[SPTOTO] QoQ Cumulative Quarter Result on 31-Oct-2015 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Dec-2015

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

31-Oct-2015 [#2]

Profit Trend

QoQ- 97.49%

YoY- -19.61%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Cumulative Result
Revenue	1,435,607	5,563,227	4,079,083	2,756,054	1,327,073	5,283,644	3,826,151	-48.00%
YoY %	-74.19%	36.38%	48.00%	107.68%	-74.88%	38.09%	-	-
Horiz. %	37.52%	145.40%	106.61%	72.03%	34.68%	138.09%	100.00%	-
PBT	96,401	445,658	306,584	227,914	112,983	534,012	415,257	-62.26%
YoY %	-78.37%	45.36%	34.52%	101.72%	-78.84%	28.60%	-	-
Horiz. %	23.21%	107.32%	73.83%	54.89%	27.21%	128.60%	100.00%	-
Tax	-35,021	-127,566	-98,155	-77,306	-35,364	-160,708	-126,492	-57.55%
YoY %	72.55%	-29.96%	-26.97%	-118.60%	77.99%	-27.05%	-	-
Horiz. %	27.69%	100.85%	77.60%	61.12%	27.96%	127.05%	100.00%	-
NP	61,380	318,092	208,429	150,608	77,619	373,304	288,765	-64.41%
YoY %	-80.70%	52.61%	38.39%	94.03%	-79.21%	29.28%	-	-
Horiz. %	21.26%	110.16%	72.18%	52.16%	26.88%	129.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,741	308,640	201,469	143,116	72,467	361,610	282,642	-64.94%
YoY %	-80.97%	53.19%	40.77%	97.49%	-79.96%	27.94%	-	-
Horiz. %	20.78%	109.20%	71.28%	50.64%	25.64%	127.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.33%	28.62%	32.02%	33.92%	31.30%	30.09%	30.46%	-
YoY %	26.94%	-10.62%	-5.60%	8.37%	4.02%	-1.21%	-	-
Horiz. %	119.27%	93.96%	105.12%	111.36%	102.76%	98.79%	100.00%	-
Total Cost	1,374,227	5,245,135	3,870,654	2,605,446	1,249,454	4,910,340	3,537,386	-46.78%
YoY %	-73.80%	35.51%	48.56%	108.53%	-74.55%	38.81%	-	-
Horiz. %	38.85%	148.28%	109.42%	73.65%	35.32%	138.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	754,471	768,829	742,183	792,105	726,014	686,646	687,070	6.44%
YoY %	-1.87%	3.59%	-6.30%	9.10%	5.73%	-0.06%	-	-
Horiz. %	109.81%	111.90%	108.02%	115.29%	105.67%	99.94%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Dividend
Div	53,890	256,276	188,919	134,255	67,223	289,468	222,287	-61.15%
YoY %	-78.97%	35.65%	40.72%	99.72%	-76.78%	30.22%	-	-
Horiz. %	24.24%	115.29%	84.99%	60.40%	30.24%	130.22%	100.00%	-
Div Payout %	91.74%	83.03%	93.77%	93.81%	92.76%	80.05%	78.65%	-
YoY %	10.49%	-11.45%	-0.04%	1.13%	15.88%	1.78%	-	-
Horiz. %	116.64%	105.57%	119.22%	119.28%	117.94%	101.78%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Equity
Net Worth	754,471	768,829	742,183	792,105	726,014	686,646	687,070	6.44%
YoY %	-1.87%	3.59%	-6.30%	9.10%	5.73%	-0.06%	-	-
Horiz. %	109.81%	111.90%	108.02%	115.29%	105.67%	99.94%	100.00%	-
NOSH	1,347,270	1,348,823	1,349,423	1,342,551	1,344,471	1,346,366	1,347,197	0.00%
YoY %	-0.12%	-0.04%	0.51%	-0.14%	-0.14%	-0.06%	-	-
Horiz. %	100.01%	100.12%	100.17%	99.66%	99.80%	99.94%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Ratio Analysis
NP Margin	4.28%	5.72%	5.11%	5.46%	5.85%	7.07%	7.55%	-
YoY %	-25.17%	11.94%	-6.41%	-6.67%	-17.26%	-6.36%	-	-
Horiz. %	56.69%	75.76%	67.68%	72.32%	77.48%	93.64%	100.00%	-
ROE	7.79%	40.14%	27.15%	18.07%	9.98%	52.66%	41.14%	-
YoY %	-80.59%	47.85%	50.25%	81.06%	-81.05%	28.00%	-	-
Horiz. %	18.94%	97.57%	65.99%	43.92%	24.26%	128.00%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Per Share
RPS	106.56	412.45	302.28	205.28	98.71	392.44	284.01	-48.01%
YoY %	-74.16%	36.45%	47.25%	107.96%	-74.85%	38.18%	-	-
