[SPTOTO] QoQ Annualized Quarter Result on 30-Apr-2005 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

13-Jun-2005

Admission Sponsor

Sponsor

Financial Year

30-Apr-2005

Quarter

30-Apr-2005 [#4]

Profit Trend

QoQ- -3.75%

YoY- 137.73%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Annualized Quarter Result
Revenue	2,862,290	2,741,802	2,863,424	2,670,206	2,595,753	2,550,352	2,528,112	8.60%
YoY %	4.39%	-4.25%	7.24%	2.87%	1.78%	0.88%	-	-
Horiz. %	113.22%	108.45%	113.26%	105.62%	102.68%	100.88%	100.00%	-
PBT	583,498	590,110	627,860	487,497	498,877	481,516	527,496	6.93%
YoY %	-1.12%	-6.01%	28.79%	-2.28%	3.61%	-8.72%	-	-
Horiz. %	110.62%	111.87%	119.03%	92.42%	94.57%	91.28%	100.00%	-
Tax	-172,454	-170,864	-171,060	-159,341	-157,929	-156,354	-171,872	0.22%
YoY %	-0.93%	0.11%	-7.35%	-0.89%	-1.01%	9.03%	-	-
Horiz. %	100.34%	99.41%	99.53%	92.71%	91.89%	90.97%	100.00%	-
NP	411,044	419,246	456,800	328,156	340,948	325,162	355,624	10.10%
YoY %	-1.96%	-8.22%	39.20%	-3.75%	4.85%	-8.57%	-	-
Horiz. %	115.58%	117.89%	128.45%	92.28%	95.87%	91.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	408,181	417,472	454,428	328,156	340,948	325,162	355,624	9.59%
YoY %	-2.23%	-8.13%	38.48%	-3.75%	4.85%	-8.57%	-	-
Horiz. %	114.78%	117.39%	127.78%	92.28%	95.87%	91.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.56%	28.95%	27.24%	32.69%	31.66%	32.47%	32.58%	-
YoY %	2.11%	6.28%	-16.67%	3.25%	-2.49%	-0.34%	-	-
Horiz. %	90.73%	88.86%	83.61%	100.34%	97.18%	99.66%	100.00%	-
Total Cost	2,451,246	2,322,556	2,406,624	2,342,050	2,254,805	2,225,190	2,172,488	8.35%
YoY %	5.54%	-3.49%	2.76%	3.87%	1.33%	2.43%	-	-
Horiz. %	112.83%	106.91%	110.78%	107.80%	103.79%	102.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	968,401	415,335	991,354	1,349,890	785,292	751,590	757,495	17.73%
YoY %	133.16%	-58.10%	-26.56%	71.90%	4.48%	-0.78%	-	-
Horiz. %	127.84%	54.83%	130.87%	178.20%	103.67%	99.22%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Dividend
Div	418,349	427,202	410,215	326,391	320,399	256,332	287,050	28.45%
YoY %	-2.07%	4.14%	25.68%	1.87%	24.99%	-10.70%	-	-
Horiz. %	145.74%	148.82%	142.91%	113.71%	111.62%	89.30%	100.00%	-
Div Payout %	102.49%	102.33%	90.27%	99.46%	93.97%	78.83%	80.72%	-
YoY %	0.16%	13.36%	-9.24%	5.84%	19.21%	-2.34%	-	-
Horiz. %	126.97%	126.77%	111.83%	123.22%	116.41%	97.66%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Equity
Net Worth	968,401	415,335	991,354	1,349,890	785,292	751,590	757,495	17.73%
YoY %	133.16%	-58.10%	-26.56%	71.90%	4.48%	-0.78%	-	-
Horiz. %	127.84%	54.83%	130.87%	178.20%	103.67%	99.22%	100.00%	-
NOSH	1,210,502	1,186,674	1,139,488	1,007,381	981,616	988,935	996,704	13.79%
YoY %	2.01%	4.14%	13.11%	2.62%	-0.74%	-0.78%	-	-
Horiz. %	121.45%	119.06%	114.33%	101.07%	98.49%	99.22%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Ratio Analysis
NP Margin	14.36%	15.29%	15.95%	12.29%	13.13%	12.75%	14.07%	-
YoY %	-6.08%	-4.14%	29.78%	-6.40%	2.98%	-9.38%	-	-
Horiz. %	102.06%	108.67%	113.36%	87.35%	93.32%	90.62%	100.00%	-
ROE	42.15%	100.51%	45.84%	24.31%	43.42%	43.26%	46.95%	-
YoY %	-58.06%	119.26%	88.56%	-44.01%	0.37%	-7.86%	-	-
Horiz. %	89.78%	214.08%	97.64%	51.78%	92.48%	92.14%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Per Share
RPS	236.45	231.05	251.29	265.06	264.44	257.89	253.65	-4.56%
YoY %	2.34%	-8.05%	-5.20%	0.23%	2.54%	1.67%	-	-
