[SPTOTO] YoY TTM 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- -14.22%

YoY- -20.74%

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
TTM Result
Revenue	5,615,623	5,736,921	5,741,615	5,536,581	5,184,999	3,912,980	3,613,467	7.62%
YoY %	-2.11%	-0.08%	3.70%	6.78%	32.51%	8.29%	-	-
Horiz. %	155.41%	158.77%	158.89%	153.22%	143.49%	108.29%	100.00%	-
PBT	387,292	414,537	417,719	424,470	514,827	516,729	585,613	-6.65%
YoY %	-6.57%	-0.76%	-1.59%	-17.55%	-0.37%	-11.76%	-	-
Horiz. %	66.13%	70.79%	71.33%	72.48%	87.91%	88.24%	100.00%	-
Tax	-137,357	-136,645	-135,767	-133,293	-152,229	-174,362	-171,680	-3.64%
YoY %	-0.52%	-0.65%	-1.86%	12.44%	12.69%	-1.56%	-	-
Horiz. %	80.01%	79.59%	79.08%	77.64%	88.67%	101.56%	100.00%	-
NP	249,935	277,892	281,952	291,177	362,598	342,367	413,933	-8.06%
YoY %	-10.06%	-1.44%	-3.17%	-19.70%	5.91%	-17.29%	-	-
Horiz. %	60.38%	67.13%	68.12%	70.34%	87.60%	82.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	241,425	267,765	273,539	278,980	351,999	330,208	400,557	-8.08%
YoY %	-9.84%	-2.11%	-1.95%	-20.74%	6.60%	-17.56%	-	-
Horiz. %	60.27%	66.85%	68.29%	69.65%	87.88%	82.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.47%	32.96%	32.50%	31.40%	29.57%	33.74%	29.32%	-
YoY %	7.62%	1.42%	3.50%	6.19%	-12.36%	15.08%	-	-
Horiz. %	120.98%	112.41%	110.85%	107.09%	100.85%	115.08%	100.00%	-
Total Cost	5,365,688	5,459,029	5,459,663	5,245,404	4,822,401	3,570,613	3,199,534	8.99%
YoY %	-1.71%	-0.01%	4.08%	8.77%	35.06%	11.60%	-	-
Horiz. %	167.70%	170.62%	170.64%	163.94%	150.72%	111.60%	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	208,793	202,127	215,594	255,325	314,805	314,304	277,979	-4.65%
YoY %	3.30%	-6.25%	-15.56%	-18.89%	0.16%	13.07%	-	-
Horiz. %	75.11%	72.71%	77.56%	91.85%	113.25%	113.07%	100.00%	-
Div Payout %	86.48%	75.49%	78.82%	91.52%	89.43%	95.18%	69.40%	-
YoY %	14.56%	-4.22%	-13.88%	2.34%	-6.04%	37.15%	-	-
Horiz. %	124.61%	108.78%	113.57%	131.87%	128.86%	137.15%	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	4.45%	4.84%	4.91%	5.26%	6.99%	8.75%	11.46%	-
YoY %	-8.06%	-1.43%	-6.65%	-24.75%	-20.11%	-23.65%	-	-
Horiz. %	38.83%	42.23%	42.84%	45.90%	60.99%	76.35%	100.00%	-
ROE	30.38%	36.14%	36.94%	37.64%	51.33%	57.63%	64.26%	-
YoY %	-15.94%	-2.17%	-1.86%	-26.67%	-10.93%	-10.32%	-	-
Horiz. %	47.28%	56.24%	57.49%	58.57%	79.88%	89.68%	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	416.90	425.90	426.40	410.83	385.60	293.64	272.47	7.34%
