[SPTOTO] QoQ Cumulative Quarter Result on 31-Jul-2016 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

19-Sep-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

31-Jul-2016 [#1]

Profit Trend

QoQ- -80.97%

YoY- -18.94%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Cumulative Result
Revenue	5,734,546	4,257,469	2,890,415	1,435,607	5,563,227	4,079,083	2,756,054	63.05%
YoY %	34.69%	47.30%	101.34%	-74.19%	36.38%	48.00%	-	-
Horiz. %	208.07%	154.48%	104.88%	52.09%	201.85%	148.00%	100.00%	-
PBT	380,204	278,039	191,783	96,401	445,658	306,584	227,914	40.70%
YoY %	36.74%	44.98%	98.94%	-78.37%	45.36%	34.52%	-	-
Horiz. %	166.82%	121.99%	84.15%	42.30%	195.54%	134.52%	100.00%	-
Tax	-129,393	-103,078	-66,337	-35,021	-127,566	-98,155	-77,306	41.01%
YoY %	-25.53%	-55.39%	-89.42%	72.55%	-29.96%	-26.97%	-	-
Horiz. %	167.38%	133.34%	85.81%	45.30%	165.01%	126.97%	100.00%	-
NP	250,811	174,961	125,446	61,380	318,092	208,429	150,608	40.54%
YoY %	43.35%	39.47%	104.38%	-80.70%	52.61%	38.39%	-	-
Horiz. %	166.53%	116.17%	83.29%	40.75%	211.21%	138.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	241,313	168,825	120,889	58,741	308,640	201,469	143,116	41.70%
YoY %	42.94%	39.65%	105.80%	-80.97%	53.19%	40.77%	-	-
Horiz. %	168.61%	117.96%	84.47%	41.04%	215.66%	140.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.03%	37.07%	34.59%	36.33%	28.62%	32.02%	33.92%	-
YoY %	-8.20%	7.17%	-4.79%	26.94%	-10.62%	-5.60%	-	-
Horiz. %	100.32%	109.29%	101.98%	107.10%	84.38%	94.40%	100.00%	-
Total Cost	5,483,735	4,082,508	2,764,969	1,374,227	5,245,135	3,870,654	2,605,446	64.30%
YoY %	34.32%	47.65%	101.20%	-73.80%	35.51%	48.56%	-	-
Horiz. %	210.47%	156.69%	106.12%	52.74%	201.31%	148.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	768,426	741,643	768,190	754,471	768,829	742,183	792,105	-2.00%
YoY %	3.61%	-3.46%	1.82%	-1.87%	3.59%	-6.30%	-	-
Horiz. %	97.01%	93.63%	96.98%	95.25%	97.06%	93.70%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Dividend
Div	188,736	148,328	107,816	53,890	256,276	188,919	134,255	25.51%
YoY %	27.24%	37.58%	100.07%	-78.97%	35.65%	40.72%	-	-
Horiz. %	140.58%	110.48%	80.31%	40.14%	190.89%	140.72%	100.00%	-
Div Payout %	78.21%	87.86%	89.19%	91.74%	83.03%	93.77%	93.81%	-
YoY %	-10.98%	-1.49%	-2.78%	10.49%	-11.45%	-0.04%	-	-
Horiz. %	83.37%	93.66%	95.08%	97.79%	88.51%	99.96%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Equity
Net Worth	768,426	741,643	768,190	754,471	768,829	742,183	792,105	-2.00%
YoY %	3.61%	-3.46%	1.82%	-1.87%	3.59%	-6.30%	-	-
Horiz. %	97.01%	93.63%	96.98%	95.25%	97.06%	93.70%	100.00%	-
NOSH	1,348,117	1,348,442	1,347,703	1,347,270	1,348,823	1,349,423	1,342,551	0.27%
YoY %	-0.02%	0.05%	0.03%	-0.12%	-0.04%	0.51%	-	-
Horiz. %	100.41%	100.44%	100.38%	100.35%	100.47%	100.51%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Ratio Analysis
NP Margin	4.37%	4.11%	4.34%	4.28%	5.72%	5.11%	5.46%	-
YoY %	6.33%	-5.30%	1.40%	-25.17%	11.94%	-6.41%	-	-
Horiz. %	80.04%	75.27%	79.49%	78.39%	104.76%	93.59%	100.00%	-
ROE	31.40%	22.76%	15.74%	7.79%	40.14%	27.15%	18.07%	-
YoY %	37.96%	44.60%	102.05%	-80.59%	47.85%	50.25%	-	-
Horiz. %	173.77%	125.95%	87.11%	43.11%	222.14%	150.25%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Per Share
RPS	425.37	315.73	214.47	106.56	412.45	302.28	205.28	62.60%
YoY %	34.73%	47.21%	101.27%	-74.16%	36.45%	47.25%	-	-
