[SPTOTO] QoQ Annualized Quarter Result on 31-Jan-2005 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

07-Mar-2005

Admission Sponsor

Sponsor

Financial Year

30-Apr-2005

Quarter

31-Jan-2005 [#3]

Profit Trend

QoQ- 4.85%

YoY- 11.42%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Annualized Quarter Result
Revenue	2,741,802	2,863,424	2,670,206	2,595,753	2,550,352	2,528,112	2,477,296	6.97%
YoY %	-4.25%	7.24%	2.87%	1.78%	0.88%	2.05%	-	-
Horiz. %	110.68%	115.59%	107.79%	104.78%	102.95%	102.05%	100.00%	-
PBT	590,110	627,860	487,497	498,877	481,516	527,496	437,989	21.92%
YoY %	-6.01%	28.79%	-2.28%	3.61%	-8.72%	20.44%	-	-
Horiz. %	134.73%	143.35%	111.30%	113.90%	109.94%	120.44%	100.00%	-
Tax	-170,864	-171,060	-159,341	-157,929	-156,354	-171,872	-299,950	-31.21%
YoY %	0.11%	-7.35%	-0.89%	-1.01%	9.03%	42.70%	-	-
Horiz. %	56.96%	57.03%	53.12%	52.65%	52.13%	57.30%	100.00%	-
NP	419,246	456,800	328,156	340,948	325,162	355,624	138,039	109.29%
YoY %	-8.22%	39.20%	-3.75%	4.85%	-8.57%	157.63%	-	-
Horiz. %	303.72%	330.92%	237.73%	246.99%	235.56%	257.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	417,472	454,428	328,156	340,948	325,162	355,624	138,039	108.70%
YoY %	-8.13%	38.48%	-3.75%	4.85%	-8.57%	157.63%	-	-
Horiz. %	302.43%	329.20%	237.73%	246.99%	235.56%	257.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.95%	27.24%	32.69%	31.66%	32.47%	32.58%	68.48%	-
YoY %	6.28%	-16.67%	3.25%	-2.49%	-0.34%	-52.42%	-	-
Horiz. %	42.28%	39.78%	47.74%	46.23%	47.42%	47.58%	100.00%	-
Total Cost	2,322,556	2,406,624	2,342,050	2,254,805	2,225,190	2,172,488	2,339,257	-0.47%
YoY %	-3.49%	2.76%	3.87%	1.33%	2.43%	-7.13%	-	-
Horiz. %	99.29%	102.88%	100.12%	96.39%	95.12%	92.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	415,335	991,354	1,349,890	785,292	751,590	757,495	650,771	-25.81%
YoY %	-58.10%	-26.56%	71.90%	4.48%	-0.78%	16.40%	-	-
Horiz. %	63.82%	152.34%	207.43%	120.67%	115.49%	116.40%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Dividend
Div	427,202	410,215	326,391	320,399	256,332	287,050	170,383	84.25%
YoY %	4.14%	25.68%	1.87%	24.99%	-10.70%	68.47%	-	-
Horiz. %	250.73%	240.76%	191.56%	188.05%	150.44%	168.47%	100.00%	-
Div Payout %	102.33%	90.27%	99.46%	93.97%	78.83%	80.72%	123.43%	-
YoY %	13.36%	-9.24%	5.84%	19.21%	-2.34%	-34.60%	-	-
Horiz. %	82.91%	73.13%	80.58%	76.13%	63.87%	65.40%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Equity
Net Worth	415,335	991,354	1,349,890	785,292	751,590	757,495	650,771	-25.81%
YoY %	-58.10%	-26.56%	71.90%	4.48%	-0.78%	16.40%	-	-
Horiz. %	63.82%	152.34%	207.43%	120.67%	115.49%	116.40%	100.00%	-
NOSH	1,186,674	1,139,488	1,007,381	981,616	988,935	996,704	845,157	25.31%
YoY %	4.14%	13.11%	2.62%	-0.74%	-0.78%	17.93%	-	-
Horiz. %	140.41%	134.83%	119.19%	116.15%	117.01%	117.93%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Ratio Analysis
NP Margin	15.29%	15.95%	12.29%	13.13%	12.75%	14.07%	5.57%	-
YoY %	-4.14%	29.78%	-6.40%	2.98%	-9.38%	152.60%	-	-
Horiz. %	274.51%	286.36%	220.65%	235.73%	228.90%	252.60%	100.00%	-
ROE	100.51%	45.84%	24.31%	43.42%	43.26%	46.95%	21.21%	-
YoY %	119.26%	88.56%	-44.01%	0.37%	-7.86%	121.36%	-	-
Horiz. %	473.88%	216.12%	114.62%	204.71%	203.96%	221.36%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Per Share
RPS	231.05	251.29	265.06	264.44	257.89	253.65	293.12	-14.63%
YoY %	-8.05%	-5.20%	0.23%	2.54%	1.67%	-13.47%	-	-
