[SPTOTO] QoQ Annualized Quarter Result on 30-Apr-2006 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

19-Jun-2006

Admission Sponsor

Sponsor

Financial Year

30-Apr-2006

Quarter

30-Apr-2006 [#4]

Profit Trend

QoQ- 13.8%

YoY- 41.56%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Annualized Quarter Result
Revenue	2,939,993	2,868,028	2,982,396	2,938,322	2,862,290	2,741,802	2,863,424	1.76%
YoY %	2.51%	-3.83%	1.50%	2.66%	4.39%	-4.25%	-	-
Horiz. %	102.67%	100.16%	104.15%	102.62%	99.96%	95.75%	100.00%	-
PBT	528,880	489,242	570,980	571,914	583,498	590,110	627,860	-10.77%
YoY %	8.10%	-14.32%	-0.16%	-1.99%	-1.12%	-6.01%	-	-
Horiz. %	84.24%	77.92%	90.94%	91.09%	92.93%	93.99%	100.00%	-
Tax	-140,898	-142,978	-177,520	-104,600	-172,454	-170,864	-171,060	-12.09%
YoY %	1.45%	19.46%	-69.71%	39.35%	-0.93%	0.11%	-	-
Horiz. %	82.37%	83.58%	103.78%	61.15%	100.81%	99.89%	100.00%	-
NP	387,981	346,264	393,460	467,314	411,044	419,246	456,800	-10.28%
YoY %	12.05%	-12.00%	-15.80%	13.69%	-1.96%	-8.22%	-	-
Horiz. %	84.93%	75.80%	86.13%	102.30%	89.98%	91.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	379,136	334,028	382,544	464,525	408,181	417,472	454,428	-11.34%
YoY %	13.50%	-12.68%	-17.65%	13.80%	-2.23%	-8.13%	-	-
Horiz. %	83.43%	73.51%	84.18%	102.22%	89.82%	91.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.64%	29.22%	31.09%	18.29%	29.56%	28.95%	27.24%	-
YoY %	-8.83%	-6.01%	69.98%	-38.13%	2.11%	6.28%	-	-
Horiz. %	97.80%	107.27%	114.13%	67.14%	108.52%	106.28%	100.00%	-
Total Cost	2,552,012	2,521,764	2,588,936	2,471,008	2,451,246	2,322,556	2,406,624	3.97%
YoY %	1.20%	-2.59%	4.77%	0.81%	5.54%	-3.49%	-	-
Horiz. %	106.04%	104.78%	107.58%	102.68%	101.85%	96.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	517,945	517,872	556,474	1,176,836	968,401	415,335	991,354	-35.05%
YoY %	0.01%	-6.94%	-52.71%	21.52%	133.16%	-58.10%	-	-
Horiz. %	52.25%	52.24%	56.13%	118.71%	97.68%	41.90%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Dividend
Div	470,639	469,451	465,885	450,140	418,349	427,202	410,215	9.56%
YoY %	0.25%	0.77%	3.50%	7.60%	-2.07%	4.14%	-	-
Horiz. %	114.73%	114.44%	113.57%	109.73%	101.98%	104.14%	100.00%	-
Div Payout %	124.13%	140.54%	121.79%	96.90%	102.49%	102.33%	90.27%	-
YoY %	-11.68%	15.40%	25.69%	-5.45%	0.16%	13.36%	-	-
Horiz. %	137.51%	155.69%	134.92%	107.34%	113.54%	113.36%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Equity
Net Worth	517,945	517,872	556,474	1,176,836	968,401	415,335	991,354	-35.05%
YoY %	0.01%	-6.94%	-52.71%	21.52%	133.16%	-58.10%	-	-
Horiz. %	52.25%	52.24%	56.13%	118.71%	97.68%	41.90%	100.00%	-
NOSH	1,294,863	1,294,682	1,294,127	1,225,871	1,210,502	1,186,674	1,139,488	8.87%
YoY %	0.01%	0.04%	5.57%	1.27%	2.01%	4.14%	-	-
Horiz. %	113.64%	113.62%	113.57%	107.58%	106.23%	104.14%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Ratio Analysis
NP Margin	13.20%	12.07%	13.19%	15.90%	14.36%	15.29%	15.95%	-
YoY %	9.36%	-8.49%	-17.04%	10.72%	-6.08%	-4.14%	-	-
Horiz. %	82.76%	75.67%	82.70%	99.69%	90.03%	95.86%	100.00%	-
ROE	73.20%	64.50%	68.74%	39.47%	42.15%	100.51%	45.84%	-
YoY %	13.49%	-6.17%	74.16%	-6.36%	-58.06%	119.26%	-	-
Horiz. %	159.69%	140.71%	149.96%	86.10%	91.95%	219.26%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Per Share
RPS	227.05	221.52	230.46	239.69	236.45	231.05	251.29	-6.52%
