[SPTOTO] YoY Quarter Result on 31-Jan-2016 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Mar-2016

Admission Sponsor

Sponsor

Financial Year

30-Apr-2016

Quarter

31-Jan-2016 [#3]

Profit Trend

QoQ- -17.4%

YoY- -44.22%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Quarter Result
Revenue	1,361,567	1,404,303	1,367,054	1,323,029	1,328,127	1,228,026	888,727	7.36%
YoY %	-3.04%	2.72%	3.33%	-0.38%	8.15%	38.18%	-	-
Horiz. %	153.20%	158.01%	153.82%	148.87%	149.44%	138.18%	100.00%	-
PBT	94,427	98,773	86,256	78,670	151,334	124,479	130,493	-5.24%
YoY %	-4.40%	14.51%	9.64%	-48.02%	21.57%	-4.61%	-	-
Horiz. %	72.36%	75.69%	66.10%	60.29%	115.97%	95.39%	100.00%	-
Tax	-34,018	-37,574	-36,741	-20,849	-44,680	-48,919	-42,635	-3.69%
YoY %	9.46%	-2.27%	-76.22%	53.34%	8.67%	-14.74%	-	-
Horiz. %	79.79%	88.13%	86.18%	48.90%	104.80%	114.74%	100.00%	-
NP	60,409	61,199	49,515	57,821	106,654	75,560	87,858	-6.04%
YoY %	-1.29%	23.60%	-14.37%	-45.79%	41.15%	-14.00%	-	-
Horiz. %	68.76%	69.66%	56.36%	65.81%	121.39%	86.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,071	59,233	47,936	58,353	104,615	73,159	86,069	-6.07%
YoY %	-0.27%	23.57%	-17.85%	-44.22%	43.00%	-15.00%	-	-
Horiz. %	68.63%	68.82%	55.69%	67.80%	121.55%	85.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.03%	38.04%	42.60%	26.50%	29.52%	39.30%	32.67%	-
YoY %	-5.28%	-10.70%	60.75%	-10.23%	-24.89%	20.29%	-	-
Horiz. %	110.28%	116.44%	130.39%	81.11%	90.36%	120.29%	100.00%	-
Total Cost	1,301,158	1,343,104	1,317,539	1,265,208	1,221,473	1,152,466	800,869	8.42%
YoY %	-3.12%	1.94%	4.14%	3.58%	5.99%	43.90%	-	-
Horiz. %	162.47%	167.71%	164.51%	157.98%	152.52%	143.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	794,729	740,850	740,584	741,204	685,779	573,012	623,304	4.13%
YoY %	7.27%	0.04%	-0.08%	8.08%	19.68%	-8.07%	-	-
Horiz. %	127.50%	118.86%	118.82%	118.92%	110.02%	91.93%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Dividend
Div	47,145	53,880	40,395	53,905	67,233	126,595	-	-
YoY %	-12.50%	33.38%	-25.06%	-19.82%	-46.89%	0.00%	-	-
Horiz. %	37.24%	42.56%	31.91%	42.58%	53.11%	100.00%	-	-
Div Payout %	79.81%	90.96%	84.27%	92.38%	64.27%	173.04%	-	-
YoY %	-12.26%	7.94%	-8.78%	43.74%	-62.86%	0.00%	-	-
Horiz. %	46.12%	52.57%	48.70%	53.39%	37.14%	100.00%	-	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Equity
Net Worth	794,729	740,850	740,584	741,204	685,779	573,012	623,304	4.13%
YoY %	7.27%	0.04%	-0.08%	8.08%	19.68%	-8.07%	-	-
Horiz. %	127.50%	118.86%	118.82%	118.92%	110.02%	91.93%	100.00%	-
NOSH	1,351,000	1,351,000	1,346,516	1,347,644	1,344,665	1,332,586	1,326,178	0.30%
YoY %	0.00%	0.33%	-0.08%	0.22%	0.91%	0.48%	-	-
Horiz. %	101.87%	101.87%	101.53%	101.62%	101.39%	100.48%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Ratio Analysis
NP Margin	4.44%	4.36%	3.62%	4.37%	8.03%	6.15%	9.89%	-
YoY %	1.83%	20.44%	-17.16%	-45.58%	30.57%	-37.82%	-	-
Horiz. %	44.89%	44.08%	36.60%	44.19%	81.19%	62.18%	100.00%	-
ROE	7.43%	8.00%	6.47%	7.87%	15.25%	12.77%	13.81%	-
YoY %	-7.13%	23.65%	-17.79%	-48.39%	19.42%	-7.53%	-	-
Horiz. %	53.80%	57.93%	46.85%	56.99%	110.43%	92.47%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Per Share
RPS	101.08	104.25	101.53	98.17	98.77	92.15	67.01	7.08%
YoY %	-3.04%	2.68%	3.42%	-0.61%	7.18%	37.52%	-	-
Horiz. %	150.84%	155.57%	151.51%	146.50%	147.40%	137.52%	100.00%	-
EPS	4.39	4.40	3.56	4.33	7.78	5.49	6.49	-6.30%
YoY %	-0.23%	23.60%	-17.78%	-44.34%	41.71%	-15.41%	-	-
Horiz. %	67.64%	67.80%	54.85%	66.72%	119.88%	84.59%	100.00%	-
DPS	3.50	4.00	3.00	4.00	5.00	9.50	0.00	-
YoY %	-12.50%	33.33%	-25.00%	-20.00%	-47.37%	0.00%	-	-
Horiz. %	36.84%	42.11%	31.58%	42.11%	52.63%	100.00%	-	-
NAPS	0.59	0.55	0.55	0.55	0.51	0.43	0.47	3.86%
YoY %	7.27%	0.00%	0.00%	7.84%	18.60%	-8.51%	-	-
Horiz. %	125.53%	117.02%	117.02%	117.02%	108.51%	91.49%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,347,644
RPS	100.78	103.95	101.19	97.93	98.31	90.90	65.78	7.36%
YoY %	-3.05%	2.73%	3.33%	-0.39%	8.15%	38.19%	-	-
Horiz. %	153.21%	158.03%	153.83%	148.88%	149.45%	138.19%	100.00%	-
EPS	4.37	4.38	3.55	4.32	7.74	5.42	6.37	-6.08%
YoY %	-0.23%	23.38%	-17.82%	-44.19%	42.80%	-14.91%	-	-
Horiz. %	68.60%	68.76%	55.73%	67.82%	121.51%	85.09%	100.00%	-
DPS	3.49	3.99	2.99	3.99	4.98	9.37	0.00	-
YoY %	-12.53%	33.44%	-25.06%	-19.88%	-46.85%	0.00%	-	-
Horiz. %	37.25%	42.58%	31.91%	42.58%	53.15%	100.00%	-	-
NAPS	0.5883	0.5484	0.5482	0.5486	0.5076	0.4241	0.4614	4.13%
YoY %	7.28%	0.04%	-0.07%	8.08%	19.69%	-8.08%	-	-
Horiz. %	127.50%	118.86%	118.81%	118.90%	110.01%	91.92%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/19	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	-
Price	2.26	2.26	2.93	3.13	3.39	4.05	4.35	-
P/RPS	2.24	2.17	2.89	3.19	3.43	4.39	6.49	-16.24%
YoY %	3.23%	-24.91%	-9.40%	-7.00%	-21.87%	-32.36%	-	-
Horiz. %	34.51%	33.44%	44.53%	49.15%	52.85%	67.64%	100.00%	-
P/EPS	51.53	51.39	82.30	72.29	43.57	73.77	67.03	-4.28%
YoY %	0.27%	-37.56%	13.85%	65.92%	-40.94%	10.06%	-	-
Horiz. %	76.88%	76.67%	122.78%	107.85%	65.00%	110.06%	100.00%	-
EY	1.94	1.95	1.22	1.38	2.29	1.36	1.49	4.49%
YoY %	-0.51%	59.84%	-11.59%	-39.74%	68.38%	-8.72%	-	-
Horiz. %	130.20%	130.87%	81.88%	92.62%	153.69%	91.28%	100.00%	-
DY	1.55	1.77	1.02	1.28	1.47	2.35	0.00	-
YoY %	-12.43%	73.53%	-20.31%	-12.93%	-37.45%	0.00%	-	-
Horiz. %	65.96%	75.32%	43.40%	54.47%	62.55%	100.00%	-	-
P/NAPS	3.83	4.11	5.33	5.69	6.65	9.42	9.26	-13.67%
YoY %	-6.81%	-22.89%	-6.33%	-14.44%	-29.41%	1.73%	-	-
Horiz. %	41.36%	44.38%	57.56%	61.45%	71.81%	101.73%	100.00%	-