Horiz. %	78.82%	85.73%	90.43%	90.22%	87.98%	86.53%	100.00%	-
EPS	35.18	39.88	32.58	34.73	32.88	35.68	16.33	66.57%
YoY %	-11.79%	22.41%	-6.19%	5.63%	-7.85%	118.49%	-	-
Horiz. %	215.43%	244.21%	199.51%	212.68%	201.35%	218.49%	100.00%	-
DPS	36.00	36.00	32.40	32.64	25.92	28.80	20.16	47.03%
YoY %	0.00%	11.11%	-0.74%	25.93%	-10.00%	42.86%	-	-
Horiz. %	178.57%	178.57%	160.71%	161.90%	128.57%	142.86%	100.00%	-
NAPS	0.35	0.87	1.34	0.80	0.76	0.76	0.77	-40.79%
YoY %	-59.77%	-35.07%	67.50%	5.26%	0.00%	-1.30%	-	-
Horiz. %	45.45%	112.99%	174.03%	103.90%	98.70%	98.70%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 968,087
RPS	202.95	211.95	197.65	192.14	188.78	187.13	183.37	6.97%
YoY %	-4.25%	7.24%	2.87%	1.78%	0.88%	2.05%	-	-
Horiz. %	110.68%	115.59%	107.79%	104.78%	102.95%	102.05%	100.00%	-
EPS	30.90	33.64	24.29	25.24	24.07	26.32	10.22	108.67%
YoY %	-8.15%	38.49%	-3.76%	4.86%	-8.55%	157.53%	-	-
Horiz. %	302.35%	329.16%	237.67%	246.97%	235.52%	257.53%	100.00%	-
DPS	31.62	30.36	24.16	23.72	18.97	21.25	12.61	84.26%
YoY %	4.15%	25.66%	1.85%	25.04%	-10.73%	68.52%	-	-
Horiz. %	250.75%	240.76%	191.59%	188.10%	150.44%	168.52%	100.00%	-
NAPS	0.3074	0.7338	0.9992	0.5813	0.5563	0.5607	0.4817	-25.81%
YoY %	-58.11%	-26.56%	71.89%	4.49%	-0.78%	16.40%	-	-
Horiz. %	63.82%	152.34%	207.43%	120.68%	115.49%	116.40%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/05	29/07/05	29/04/05	31/01/05	29/10/04	30/07/04	30/04/04	-
Price	4.11	4.44	3.93	3.95	3.82	3.62	4.28	-
P/RPS	1.78	1.77	1.48	1.49	1.48	1.43	1.46	14.08%
YoY %	0.56%	19.59%	-0.67%	0.68%	3.50%	-2.05%	-	-
Horiz. %	121.92%	121.23%	101.37%	102.05%	101.37%	97.95%	100.00%	-
P/EPS	11.68	11.13	12.06	11.37	11.62	10.15	26.20	-41.55%
YoY %	4.94%	-7.71%	6.07%	-2.15%	14.48%	-61.26%	-	-
Horiz. %	44.58%	42.48%	46.03%	43.40%	44.35%	38.74%	100.00%	-
EY	8.56	8.98	8.29	8.79	8.61	9.86	3.82	70.98%
YoY %	-4.68%	8.32%	-5.69%	2.09%	-12.68%	158.12%	-	-
Horiz. %	224.08%	235.08%	217.02%	230.10%	225.39%	258.12%	100.00%	-
DY	8.76	8.11	8.24	8.26	6.79	7.96	4.71	51.06%
YoY %	8.01%	-1.58%	-0.24%	21.65%	-14.70%	69.00%	-	-
Horiz. %	185.99%	172.19%	174.95%	175.37%	144.16%	169.00%	100.00%	-
P/NAPS	11.74	5.10	2.93	4.94	5.03	4.76	5.56	64.36%
YoY %	130.20%	74.06%	-40.69%	-1.79%	5.67%	-14.39%	-	-
Horiz. %	211.15%	91.73%	52.70%	88.85%	90.47%	85.61%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	09/12/05	13/09/05	13/06/05	07/03/05	08/12/04	13/09/04	18/06/04	-
Price	4.25	4.40	3.99	4.15	4.03	3.64	4.17	-
P/RPS	1.84	1.75	1.51	1.57	1.56	1.44	1.42	18.79%
YoY %	5.14%	15.89%	-3.82%	0.64%	8.33%	1.41%	-	-
Horiz. %	129.58%	123.24%	106.34%	110.56%	109.86%	101.41%	100.00%	-
P/EPS	12.08	11.03	12.25	11.95	12.26	10.20	25.53	-39.19%
YoY %	9.52%	-9.96%	2.51%	-2.53%	20.20%	-60.05%	-	-
Horiz. %	47.32%	43.20%	47.98%	46.81%	48.02%	39.95%	100.00%	-
EY	8.28	9.06	8.16	8.37	8.16	9.80	3.92	64.40%
YoY %	-8.61%	11.03%	-2.51%	2.57%	-16.73%	150.00%	-	-
Horiz. %	211.22%	231.12%	208.16%	213.52%	208.16%	250.00%	100.00%	-
DY	8.47	8.18	8.12	7.87	6.43	7.91	4.83	45.27%
YoY %	3.55%	0.74%	3.18%	22.40%	-18.71%	63.77%	-	-
Horiz. %	175.36%	169.36%	168.12%	162.94%	133.13%	163.77%	100.00%	-
P/NAPS	12.14	5.06	2.98	5.19	5.30	4.79	5.42	70.93%
YoY %	139.92%	69.80%	-42.58%	-2.08%	10.65%	-11.62%	-	-
Horiz. %	223.99%	93.36%	54.98%	95.76%	97.79%	88.38%	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 - 27 June 2024