Horiz. %	93.22%	91.09%	99.07%	104.50%	104.25%	101.67%	100.00%	-
EPS	33.72	35.18	39.88	32.58	34.73	32.88	35.68	-3.68%
YoY %	-4.15%	-11.79%	22.41%	-6.19%	5.63%	-7.85%	-	-
Horiz. %	94.51%	98.60%	111.77%	91.31%	97.34%	92.15%	100.00%	-
DPS	34.56	36.00	36.00	32.40	32.64	25.92	28.80	12.88%
YoY %	-4.00%	0.00%	11.11%	-0.74%	25.93%	-10.00%	-	-
Horiz. %	120.00%	125.00%	125.00%	112.50%	113.33%	90.00%	100.00%	-
NAPS	0.80	0.35	0.87	1.34	0.80	0.76	0.76	3.46%
YoY %	128.57%	-59.77%	-35.07%	67.50%	5.26%	0.00%	-	-
Horiz. %	105.26%	46.05%	114.47%	176.32%	105.26%	100.00%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,086,904
RPS	211.86	202.95	211.95	197.65	192.14	188.78	187.13	8.60%
YoY %	4.39%	-4.25%	7.24%	2.87%	1.78%	0.88%	-	-
Horiz. %	113.22%	108.45%	113.26%	105.62%	102.68%	100.88%	100.00%	-
EPS	30.21	30.90	33.64	24.29	25.24	24.07	26.32	9.59%
YoY %	-2.23%	-8.15%	38.49%	-3.76%	4.86%	-8.55%	-	-
Horiz. %	114.78%	117.40%	127.81%	92.29%	95.90%	91.45%	100.00%	-
DPS	30.97	31.62	30.36	24.16	23.72	18.97	21.25	28.45%
YoY %	-2.06%	4.15%	25.66%	1.85%	25.04%	-10.73%	-	-
Horiz. %	145.74%	148.80%	142.87%	113.69%	111.62%	89.27%	100.00%	-
NAPS	0.7168	0.3074	0.7338	0.9992	0.5813	0.5563	0.5607	17.73%
YoY %	133.18%	-58.11%	-26.56%	71.89%	4.49%	-0.78%	-	-
Horiz. %	127.84%	54.82%	130.87%	178.21%	103.67%	99.22%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/01/06	31/10/05	29/07/05	29/04/05	31/01/05	29/10/04	30/07/04	-
Price	4.60	4.11	4.44	3.93	3.95	3.82	3.62	-
P/RPS	1.95	1.78	1.77	1.48	1.49	1.48	1.43	22.90%
YoY %	9.55%	0.56%	19.59%	-0.67%	0.68%	3.50%	-	-
Horiz. %	136.36%	124.48%	123.78%	103.50%	104.20%	103.50%	100.00%	-
P/EPS	13.64	11.68	11.13	12.06	11.37	11.62	10.15	21.71%
YoY %	16.78%	4.94%	-7.71%	6.07%	-2.15%	14.48%	-	-
Horiz. %	134.38%	115.07%	109.66%	118.82%	112.02%	114.48%	100.00%	-
EY	7.33	8.56	8.98	8.29	8.79	8.61	9.86	-17.89%
YoY %	-14.37%	-4.68%	8.32%	-5.69%	2.09%	-12.68%	-	-
Horiz. %	74.34%	86.82%	91.08%	84.08%	89.15%	87.32%	100.00%	-
DY	7.51	8.76	8.11	8.24	8.26	6.79	7.96	-3.79%
YoY %	-14.27%	8.01%	-1.58%	-0.24%	21.65%	-14.70%	-	-
Horiz. %	94.35%	110.05%	101.88%	103.52%	103.77%	85.30%	100.00%	-
P/NAPS	5.75	11.74	5.10	2.93	4.94	5.03	4.76	13.38%
YoY %	-51.02%	130.20%	74.06%	-40.69%	-1.79%	5.67%	-	-
Horiz. %	120.80%	246.64%	107.14%	61.55%	103.78%	105.67%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Price Multiplier on Announcement Date
Date	10/03/06	09/12/05	13/09/05	13/06/05	07/03/05	08/12/04	13/09/04	-
Price	4.52	4.25	4.40	3.99	4.15	4.03	3.64	-
P/RPS	1.91	1.84	1.75	1.51	1.57	1.56	1.44	20.65%
YoY %	3.80%	5.14%	15.89%	-3.82%	0.64%	8.33%	-	-
Horiz. %	132.64%	127.78%	121.53%	104.86%	109.03%	108.33%	100.00%	-
P/EPS	13.40	12.08	11.03	12.25	11.95	12.26	10.20	19.89%
YoY %	10.93%	9.52%	-9.96%	2.51%	-2.53%	20.20%	-	-
Horiz. %	131.37%	118.43%	108.14%	120.10%	117.16%	120.20%	100.00%	-
EY	7.46	8.28	9.06	8.16	8.37	8.16	9.80	-16.58%
YoY %	-9.90%	-8.61%	11.03%	-2.51%	2.57%	-16.73%	-	-
Horiz. %	76.12%	84.49%	92.45%	83.27%	85.41%	83.27%	100.00%	-
DY	7.65	8.47	8.18	8.12	7.87	6.43	7.91	-2.19%
YoY %	-9.68%	3.55%	0.74%	3.18%	22.40%	-18.71%	-	-
Horiz. %	96.71%	107.08%	103.41%	102.65%	99.49%	81.29%	100.00%	-
P/NAPS	5.65	12.14	5.06	2.98	5.19	5.30	4.79	11.60%
YoY %	-53.46%	139.92%	69.80%	-42.58%	-2.08%	10.65%	-	-
Horiz. %	117.95%	253.44%	105.64%	62.21%	108.35%	110.65%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