YoY %	2.50%	-3.88%	-3.85%	1.37%	2.34%	-8.05%	-	-
Horiz. %	90.35%	88.15%	91.71%	95.38%	94.09%	91.95%	100.00%	-
EPS	29.28	25.80	29.56	37.89	33.72	35.18	39.88	-18.56%
YoY %	13.49%	-12.72%	-21.98%	12.37%	-4.15%	-11.79%	-	-
Horiz. %	73.42%	64.69%	74.12%	95.01%	84.55%	88.21%	100.00%	-
DPS	36.35	36.26	36.00	36.72	34.56	36.00	36.00	0.64%
YoY %	0.25%	0.72%	-1.96%	6.25%	-4.00%	0.00%	-	-
Horiz. %	100.97%	100.72%	100.00%	102.00%	96.00%	100.00%	100.00%	-
NAPS	0.40	0.40	0.43	0.96	0.80	0.35	0.87	-40.34%
YoY %	0.00%	-6.98%	-55.21%	20.00%	128.57%	-59.77%	-	-
Horiz. %	45.98%	45.98%	49.43%	110.34%	91.95%	40.23%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,274,618
RPS	217.62	212.29	220.75	217.49	211.86	202.95	211.95	1.77%
YoY %	2.51%	-3.83%	1.50%	2.66%	4.39%	-4.25%	-	-
Horiz. %	102.68%	100.16%	104.15%	102.61%	99.96%	95.75%	100.00%	-
EPS	28.06	24.72	28.32	34.38	30.21	30.90	33.64	-11.35%
YoY %	13.51%	-12.71%	-17.63%	13.80%	-2.23%	-8.15%	-	-
Horiz. %	83.41%	73.48%	84.19%	102.20%	89.80%	91.85%	100.00%	-
DPS	34.84	34.75	34.48	33.32	30.97	31.62	30.36	9.58%
YoY %	0.26%	0.78%	3.48%	7.59%	-2.06%	4.15%	-	-
Horiz. %	114.76%	114.46%	113.57%	109.75%	102.01%	104.15%	100.00%	-
NAPS	0.3834	0.3833	0.4119	0.8711	0.7168	0.3074	0.7338	-35.05%
YoY %	0.03%	-6.94%	-52.71%	21.53%	133.18%	-58.11%	-	-
Horiz. %	52.25%	52.23%	56.13%	118.71%	97.68%	41.89%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	31/10/05	29/07/05	-
Price	4.52	4.48	4.28	4.75	4.60	4.11	4.44	-
P/RPS	1.99	2.02	1.86	1.98	1.95	1.78	1.77	8.10%
YoY %	-1.49%	8.60%	-6.06%	1.54%	9.55%	0.56%	-	-
Horiz. %	112.43%	114.12%	105.08%	111.86%	110.17%	100.56%	100.00%	-
P/EPS	15.44	17.36	14.48	12.54	13.64	11.68	11.13	24.31%
YoY %	-11.06%	19.89%	15.47%	-8.06%	16.78%	4.94%	-	-
Horiz. %	138.72%	155.97%	130.10%	112.67%	122.55%	104.94%	100.00%	-
EY	6.48	5.76	6.91	7.98	7.33	8.56	8.98	-19.50%
YoY %	12.50%	-16.64%	-13.41%	8.87%	-14.37%	-4.68%	-	-
Horiz. %	72.16%	64.14%	76.95%	88.86%	81.63%	95.32%	100.00%	-
DY	8.04	8.09	8.41	7.73	7.51	8.76	8.11	-0.57%
YoY %	-0.62%	-3.80%	8.80%	2.93%	-14.27%	8.01%	-	-
Horiz. %	99.14%	99.75%	103.70%	95.31%	92.60%	108.01%	100.00%	-
P/NAPS	11.30	11.20	9.95	4.95	5.75	11.74	5.10	69.71%
YoY %	0.89%	12.56%	101.01%	-13.91%	-51.02%	130.20%	-	-
Horiz. %	221.57%	219.61%	195.10%	97.06%	112.75%	230.20%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	07/03/07	08/12/06	06/09/06	19/06/06	10/03/06	09/12/05	13/09/05	-
Price	4.42	4.64	4.34	4.60	4.52	4.25	4.40	-
P/RPS	1.95	2.09	1.88	1.92	1.91	1.84	1.75	7.45%
YoY %	-6.70%	11.17%	-2.08%	0.52%	3.80%	5.14%	-	-
Horiz. %	111.43%	119.43%	107.43%	109.71%	109.14%	105.14%	100.00%	-
P/EPS	15.10	17.98	14.68	12.14	13.40	12.08	11.03	23.22%
YoY %	-16.02%	22.48%	20.92%	-9.40%	10.93%	9.52%	-	-
Horiz. %	136.90%	163.01%	133.09%	110.06%	121.49%	109.52%	100.00%	-
EY	6.62	5.56	6.81	8.24	7.46	8.28	9.06	-18.82%
YoY %	19.06%	-18.36%	-17.35%	10.46%	-9.90%	-8.61%	-	-
Horiz. %	73.07%	61.37%	75.17%	90.95%	82.34%	91.39%	100.00%	-
DY	8.22	7.81	8.29	7.98	7.65	8.47	8.18	0.32%
YoY %	5.25%	-5.79%	3.88%	4.31%	-9.68%	3.55%	-	-
Horiz. %	100.49%	95.48%	101.34%	97.56%	93.52%	103.55%	100.00%	-
P/NAPS	11.05	11.60	10.09	4.79	5.65	12.14	5.06	68.08%
YoY %	-4.74%	14.97%	110.65%	-15.22%	-53.46%	139.92%	-	-
Horiz. %	218.38%	229.25%	199.41%	94.66%	111.66%	239.92%	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