[SPTOTO] YoY TTM Result on 31-Oct-2014 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Dec-2014

Admission Sponsor

Sponsor

Financial Year

30-Apr-2015

Quarter

31-Oct-2014 [#2]

Profit Trend

QoQ- 5.62%

YoY- -6.58%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	CAGR
TTM Result
Revenue	5,699,672	5,697,590	5,541,679	5,084,898	3,573,681	3,708,199	3,460,655	8.66%
YoY %	0.04%	2.81%	8.98%	42.29%	-3.63%	7.15%	-	-
Horiz. %	164.70%	164.64%	160.13%	146.93%	103.27%	107.15%	100.00%	-
PBT	402,020	410,133	497,134	487,972	522,743	620,059	588,463	-6.14%
YoY %	-1.98%	-17.50%	1.88%	-6.65%	-15.69%	5.37%	-	-
Horiz. %	68.32%	69.70%	84.48%	82.92%	88.83%	105.37%	100.00%	-
Tax	-135,812	-119,875	-157,124	-156,468	-168,078	-179,399	-164,084	-3.09%
YoY %	-13.29%	23.71%	-0.42%	6.91%	6.31%	-9.33%	-	-
Horiz. %	82.77%	73.06%	95.76%	95.36%	102.43%	109.33%	100.00%	-
NP	266,208	290,258	340,010	331,504	354,665	440,660	424,379	-7.47%
YoY %	-8.29%	-14.63%	2.57%	-6.53%	-19.52%	3.84%	-	-
Horiz. %	62.73%	68.40%	80.12%	78.12%	83.57%	103.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	256,468	283,956	325,242	320,543	343,118	427,228	416,837	-7.76%
YoY %	-9.68%	-12.69%	1.47%	-6.58%	-19.69%	2.49%	-	-
Horiz. %	61.53%	68.12%	78.03%	76.90%	82.31%	102.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.78%	29.23%	31.61%	32.06%	32.15%	28.93%	27.88%	-
YoY %	15.57%	-7.53%	-1.40%	-0.28%	11.13%	3.77%	-	-
Horiz. %	121.16%	104.84%	113.38%	114.99%	115.32%	103.77%	100.00%	-
Total Cost	5,433,464	5,407,332	5,201,669	4,753,394	3,219,016	3,267,539	3,036,276	10.17%
YoY %	0.48%	3.95%	9.43%	47.67%	-1.49%	7.62%	-	-
Horiz. %	178.95%	178.09%	171.32%	156.55%	106.02%	107.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	781,259	768,424	790,947	634,010	627,415	528,610	508,300	7.41%
YoY %	1.67%	-2.85%	24.75%	1.05%	18.69%	4.00%	-	-
Horiz. %	153.70%	151.18%	155.61%	124.73%	123.43%	104.00%	100.00%	-

	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	CAGR
Dividend
Div	188,643	229,104	268,653	374,168	187,708	358,126	334,314	-9.08%
YoY %	-17.66%	-14.72%	-28.20%	99.34%	-47.59%	7.12%	-	-
Horiz. %	56.43%	68.53%	80.36%	111.92%	56.15%	107.12%	100.00%	-
Div Payout %	73.55%	80.68%	82.60%	116.73%	54.71%	83.83%	80.20%	-
YoY %	-8.84%	-2.32%	-29.24%	113.36%	-34.74%	4.53%	-	-
Horiz. %	91.71%	100.60%	102.99%	145.55%	68.22%	104.53%	100.00%	-

	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	CAGR
Equity
Net Worth	781,259	768,424	790,947	634,010	627,415	528,610	508,300	7.41%
YoY %	1.67%	-2.85%	24.75%	1.05%	18.69%	4.00%	-	-
Horiz. %	153.70%	151.18%	155.61%	124.73%	123.43%	104.00%	100.00%	-
NOSH	1,351,000	1,348,112	1,340,588	1,348,958	1,334,927	1,321,525	1,337,632	0.16%
YoY %	0.21%	0.56%	-0.62%	1.05%	1.01%	-1.20%	-	-
Horiz. %	101.00%	100.78%	100.22%	100.85%	99.80%	98.80%	100.00%	-

	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	CAGR
Ratio Analysis
NP Margin	4.67%	5.09%	6.14%	6.52%	9.92%	11.88%	12.26%	-
YoY %	-8.25%	-17.10%	-5.83%	-34.27%	-16.50%	-3.10%	-	-
Horiz. %	38.09%	41.52%	50.08%	53.18%	80.91%	96.90%	100.00%	-
ROE	32.83%	36.95%	41.12%	50.56%	54.69%	80.82%	82.01%	-
YoY %	-11.15%	-10.14%	-18.67%	-7.55%	-32.33%	-1.45%	-	-
Horiz. %	40.03%	45.06%	50.14%	61.65%	66.69%	98.55%	100.00%	-

	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	CAGR
Per Share
RPS	423.14	422.63	413.38	376.95	267.71	280.60	258.71	8.53%
YoY %	0.12%	2.24%	9.66%	40.81%	-4.59%	8.46%	-	-
Horiz. %	163.56%	163.36%	159.79%	145.70%	103.48%	108.46%	100.00%	-
EPS	19.04	21.06	24.26	23.76	25.70	32.33	31.16	-7.87%
YoY %	-9.59%	-13.19%	2.10%	-7.55%	-20.51%	3.75%	-	-
Horiz. %	61.10%	67.59%	77.86%	76.25%	82.48%	103.75%	100.00%	-
DPS	14.00	17.00	20.00	27.74	14.00	27.00	25.00	-9.20%
YoY %	-17.65%	-15.00%	-27.90%	98.14%	-48.15%	8.00%	-	-
Horiz. %	56.00%	68.00%	80.00%	110.96%	56.00%	108.00%	100.00%	-
NAPS	0.58	0.57	0.59	0.47	0.47	0.40	0.38	7.29%
YoY %	1.75%	-3.39%	25.53%	0.00%	17.50%	5.26%	-	-
Horiz. %	152.63%	150.00%	155.26%	123.68%	123.68%	105.26%	100.00%	-