969

HLIND

HONG LEONG INDUSTRIES BHD

959

SALCON

SALCON BHD

724

DNEX

DAGANG NEXCHANGE BERHAD

724

JCY

JCY INTERNATIONAL BERHAD

711

MAYBANK

MALAYAN BANKING BHD

640

YTLPOWR

YTL POWER INTERNATIONAL BHD

599

WCT

WCT HOLDINGS BERHAD

585

TOPGLOV

TOP GLOVE CORPORATION BHD

568

Daily Stocks

HSI-CXV

0.11

-0.01

79,472,300

HSI-HWE

0.12

+0.005

59,155,500

NOVAMSC

0.255

+0.025

58,764,200

HSI-CXN

0.195

-0.015

52,253,900

SNS

0.93

+0.045

36,274,200

HSI-HWW

0.225

+0.01

33,896,400

ORGABIO

0.495

+0.065

32,175,600

VELESTO

0.275

-0.005

31,570,200

MUIIND

0.09

0.00

24,344,300

AHB-WC

0.075

0.00

20,234,000

More active Stocks

KLK

20.38

+0.30

47,100

KOBAY

2.38

+0.20

4,972,500

F&N

31.98

+0.20

2,200

IJM-C76

0.735

+0.175

80,000

PPB

14.32

+0.14

17,900

PETDAG

17.38

+0.14

16,200

SIMEPROP-C18

0.765

+0.135

10,000

SBAGAN

6.39

+0.13

3,000

NESTLE

122.10

+0.10

1,100

PTRB

0.71

+0.085

13,651,100

More gainer Stocks

TOYOVEN

0.89

-0.17

6,057,700

MRDIY-C28

0.085

-0.165

113,000

HLBANK

19.14

-0.12

102,700

KUAISHO-C17

0.08

-0.12

58,800

MPI

39.58

-0.12

8,700

SYNERGY

1.49

-0.09

740,100

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More