[SPTOTO] YoY Cumulative Quarter Result on 30-Apr-2017 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

20-Jun-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2017

Quarter

30-Apr-2017 [#4]

Profit Trend

QoQ- 42.94%

YoY- -21.81%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Cumulative Result
Revenue	4,829,148	4,653,465	6,698,622	5,734,546	5,563,227	5,283,644	4,340,839	1.49%
YoY %	3.78%	-30.53%	16.81%	3.08%	5.29%	21.72%	-	-
Horiz. %	111.25%	107.20%	154.32%	132.11%	128.16%	121.72%	100.00%	-
PBT	281,473	227,131	403,993	380,204	445,658	534,012	509,722	-7.94%
YoY %	23.93%	-43.78%	6.26%	-14.69%	-16.55%	4.77%	-	-
Horiz. %	55.22%	44.56%	79.26%	74.59%	87.43%	104.77%	100.00%	-
Tax	-93,495	-91,907	-164,478	-129,393	-127,566	-160,708	-166,026	-7.69%
YoY %	-1.73%	44.12%	-27.12%	-1.43%	20.62%	3.20%	-	-
Horiz. %	56.31%	55.36%	99.07%	77.94%	76.83%	96.80%	100.00%	-
NP	187,978	135,224	239,515	250,811	318,092	373,304	343,696	-8.06%
YoY %	39.01%	-43.54%	-4.50%	-21.15%	-14.79%	8.61%	-	-
Horiz. %	54.69%	39.34%	69.69%	72.97%	92.55%	108.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	182,063	134,239	235,045	241,313	308,640	361,610	328,706	-7.90%
YoY %	35.63%	-42.89%	-2.60%	-21.81%	-14.65%	10.01%	-	-
Horiz. %	55.39%	40.84%	71.51%	73.41%	93.90%	110.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.22%	40.46%	40.71%	34.03%	28.62%	30.09%	32.57%	-
YoY %	-17.89%	-0.61%	19.63%	18.90%	-4.89%	-7.61%	-	-
Horiz. %	102.00%	124.22%	124.99%	104.48%	87.87%	92.39%	100.00%	-
Total Cost	4,641,170	4,518,241	6,459,107	5,483,735	5,245,135	4,910,340	3,997,143	2.10%
YoY %	2.72%	-30.05%	17.79%	4.55%	6.82%	22.85%	-	-
Horiz. %	116.11%	113.04%	161.59%	137.19%	131.22%	122.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	819,079	735,625	727,380	768,426	768,829	686,646	612,963	4.12%
YoY %	11.34%	1.13%	-5.34%	-0.05%	11.97%	12.02%	-	-
Horiz. %	133.63%	120.01%	118.67%	125.36%	125.43%	112.02%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Dividend
Div	107,420	139,099	215,520	188,736	256,276	289,468	353,120	-15.28%
YoY %	-22.77%	-35.46%	14.19%	-26.35%	-11.47%	-18.03%	-	-
Horiz. %	30.42%	39.39%	61.03%	53.45%	72.57%	81.97%	100.00%	-
Div Payout %	59.00%	103.62%	91.69%	78.21%	83.03%	80.05%	107.43%	-
YoY %	-43.06%	13.01%	17.24%	-5.81%	3.72%	-25.49%	-	-
Horiz. %	54.92%	96.45%	85.35%	72.80%	77.29%	74.51%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Equity
Net Worth	819,079	735,625	727,380	768,426	768,829	686,646	612,963	4.12%
YoY %	11.34%	1.13%	-5.34%	-0.05%	11.97%	12.02%	-	-
Horiz. %	133.63%	120.01%	118.67%	125.36%	125.43%	112.02%	100.00%	-
NOSH	1,351,000	1,351,000	1,351,000	1,348,117	1,348,823	1,346,366	1,332,529	0.19%
YoY %	0.00%	0.00%	0.21%	-0.05%	0.18%	1.04%	-	-
Horiz. %	101.39%	101.39%	101.39%	101.17%	101.22%	101.04%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Ratio Analysis
NP Margin	3.89%	2.91%	3.58%	4.37%	5.72%	7.07%	7.92%	-
YoY %	33.68%	-18.72%	-18.08%	-23.60%	-19.09%	-10.73%	-	-
Horiz. %	49.12%	36.74%	45.20%	55.18%	72.22%	89.27%	100.00%	-
ROE	22.23%	18.25%	32.31%	31.40%	40.14%	52.66%	53.63%	-
YoY %	21.81%	-43.52%	2.90%	-21.77%	-23.78%	-1.81%	-	-
Horiz. %	41.45%	34.03%	60.25%	58.55%	74.85%	98.19%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Per Share
RPS	359.65	347.92	497.30	425.37	412.45	392.44	325.76	1.38%
YoY %	3.37%	-30.04%	16.91%	3.13%	5.10%	20.47%	-	-
