[SPTOTO] YoY TTM Result on 31-Jul-2014 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

19-Sep-2014

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

31-Jul-2014 [#1]

Profit Trend

QoQ- -6.31%

YoY- -18.65%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
TTM Result
Revenue	5,770,768	5,671,763	5,366,837	4,697,644	3,615,501	3,661,865	3,444,074	8.97%
YoY %	1.75%	5.68%	14.25%	29.93%	-1.27%	6.32%	-	-
Horiz. %	167.56%	164.68%	155.83%	136.40%	104.98%	106.32%	100.00%	-
PBT	401,320	429,682	525,440	472,562	556,367	607,393	537,418	-4.74%
YoY %	-6.60%	-18.22%	11.19%	-15.06%	-8.40%	13.02%	-	-
Horiz. %	74.68%	79.95%	97.77%	87.93%	103.53%	113.02%	100.00%	-
Tax	-134,230	-130,501	-157,809	-153,930	-174,092	-174,722	-153,190	-2.17%
YoY %	-2.86%	17.30%	-2.52%	11.58%	0.36%	-14.06%	-	-
Horiz. %	87.62%	85.19%	103.02%	100.48%	113.64%	114.06%	100.00%	-
NP	267,090	299,181	367,631	318,632	382,275	432,671	384,228	-5.87%
YoY %	-10.73%	-18.62%	15.38%	-16.65%	-11.65%	12.61%	-	-
Horiz. %	69.51%	77.87%	95.68%	82.93%	99.49%	112.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	256,884	292,457	354,281	303,487	373,080	420,307	376,246	-6.15%
YoY %	-12.16%	-17.45%	16.74%	-18.65%	-11.24%	11.71%	-	-
Horiz. %	68.28%	77.73%	94.16%	80.66%	99.16%	111.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.45%	30.37%	30.03%	32.57%	31.29%	28.77%	28.50%	-
YoY %	10.14%	1.13%	-7.80%	4.09%	8.76%	0.95%	-	-
Horiz. %	117.37%	106.56%	105.37%	114.28%	109.79%	100.95%	100.00%	-
Total Cost	5,503,678	5,372,582	4,999,206	4,379,012	3,233,226	3,229,194	3,059,846	10.26%
YoY %	2.44%	7.47%	14.16%	35.44%	0.12%	5.53%	-	-
Horiz. %	179.87%	175.58%	163.38%	143.11%	105.67%	105.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	782,231	754,471	726,014	606,756	617,437	515,745	507,975	7.45%
YoY %	3.68%	3.92%	19.66%	-1.73%	19.72%	1.53%	-	-
Horiz. %	153.99%	148.53%	142.92%	119.45%	121.55%	101.53%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Dividend
Div	188,687	242,209	282,561	373,326	233,158	339,592	280,758	-6.40%
YoY %	-22.10%	-14.28%	-24.31%	60.12%	-31.34%	20.96%	-	-
Horiz. %	67.21%	86.27%	100.64%	132.97%	83.05%	120.96%	100.00%	-
Div Payout %	73.45%	82.82%	79.76%	123.01%	62.50%	80.80%	74.62%	-
YoY %	-11.31%	3.84%	-35.16%	96.82%	-22.65%	8.28%	-	-
Horiz. %	98.43%	110.99%	106.89%	164.85%	83.76%	108.28%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Equity
Net Worth	782,231	754,471	726,014	606,756	617,437	515,745	507,975	7.45%
YoY %	3.68%	3.92%	19.66%	-1.73%	19.72%	1.53%	-	-
Horiz. %	153.99%	148.53%	142.92%	119.45%	121.55%	101.53%	100.00%	-
NOSH	1,348,675	1,347,270	1,344,471	1,348,347	1,342,255	1,322,425	1,336,777	0.14%
YoY %	0.10%	0.21%	-0.29%	0.45%	1.50%	-1.07%	-	-
Horiz. %	100.89%	100.78%	100.58%	100.87%	100.41%	98.93%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Ratio Analysis
NP Margin	4.63%	5.27%	6.85%	6.78%	10.57%	11.82%	11.16%	-
YoY %	-12.14%	-23.07%	1.03%	-35.86%	-10.58%	5.91%	-	-
Horiz. %	41.49%	47.22%	61.38%	60.75%	94.71%	105.91%	100.00%	-
ROE	32.84%	38.76%	48.80%	50.02%	60.42%	81.49%	74.07%	-
YoY %	-15.27%	-20.57%	-2.44%	-17.21%	-25.86%	10.02%	-	-
Horiz. %	44.34%	52.33%	65.88%	67.53%	81.57%	110.02%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Per Share
RPS	427.88	420.98	399.18	348.40	269.36	276.91	257.64	8.81%
YoY %	1.64%	5.46%	14.58%	29.34%	-2.73%	7.48%	-	-
Horiz. %	166.08%	163.40%	154.94%	135.23%	104.55%	107.48%	100.00%	-
EPS	19.05	21.71	26.35	22.51	27.80	31.78	28.15	-6.29%
YoY %	-12.25%	-17.61%	17.06%	-19.03%	-12.52%	12.90%	-	-
Horiz. %	67.67%	77.12%	93.61%	79.96%	98.76%	112.90%	100.00%	-
DPS	14.00	18.00	21.00	27.69	17.50	25.50	21.00	-6.52%
YoY %	-22.22%	-14.29%	-24.16%	58.23%	-31.37%	21.43%	-	-
Horiz. %	66.67%	85.71%	100.00%	131.86%	83.33%	121.43%	100.00%	-
NAPS	0.58	0.56	0.54	0.45	0.46	0.39	0.38	7.29%
YoY %	3.57%	3.70%	20.00%	-2.17%	17.95%	2.63%	-	-
Horiz. %	152.63%	147.37%	142.11%	118.42%	121.05%	102.63%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,348,347
RPS	427.15	419.82	397.25	347.72	267.62	271.05	254.93	8.97%
YoY %	1.75%	5.68%	14.24%	29.93%	-1.27%	6.32%	-	-
Horiz. %	167.56%	164.68%	155.83%	136.40%	104.98%	106.32%	100.00%	-
EPS	19.01	21.65	26.22	22.46	27.62	31.11	27.85	-6.16%
YoY %	-12.19%	-17.43%	16.74%	-18.68%	-11.22%	11.71%	-	-
Horiz. %	68.26%	77.74%	94.15%	80.65%	99.17%	111.71%	100.00%	-
DPS	13.97	17.93	20.91	27.63	17.26	25.14	20.78	-6.39%
YoY %	-22.09%	-14.25%	-24.32%	60.08%	-31.34%	20.98%	-	-
Horiz. %	67.23%	86.28%	100.63%	132.96%	83.06%	120.98%	100.00%	-
NAPS	0.579	0.5585	0.5374	0.4491	0.457	0.3818	0.376	7.45%
YoY %	3.67%	3.93%	19.66%	-1.73%	19.70%	1.54%	-	-
Horiz. %	153.99%	148.54%	142.93%	119.44%	121.54%	101.54%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/17	29/07/16	31/07/15	31/07/14	31/07/13	31/07/12	29/07/11	-
Price	2.38	3.28	3.33	3.85	4.18	4.19	4.31	-
P/RPS	0.56	0.78	0.83	1.11	1.55	1.51	1.67	-16.63%
YoY %	-28.21%	-6.02%	-25.23%	-28.39%	2.65%	-9.58%	-	-
Horiz. %	33.53%	46.71%	49.70%	66.47%	92.81%	90.42%	100.00%	-
P/EPS	12.50	15.11	12.64	17.10	15.04	13.18	15.31	-3.32%
YoY %	-17.27%	19.54%	-26.08%	13.70%	14.11%	-13.91%	-	-
Horiz. %	81.65%	98.69%	82.56%	111.69%	98.24%	86.09%	100.00%	-
EY	8.00	6.62	7.91	5.85	6.65	7.59	6.53	3.43%
YoY %	20.85%	-16.31%	35.21%	-12.03%	-12.38%	16.23%	-	-
Horiz. %	122.51%	101.38%	121.13%	89.59%	101.84%	116.23%	100.00%	-
DY	5.88	5.49	6.31	7.19	4.19	6.09	4.87	3.18%
YoY %	7.10%	-13.00%	-12.24%	71.60%	-31.20%	25.05%	-	-
Horiz. %	120.74%	112.73%	129.57%	147.64%	86.04%	125.05%	100.00%	-
P/NAPS	4.10	5.86	6.17	8.56	9.09	10.74	11.34	-15.58%
YoY %	-30.03%	-5.02%	-27.92%	-5.83%	-15.36%	-5.29%	-	-
Horiz. %	36.16%	51.68%	54.41%	75.49%	80.16%	94.71%	100.00%	-