	31/01/19	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	CAGR
Price Multiplier on Announcement Date
Date	18/03/19	16/03/18	16/03/17	18/03/16	18/03/15	17/03/14	18/03/13	-
Price	2.37	2.10	2.98	3.43	3.36	3.93	4.21	-
P/RPS	2.34	2.01	2.94	3.49	3.40	4.26	6.28	-15.16%
YoY %	16.42%	-31.63%	-15.76%	2.65%	-20.19%	-32.17%	-	-
Horiz. %	37.26%	32.01%	46.82%	55.57%	54.14%	67.83%	100.00%	-
P/EPS	54.04	47.76	83.71	79.21	43.19	71.58	64.87	-2.99%
YoY %	13.15%	-42.95%	5.68%	83.40%	-39.66%	10.34%	-	-
Horiz. %	83.31%	73.62%	129.04%	122.11%	66.58%	110.34%	100.00%	-
EY	1.85	2.09	1.19	1.26	2.32	1.40	1.54	3.10%
YoY %	-11.48%	75.63%	-5.56%	-45.69%	65.71%	-9.09%	-	-
Horiz. %	120.13%	135.71%	77.27%	81.82%	150.65%	90.91%	100.00%	-
DY	1.48	1.90	1.01	1.17	1.49	2.42	0.00	-
YoY %	-22.11%	88.12%	-13.68%	-21.48%	-38.43%	0.00%	-	-
Horiz. %	61.16%	78.51%	41.74%	48.35%	61.57%	100.00%	-	-
P/NAPS	4.02	3.82	5.42	6.24	6.59	9.14	8.96	-12.49%
YoY %	5.24%	-29.52%	-13.14%	-5.31%	-27.90%	2.01%	-	-
Horiz. %	44.87%	42.63%	60.49%	69.64%	73.55%	102.01%	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