPS	21.43	16.45	11.47	5.49	26.14	19.29	9.91	67.46%
YoY %	30.27%	43.42%	108.93%	-79.00%	35.51%	94.65%	-	-
Horiz. %	216.25%	165.99%	115.74%	55.40%	263.77%	194.65%	100.00%	-
NAPS	0.5083	0.5086	0.4688	0.4491	0.4537	0.4253	0.4658	6.01%
YoY %	-0.06%	8.49%	4.39%	-1.01%	6.68%	-8.69%	-	-
Horiz. %	109.12%	109.19%	100.64%	96.41%	97.40%	91.31%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/15	30/01/15	31/10/14	31/07/14	30/04/14	30/01/14	31/10/13	-
Price	3.26	3.39	3.61	3.85	3.89	4.05	4.07	-
P/RPS	0.83	1.19	1.95	4.17	1.19	1.81	3.11	-58.64%
YoY %	-30.25%	-38.97%	-53.24%	250.42%	-34.25%	-41.80%	-	-
Horiz. %	26.69%	38.26%	62.70%	134.08%	38.26%	58.20%	100.00%	-
P/EPS	12.14	16.16	27.33	66.27	15.77	21.26	30.04	-45.42%
YoY %	-24.88%	-40.87%	-58.76%	320.23%	-25.82%	-29.23%	-	-
Horiz. %	40.41%	53.79%	90.98%	220.61%	52.50%	70.77%	100.00%	-
EY	8.24	6.19	3.66	1.51	6.34	4.70	3.33	83.24%
YoY %	33.12%	69.13%	142.38%	-76.18%	34.89%	41.14%	-	-
Horiz. %	247.45%	185.89%	109.91%	45.35%	190.39%	141.14%	100.00%	-
DY	6.60	4.87	3.19	1.43	6.81	4.81	2.46	93.43%
YoY %	35.52%	52.66%	123.08%	-79.00%	41.58%	95.53%	-	-
Horiz. %	268.29%	197.97%	129.67%	58.13%	276.83%	195.53%	100.00%	-
P/NAPS	6.39	6.65	7.68	8.56	8.46	9.42	8.66	-18.38%
YoY %	-3.91%	-13.41%	-10.28%	1.18%	-10.19%	8.78%	-	-
Horiz. %	73.79%	76.79%	88.68%	98.85%	97.69%	108.78%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Price Multiplier on Announcement Date
Date	18/06/15	18/03/15	18/12/14	19/09/14	17/06/14	17/03/14	13/12/13	-
Price	3.26	3.36	3.48	3.73	3.80	3.93	3.91	-
P/RPS	0.83	1.18	1.88	4.04	1.17	1.76	2.98	-57.45%
YoY %	-29.66%	-37.23%	-53.47%	245.30%	-33.52%	-40.94%	-	-
Horiz. %	27.85%	39.60%	63.09%	135.57%	39.26%	59.06%	100.00%	-
P/EPS	12.14	16.02	26.34	64.20	15.40	20.63	28.86	-43.94%
YoY %	-24.22%	-39.18%	-58.97%	316.88%	-25.35%	-28.52%	-	-
Horiz. %	42.07%	55.51%	91.27%	222.45%	53.36%	71.48%	100.00%	-
EY	8.24	6.24	3.80	1.56	6.49	4.85	3.47	78.27%
YoY %	32.05%	64.21%	143.59%	-75.96%	33.81%	39.77%	-	-
Horiz. %	237.46%	179.83%	109.51%	44.96%	187.03%	139.77%	100.00%	-
DY	6.60	4.91	3.30	1.47	6.97	4.96	2.56	88.34%
YoY %	34.42%	48.79%	124.49%	-78.91%	40.52%	93.75%	-	-
Horiz. %	257.81%	191.80%	128.91%	57.42%	272.27%	193.75%	100.00%	-
P/NAPS	6.39	6.59	7.40	8.29	8.26	9.14	8.32	-16.17%
YoY %	-3.03%	-10.95%	-10.74%	0.36%	-9.63%	9.86%	-	-
Horiz. %	76.80%	79.21%	88.94%	99.64%	99.28%	109.86%	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