	31/07/17	31/07/16	31/07/15	31/07/14	31/07/13	31/07/12	31/07/11	CAGR
Price Multiplier on Announcement Date
Date	20/09/17	19/09/16	17/09/15	19/09/14	12/09/13	18/09/12	21/09/11	-
Price	2.32	3.32	3.12	3.73	4.19	4.29	4.26	-
P/RPS	0.54	0.79	0.78	1.07	1.56	1.55	1.65	-16.97%
YoY %	-31.65%	1.28%	-27.10%	-31.41%	0.65%	-6.06%	-	-
Horiz. %	32.73%	47.88%	47.27%	64.85%	94.55%	93.94%	100.00%	-
P/EPS	12.18	15.29	11.84	16.57	15.07	13.50	15.14	-3.55%
YoY %	-20.34%	29.14%	-28.55%	9.95%	11.63%	-10.83%	-	-
Horiz. %	80.45%	100.99%	78.20%	109.45%	99.54%	89.17%	100.00%	-
EY	8.21	6.54	8.45	6.03	6.63	7.41	6.61	3.67%
YoY %	25.54%	-22.60%	40.13%	-9.05%	-10.53%	12.10%	-	-
Horiz. %	124.21%	98.94%	127.84%	91.23%	100.30%	112.10%	100.00%	-
DY	6.03	5.42	6.73	7.42	4.18	5.94	4.93	3.41%
YoY %	11.25%	-19.47%	-9.30%	77.51%	-29.63%	20.49%	-	-
Horiz. %	122.31%	109.94%	136.51%	150.51%	84.79%	120.49%	100.00%	-
P/NAPS	4.00	5.93	5.78	8.29	9.11	11.00	11.21	-15.76%
YoY %	-32.55%	2.60%	-30.28%	-9.00%	-17.18%	-1.87%	-	-
Horiz. %	35.68%	52.90%	51.56%	73.95%	81.27%	98.13%	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