[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 11:20:00

VOLUME BREAKOUT

10 Mins

BUY

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

965

DNEX

DAGANG NEXCHANGE BERHAD

777

SALCON

SALCON BHD

747

JCY

JCY INTERNATIONAL BERHAD

724

MAYBANK

MALAYAN BANKING BHD

638

TOPGLOV

TOP GLOVE CORPORATION BHD

619

WCT

WCT HOLDINGS BERHAD

616

YTLPOWR

YTL POWER INTERNATIONAL BHD

615

Daily Stocks

HSI-CXV

0.10

-0.02

134,284,900

HSI-CV4

0.07

-0.02

71,990,000

NOVAMSC

0.255

+0.025

70,418,300

HSI-HWE

0.13

+0.015

66,513,300

AHB-WC

0.075

0.00

57,334,000

HSI-CXN

0.18

-0.03

56,438,400

HSI-HWW

0.24

+0.025

56,405,700

SNS

0.93

+0.045

51,165,300

VELESTO

0.275

-0.005

51,026,100

ORGABIO

0.47

+0.04

46,777,500

More active Stocks

NESTLE

122.30

+0.30

1,400

KOBAY

2.46

+0.28

7,693,500

KLK

20.36

+0.28

114,400

IJM-C76

0.74

+0.18

90,000

YBS

0.95

+0.165

23,412,500

CRESNDO

3.78

+0.15

862,600

SIMEPROP-C18

0.765

+0.135

10,000

PPB

14.28

+0.10

48,300

MERCURY

0.99

+0.095

96,800

PTRB

0.71

+0.085

17,780,900

More gainer Stocks

TOYOVEN

0.875

-0.185

9,408,900

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

SALUTE

0.56

-0.12

10,025,600

KUAISHO-C17

0.08

-0.12

58,800

THETA

1.79

-0.10

3,150,400

SYNERGY

1.48

-0.10

1,937,000

MPI

39.60

-0.10

41,300

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

700

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