YoY %	-2.11%	-0.12%	3.79%	6.54%	31.32%	7.77%	-	-
Horiz. %	153.01%	156.31%	156.49%	150.78%	141.52%	107.77%	100.00%	-
EPS	17.92	19.88	20.31	20.70	26.18	24.78	30.20	-8.32%
YoY %	-9.86%	-2.12%	-1.88%	-20.93%	5.65%	-17.95%	-	-
Horiz. %	59.34%	65.83%	67.25%	68.54%	86.69%	82.05%	100.00%	-
DPS	15.50	15.00	16.00	19.00	23.50	23.50	21.00	-4.93%
YoY %	3.33%	-6.25%	-15.79%	-19.15%	0.00%	11.90%	-	-
Horiz. %	73.81%	71.43%	76.19%	90.48%	111.90%	111.90%	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	415.66	424.64	424.99	409.81	383.79	289.64	267.47	7.62%
YoY %	-2.11%	-0.08%	3.70%	6.78%	32.51%	8.29%	-	-
Horiz. %	155.40%	158.76%	158.89%	153.22%	143.49%	108.29%	100.00%	-
EPS	17.87	19.82	20.25	20.65	26.05	24.44	29.65	-8.08%
YoY %	-9.84%	-2.12%	-1.94%	-20.73%	6.59%	-17.57%	-	-
Horiz. %	60.27%	66.85%	68.30%	69.65%	87.86%	82.43%	100.00%	-
DPS	15.45	14.96	15.96	18.90	23.30	23.26	20.58	-4.66%
YoY %	3.28%	-6.27%	-15.56%	-18.88%	0.17%	13.02%	-	-
Horiz. %	75.07%	72.69%	77.55%	91.84%	113.22%	113.02%	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	0.54	0.53	0.69	0.76	0.88	1.38	1.60	-16.55%
YoY %	1.89%	-23.19%	-9.21%	-13.64%	-36.23%	-13.75%	-	-
Horiz. %	33.75%	33.12%	43.12%	47.50%	55.00%	86.25%	100.00%	-
P/EPS	12.61	11.37	14.42	15.12	12.95	16.34	14.40	-2.18%
YoY %	10.91%	-21.15%	-4.63%	16.76%	-20.75%	13.47%	-	-
Horiz. %	87.57%	78.96%	100.14%	105.00%	89.93%	113.47%	100.00%	-
EY	7.93	8.80	6.93	6.61	7.72	6.12	6.94	2.24%
YoY %	-9.89%	26.98%	4.84%	-14.38%	26.14%	-11.82%	-	-
Horiz. %	114.27%	126.80%	99.86%	95.24%	111.24%	88.18%	100.00%	-
DY	6.86	6.64	5.46	6.07	6.93	5.80	4.83	6.01%
YoY %	3.31%	21.61%	-10.05%	-12.41%	19.48%	20.08%	-	-
Horiz. %	142.03%	137.47%	113.04%	125.67%	143.48%	120.08%	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	0.57	0.49	0.70	0.83	0.87	1.34	1.55	-15.35%
YoY %	16.33%	-30.00%	-15.66%	-4.60%	-35.07%	-13.55%	-	-
Horiz. %	36.77%	31.61%	45.16%	53.55%	56.13%	86.45%	100.00%	-
P/EPS	13.22	10.56	14.67	16.57	12.84	15.86	13.94	-0.87%
YoY %	25.19%	-28.02%	-11.47%	29.05%	-19.04%	13.77%	-	-
Horiz. %	94.84%	75.75%	105.24%	118.87%	92.11%	113.77%	100.00%	-
EY	7.56	9.47	6.82	6.04	7.79	6.31	7.17	0.88%
YoY %	-20.17%	38.86%	12.91%	-22.46%	23.45%	-11.99%	-	-
Horiz. %	105.44%	132.08%	95.12%	84.24%	108.65%	88.01%	100.00%	-
DY	6.54	7.14	5.37	5.54	6.99	5.98	4.99	4.60%
YoY %	-8.40%	32.96%	-3.07%	-20.74%	16.89%	19.84%	-	-
Horiz. %	131.06%	143.09%	107.62%	111.02%	140.08%	119.84%	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