Horiz. %	110.40%	106.80%	152.66%	130.58%	126.61%	120.47%	100.00%	-
EPS	13.57	9.99	17.45	17.90	22.88	26.86	24.66	-7.99%
YoY %	35.84%	-42.75%	-2.51%	-21.77%	-14.82%	8.92%	-	-
Horiz. %	55.03%	40.51%	70.76%	72.59%	92.78%	108.92%	100.00%	-
DPS	8.00	10.40	16.00	14.00	19.00	21.50	26.50	-15.37%
YoY %	-23.08%	-35.00%	14.29%	-26.32%	-11.63%	-18.87%	-	-
Horiz. %	30.19%	39.25%	60.38%	52.83%	71.70%	81.13%	100.00%	-
NAPS	0.61	0.55	0.54	0.57	0.57	0.51	0.46	4.01%
YoY %	10.91%	1.85%	-5.26%	0.00%	11.76%	10.87%	-	-
Horiz. %	132.61%	119.57%	117.39%	123.91%	123.91%	110.87%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,347,360
RPS	357.45	344.45	495.83	424.47	411.79	391.09	321.31	1.49%
YoY %	3.77%	-30.53%	16.81%	3.08%	5.29%	21.72%	-	-
Horiz. %	111.25%	107.20%	154.32%	132.11%	128.16%	121.72%	100.00%	-
EPS	13.48	9.94	17.40	17.86	22.85	26.77	24.33	-7.90%
YoY %	35.61%	-42.87%	-2.58%	-21.84%	-14.64%	10.03%	-	-
Horiz. %	55.40%	40.85%	71.52%	73.41%	93.92%	110.03%	100.00%	-
DPS	7.95	10.30	15.95	13.97	18.97	21.43	26.14	-15.29%
YoY %	-22.82%	-35.42%	14.17%	-26.36%	-11.48%	-18.02%	-	-
Horiz. %	30.41%	39.40%	61.02%	53.44%	72.57%	81.98%	100.00%	-
NAPS	0.6063	0.5445	0.5384	0.5688	0.5691	0.5083	0.4537	4.12%
YoY %	11.35%	1.13%	-5.34%	-0.05%	11.96%	12.03%	-	-
Horiz. %	133.63%	120.01%	118.67%	125.37%	125.44%	112.03%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	28/04/17	29/04/16	30/04/15	30/04/14	-
Price	1.98	2.20	2.76	2.81	3.04	3.26	3.89	-
P/RPS	0.55	0.63	0.55	0.66	0.74	0.83	1.19	-10.20%
YoY %	-12.70%	14.55%	-16.67%	-10.81%	-10.84%	-30.25%	-	-
Horiz. %	46.22%	52.94%	46.22%	55.46%	62.18%	69.75%	100.00%	-
P/EPS	14.60	21.92	15.82	15.70	13.29	12.14	15.77	-1.06%
YoY %	-33.39%	38.56%	0.76%	18.13%	9.47%	-23.02%	-	-
Horiz. %	92.58%	139.00%	100.32%	99.56%	84.27%	76.98%	100.00%	-
EY	6.85	4.56	6.32	6.37	7.53	8.24	6.34	1.08%
YoY %	50.22%	-27.85%	-0.78%	-15.41%	-8.62%	29.97%	-	-
Horiz. %	108.04%	71.92%	99.68%	100.47%	118.77%	129.97%	100.00%	-
DY	4.04	4.73	5.80	4.98	6.25	6.60	6.81	-7.02%
YoY %	-14.59%	-18.45%	16.47%	-20.32%	-5.30%	-3.08%	-	-
Horiz. %	59.32%	69.46%	85.17%	73.13%	91.78%	96.92%	100.00%	-
P/NAPS	3.25	4.00	5.11	4.93	5.33	6.39	8.46	-12.48%
YoY %	-18.75%	-21.72%	3.65%	-7.50%	-16.59%	-24.47%	-	-
Horiz. %	38.42%	47.28%	60.40%	58.27%	63.00%	75.53%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/04/17	30/04/16	30/04/15	30/04/14	CAGR
Price Multiplier on Announcement Date
Date	20/08/21	18/08/20	19/08/19	20/06/17	20/06/16	18/06/15	17/06/14	-
Price	1.97	2.09	2.76	2.57	2.90	3.26	3.80	-
P/RPS	0.55	0.60	0.55	0.60	0.70	0.83	1.17	-9.98%
YoY %	-8.33%	9.09%	-8.33%	-14.29%	-15.66%	-29.06%	-	-
Horiz. %	47.01%	51.28%	47.01%	51.28%	59.83%	70.94%	100.00%	-
P/EPS	14.53	20.82	15.82	14.36	12.67	12.14	15.40	-0.80%
YoY %	-30.21%	31.61%	10.17%	13.34%	4.37%	-21.17%	-	-
Horiz. %	94.35%	135.19%	102.73%	93.25%	82.27%	78.83%	100.00%	-
EY	6.88	4.80	6.32	6.96	7.89	8.24	6.49	0.81%
YoY %	43.33%	-24.05%	-9.20%	-11.79%	-4.25%	26.96%	-	-
Horiz. %	106.01%	73.96%	97.38%	107.24%	121.57%	126.96%	100.00%	-
DY	4.06	4.98	5.80	5.45	6.55	6.60	6.97	-7.25%
YoY %	-18.47%	-14.14%	6.42%	-16.79%	-0.76%	-5.31%	-	-
Horiz. %	58.25%	71.45%	83.21%	78.19%	93.97%	94.69%	100.00%	-
P/NAPS	3.23	3.80	5.11	4.51	5.09	6.39	8.26	-12.27%
YoY %	-15.00%	-25.64%	13.30%	-11.39%	-20.34%	-22.64%	-	-
Horiz. %	39.10%	46.00%	61.86%	54.60%	61.62%	77.36%	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