	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,348,958
RPS	421.89	421.73	410.19	376.38	264.52	274.48	256.16	8.66%
YoY %	0.04%	2.81%	8.98%	42.29%	-3.63%	7.15%	-	-
Horiz. %	164.70%	164.64%	160.13%	146.93%	103.26%	107.15%	100.00%	-
EPS	18.98	21.02	24.07	23.73	25.40	31.62	30.85	-7.76%
YoY %	-9.71%	-12.67%	1.43%	-6.57%	-19.67%	2.50%	-	-
Horiz. %	61.52%	68.14%	78.02%	76.92%	82.33%	102.50%	100.00%	-
DPS	13.96	16.96	19.89	27.70	13.89	26.51	24.75	-9.09%
YoY %	-17.69%	-14.73%	-28.19%	99.42%	-47.60%	7.11%	-	-
Horiz. %	56.40%	68.53%	80.36%	111.92%	56.12%	107.11%	100.00%	-
NAPS	0.5783	0.5688	0.5855	0.4693	0.4644	0.3913	0.3762	7.42%
YoY %	1.67%	-2.85%	24.76%	1.06%	18.68%	4.01%	-	-
Horiz. %	153.72%	151.20%	155.64%	124.75%	123.44%	104.01%	100.00%	-

	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/17	31/10/16	30/10/15	31/10/14	31/10/13	31/10/12	31/10/11	-
Price	2.41	3.19	3.20	3.61	4.07	4.34	4.18	-
P/RPS	0.57	0.75	0.77	0.96	1.52	1.55	1.62	-15.96%
YoY %	-24.00%	-2.60%	-19.79%	-36.84%	-1.94%	-4.32%	-	-
Horiz. %	35.19%	46.30%	47.53%	59.26%	93.83%	95.68%	100.00%	-
P/EPS	12.66	15.14	13.19	15.19	15.83	13.42	13.41	-0.95%
YoY %	-16.38%	14.78%	-13.17%	-4.04%	17.96%	0.07%	-	-
Horiz. %	94.41%	112.90%	98.36%	113.27%	118.05%	100.07%	100.00%	-
EY	7.90	6.60	7.58	6.58	6.32	7.45	7.46	0.95%
YoY %	19.70%	-12.93%	15.20%	4.11%	-15.17%	-0.13%	-	-
Horiz. %	105.90%	88.47%	101.61%	88.20%	84.72%	99.87%	100.00%	-
DY	5.81	5.33	6.25	7.68	3.44	6.22	5.98	-0.47%
YoY %	9.01%	-14.72%	-18.62%	123.26%	-44.69%	4.01%	-	-
Horiz. %	97.16%	89.13%	104.52%	128.43%	57.53%	104.01%	100.00%	-
P/NAPS	4.16	5.60	5.42	7.68	8.66	10.85	11.00	-14.94%
YoY %	-25.71%	3.32%	-29.43%	-11.32%	-20.18%	-1.36%	-	-
Horiz. %	37.82%	50.91%	49.27%	69.82%	78.73%	98.64%	100.00%	-

	31/10/17	31/10/16	31/10/15	31/10/14	31/10/13	31/10/12	31/10/11	CAGR
Price Multiplier on Announcement Date
Date	18/12/17	16/12/16	18/12/15	18/12/14	13/12/13	18/12/12	12/12/11	-
Price	2.28	3.06	3.00	3.48	3.91	4.37	4.01	-
P/RPS	0.54	0.72	0.73	0.92	1.46	1.56	1.55	-16.10%
YoY %	-25.00%	-1.37%	-20.65%	-36.99%	-6.41%	0.65%	-	-
Horiz. %	34.84%	46.45%	47.10%	59.35%	94.19%	100.65%	100.00%	-
P/EPS	11.97	14.53	12.37	14.65	15.21	13.52	12.87	-1.19%
YoY %	-17.62%	17.46%	-15.56%	-3.68%	12.50%	5.05%	-	-
Horiz. %	93.01%	112.90%	96.11%	113.83%	118.18%	105.05%	100.00%	-
EY	8.35	6.88	8.09	6.83	6.57	7.40	7.77	1.20%
YoY %	21.37%	-14.96%	18.45%	3.96%	-11.22%	-4.76%	-	-
Horiz. %	107.46%	88.55%	104.12%	87.90%	84.56%	95.24%	100.00%	-
DY	6.14	5.56	6.67	7.97	3.58	6.18	6.23	-0.24%
YoY %	10.43%	-16.64%	-16.31%	122.63%	-42.07%	-0.80%	-	-
Horiz. %	98.56%	89.25%	107.06%	127.93%	57.46%	99.20%	100.00%	-
P/NAPS	3.93	5.37	5.08	7.40	8.32	10.92	10.55	-15.16%
YoY %	-26.82%	5.71%	-31.35%	-11.06%	-23.81%	3.51%	-	-
Horiz. %	37.25%	50.90%	48.15%	70.14%	78.86%	103.51%	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