Horiz. %	207.21%	153.80%	104.48%	51.91%	200.92%	147.25%	100.00%	-
EPS	17.90	12.52	8.97	4.36	22.88	14.93	10.66	41.31%
YoY %	42.97%	39.58%	105.73%	-80.94%	53.25%	40.06%	-	-
Horiz. %	167.92%	117.45%	84.15%	40.90%	214.63%	140.06%	100.00%	-
DPS	14.00	11.00	8.00	4.00	19.00	14.00	10.00	25.17%
YoY %	27.27%	37.50%	100.00%	-78.95%	35.71%	40.00%	-	-
Horiz. %	140.00%	110.00%	80.00%	40.00%	190.00%	140.00%	100.00%	-
NAPS	0.57	0.55	0.57	0.56	0.57	0.55	0.59	-2.27%
YoY %	3.64%	-3.51%	1.79%	-1.75%	3.64%	-6.78%	-	-
Horiz. %	96.61%	93.22%	96.61%	94.92%	96.61%	93.22%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,347,270
RPS	424.47	315.13	213.95	106.26	411.79	301.93	204.00	63.05%
YoY %	34.70%	47.29%	101.35%	-74.20%	36.39%	48.00%	-	-
Horiz. %	208.07%	154.48%	104.88%	52.09%	201.86%	148.00%	100.00%	-
EPS	17.86	12.50	8.95	4.35	22.85	14.91	10.59	41.73%
YoY %	42.88%	39.66%	105.75%	-80.96%	53.25%	40.79%	-	-
Horiz. %	168.65%	118.04%	84.51%	41.08%	215.77%	140.79%	100.00%	-
DPS	13.97	10.98	7.98	3.99	18.97	13.98	9.94	25.49%
YoY %	27.23%	37.59%	100.00%	-78.97%	35.69%	40.64%	-	-
Horiz. %	140.54%	110.46%	80.28%	40.14%	190.85%	140.64%	100.00%	-
NAPS	0.5688	0.549	0.5686	0.5585	0.5691	0.5494	0.5863	-2.00%
YoY %	3.61%	-3.45%	1.81%	-1.86%	3.59%	-6.29%	-	-
Horiz. %	97.02%	93.64%	96.98%	95.26%	97.07%	93.71%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	-
Price	2.81	2.93	3.19	3.28	3.04	3.13	3.20	-
P/RPS	0.66	0.93	1.49	3.08	0.74	1.04	1.56	-43.67%
YoY %	-29.03%	-37.58%	-51.62%	316.22%	-28.85%	-33.33%	-	-
Horiz. %	42.31%	59.62%	95.51%	197.44%	47.44%	66.67%	100.00%	-
P/EPS	15.70	23.40	35.56	75.23	13.29	20.96	30.02	-35.11%
YoY %	-32.91%	-34.20%	-52.73%	466.06%	-36.59%	-30.18%	-	-
Horiz. %	52.30%	77.95%	118.45%	250.60%	44.27%	69.82%	100.00%	-
EY	6.37	4.27	2.81	1.33	7.53	4.77	3.33	54.15%
YoY %	49.18%	51.96%	111.28%	-82.34%	57.86%	43.24%	-	-
Horiz. %	191.29%	128.23%	84.38%	39.94%	226.13%	143.24%	100.00%	-
DY	4.98	3.75	2.51	1.22	6.25	4.47	3.13	36.32%
YoY %	32.80%	49.40%	105.74%	-80.48%	39.82%	42.81%	-	-
Horiz. %	159.11%	119.81%	80.19%	38.98%	199.68%	142.81%	100.00%	-
P/NAPS	4.93	5.33	5.60	5.86	5.33	5.69	5.42	-6.12%
YoY %	-7.50%	-4.82%	-4.44%	9.94%	-6.33%	4.98%	-	-
Horiz. %	90.96%	98.34%	103.32%	108.12%	98.34%	104.98%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Announcement Date
Date	20/06/17	16/03/17	16/12/16	19/09/16	20/06/16	18/03/16	18/12/15	-
Price	2.57	2.98	3.06	3.32	2.90	3.43	3.00	-
P/RPS	0.60	0.94	1.43	3.12	0.70	1.13	1.46	-44.75%
YoY %	-36.17%	-34.27%	-54.17%	345.71%	-38.05%	-22.60%	-	-
Horiz. %	41.10%	64.38%	97.95%	213.70%	47.95%	77.40%	100.00%	-
P/EPS	14.36	23.80	34.11	76.15	12.67	22.97	28.14	-36.16%
YoY %	-39.66%	-30.23%	-55.21%	501.03%	-44.84%	-18.37%	-	-
Horiz. %	51.03%	84.58%	121.22%	270.61%	45.02%	81.63%	100.00%	-
EY	6.96	4.20	2.93	1.31	7.89	4.35	3.55	56.71%
YoY %	65.71%	43.34%	123.66%	-83.40%	81.38%	22.54%	-	-
Horiz. %	196.06%	118.31%	82.54%	36.90%	222.25%	122.54%	100.00%	-
DY	5.45	3.69	2.61	1.20	6.55	4.08	3.33	38.92%
YoY %	47.70%	41.38%	117.50%	-81.68%	60.54%	22.52%	-	-
Horiz. %	163.66%	110.81%	78.38%	36.04%	196.70%	122.52%	100.00%	-
P/NAPS	4.51	5.42	5.37	5.93	5.09	6.24	5.08	-7.63%
YoY %	-16.79%	0.93%	-9.44%	16.50%	-18.43%	22.83%	-	-
Horiz. %	88.78%	106.69%	105.71%	116.73%	100.20%	122.83%	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