Horiz. %	37.52%	145.22%	106.43%	72.28%	34.76%	138.18%	100.00%	-
EPS	4.36	22.88	14.93	10.66	5.39	26.86	20.98	-64.94%
YoY %	-80.94%	53.25%	40.06%	97.77%	-79.93%	28.03%	-	-
Horiz. %	20.78%	109.06%	71.16%	50.81%	25.69%	128.03%	100.00%	-
DPS	4.00	19.00	14.00	10.00	5.00	21.50	16.50	-61.15%
YoY %	-78.95%	35.71%	40.00%	100.00%	-76.74%	30.30%	-	-
Horiz. %	24.24%	115.15%	84.85%	60.61%	30.30%	130.30%	100.00%	-
NAPS	0.56	0.57	0.55	0.59	0.54	0.51	0.51	6.43%
YoY %	-1.75%	3.64%	-6.78%	9.26%	5.88%	0.00%	-	-
Horiz. %	109.80%	111.76%	107.84%	115.69%	105.88%	100.00%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,340,588
RPS	106.26	411.79	301.93	204.00	98.23	391.09	283.21	-48.01%
YoY %	-74.20%	36.39%	48.00%	107.68%	-74.88%	38.09%	-	-
Horiz. %	37.52%	145.40%	106.61%	72.03%	34.68%	138.09%	100.00%	-
EPS	4.35	22.85	14.91	10.59	5.36	26.77	20.92	-64.93%
YoY %	-80.96%	53.25%	40.79%	97.57%	-79.98%	27.96%	-	-
Horiz. %	20.79%	109.23%	71.27%	50.62%	25.62%	127.96%	100.00%	-
DPS	3.99	18.97	13.98	9.94	4.98	21.43	16.45	-61.14%
YoY %	-78.97%	35.69%	40.64%	99.60%	-76.76%	30.27%	-	-
Horiz. %	24.26%	115.32%	84.98%	60.43%	30.27%	130.27%	100.00%	-
NAPS	0.5585	0.5691	0.5494	0.5863	0.5374	0.5083	0.5086	6.44%
YoY %	-1.86%	3.59%	-6.29%	9.10%	5.72%	-0.06%	-	-
Horiz. %	109.81%	111.90%	108.02%	115.28%	105.66%	99.94%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	-
Price	3.28	3.04	3.13	3.20	3.33	3.26	3.39	-
P/RPS	3.08	0.74	1.04	1.56	3.37	0.83	1.19	88.61%
YoY %	316.22%	-28.85%	-33.33%	-53.71%	306.02%	-30.25%	-	-
Horiz. %	258.82%	62.18%	87.39%	131.09%	283.19%	69.75%	100.00%	-
P/EPS	75.23	13.29	20.96	30.02	61.78	12.14	16.16	179.06%
YoY %	466.06%	-36.59%	-30.18%	-51.41%	408.90%	-24.88%	-	-
Horiz. %	465.53%	82.24%	129.70%	185.77%	382.30%	75.12%	100.00%	-
EY	1.33	7.53	4.77	3.33	1.62	8.24	6.19	-64.16%
YoY %	-82.34%	57.86%	43.24%	105.56%	-80.34%	33.12%	-	-
Horiz. %	21.49%	121.65%	77.06%	53.80%	26.17%	133.12%	100.00%	-
DY	1.22	6.25	4.47	3.13	1.50	6.60	4.87	-60.29%
YoY %	-80.48%	39.82%	42.81%	108.67%	-77.27%	35.52%	-	-
Horiz. %	25.05%	128.34%	91.79%	64.27%	30.80%	135.52%	100.00%	-
P/NAPS	5.86	5.33	5.69	5.42	6.17	6.39	6.65	-8.09%
YoY %	9.94%	-6.33%	4.98%	-12.16%	-3.44%	-3.91%	-	-
Horiz. %	88.12%	80.15%	85.56%	81.50%	92.78%	96.09%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	19/09/16	20/06/16	18/03/16	18/12/15	17/09/15	18/06/15	18/03/15	-
Price	3.32	2.90	3.43	3.00	3.12	3.26	3.36	-
P/RPS	3.12	0.70	1.13	1.46	3.16	0.83	1.18	91.32%
YoY %	345.71%	-38.05%	-22.60%	-53.80%	280.72%	-29.66%	-	-
Horiz. %	264.41%	59.32%	95.76%	123.73%	267.80%	70.34%	100.00%	-
P/EPS	76.15	12.67	22.97	28.14	57.88	12.14	16.02	182.97%
YoY %	501.03%	-44.84%	-18.37%	-51.38%	376.77%	-24.22%	-	-
Horiz. %	475.34%	79.09%	143.38%	175.66%	361.30%	75.78%	100.00%	-
EY	1.31	7.89	4.35	3.55	1.73	8.24	6.24	-64.71%
YoY %	-83.40%	81.38%	22.54%	105.20%	-79.00%	32.05%	-	-
Horiz. %	20.99%	126.44%	69.71%	56.89%	27.72%	132.05%	100.00%	-
DY	1.20	6.55	4.08	3.33	1.60	6.60	4.91	-60.94%
YoY %	-81.68%	60.54%	22.52%	108.12%	-75.76%	34.42%	-	-
Horiz. %	24.44%	133.40%	83.10%	67.82%	32.59%	134.42%	100.00%	-
P/NAPS	5.93	5.09	6.24	5.08	5.78	6.39	6.59	-6.79%
YoY %	16.50%	-18.43%	22.83%	-12.11%	-9.55%	-3.03%	-	-
Horiz. %	89.98%	77.24%	94.69%	77.09%	87.71%	96.97%	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