MQ Trader

MQ Trading Signals

2024-06-27 16:55:00

ADX

5 Mins

SELL

2024-06-27 16:40:00

EMA 5

5 Mins

SELL

2024-06-27 16:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-27 16:40:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-06-27 16:35:00

EMA 5

5 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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

691

HLIND

HONG LEONG INDUSTRIES BHD

640

PTRANS

PERAK TRANSIT BERHAD

626

MPI

MALAYSIAN PACIFIC INDUSTRIES

620

YTLPOWR

YTL POWER INTERNATIONAL BHD

523

MYEG

MY E.G. SERVICES BHD

477

THETA

THETA EDGE BERHAD

466

GENTING

GENTING BHD

460

PBBANK

PUBLIC BANK BHD

433

Daily Stocks

HSI-CXF

0.08

-0.03

147,307,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.97

-0.05

101,501,300

YNHPROP

0.495

-0.11

94,446,300

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

75,452,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GESHEN

3.40

+0.29

29,200

THETA

1.73

+0.25

20,598,500

PENTA

5.08

+0.15

4,228,700

PTT

2.38

+0.15

3,074,400

AIRPORT

9.73

+0.13

2,520,900

PETDAG

17.26

+0.12

389,600

UTDPLT

24.20

+0.12

123,200

IJM

3.07

+0.10

15,946,200

F&N

31.82

+0.10

335,100

HLIND

11.22

+0.10

30,800

More gainer Stocks

DLADY

35.50

-0.30

17,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.33

-0.19

2,008,700

ORIENT

6.97

-0.18

1,220,900

HEIM

22.20

-0.18

400,400

ICON

0.89

-0.16

12,816,000

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

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