[SPTOTO] QoQ Annualized Quarter Result on 31-Jan-2007 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

07-Mar-2007

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

31-Jan-2007 [#3]

Profit Trend

QoQ- 13.5%

YoY- -7.12%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Annualized Quarter Result
Revenue	3,098,938	3,027,992	3,035,288	2,939,993	2,868,028	2,982,396	2,938,322	3.60%
YoY %	2.34%	-0.24%	3.24%	2.51%	-3.83%	1.50%	-	-
Horiz. %	105.47%	103.05%	103.30%	100.06%	97.61%	101.50%	100.00%	-
PBT	521,288	565,752	545,332	528,880	489,242	570,980	571,914	-5.97%
YoY %	-7.86%	3.74%	3.11%	8.10%	-14.32%	-0.16%	-	-
Horiz. %	91.15%	98.92%	95.35%	92.48%	85.54%	99.84%	100.00%	-
Tax	-136,382	-159,640	-162,806	-140,898	-142,978	-177,520	-104,600	19.29%
YoY %	14.57%	1.94%	-15.55%	1.45%	19.46%	-69.71%	-	-
Horiz. %	130.38%	152.62%	155.65%	134.70%	136.69%	169.71%	100.00%	-
NP	384,906	406,112	382,526	387,981	346,264	393,460	467,314	-12.10%
YoY %	-5.22%	6.17%	-1.41%	12.05%	-12.00%	-15.80%	-	-
Horiz. %	82.37%	86.90%	81.86%	83.02%	74.10%	84.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	379,486	401,092	375,687	379,136	334,028	382,544	464,525	-12.57%
YoY %	-5.39%	6.76%	-0.91%	13.50%	-12.68%	-17.65%	-	-
Horiz. %	81.69%	86.34%	80.88%	81.62%	71.91%	82.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.16%	28.22%	29.85%	26.64%	29.22%	31.09%	18.29%	-
YoY %	-7.30%	-5.46%	12.05%	-8.83%	-6.01%	69.98%	-	-
Horiz. %	143.03%	154.29%	163.20%	145.65%	159.76%	169.98%	100.00%	-
Total Cost	2,714,032	2,621,880	2,652,762	2,552,012	2,521,764	2,588,936	2,471,008	6.43%
YoY %	3.51%	-1.16%	3.95%	1.20%	-2.59%	4.77%	-	-
Horiz. %	109.84%	106.11%	107.36%	103.28%	102.05%	104.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	355,133	382,235	422,545	517,945	517,872	556,474	1,176,836	-54.91%
YoY %	-7.09%	-9.54%	-18.42%	0.01%	-6.94%	-52.71%	-	-
Horiz. %	30.18%	32.48%	35.91%	44.01%	44.01%	47.29%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Dividend
Div	337,884	372,042	419,216	470,639	469,451	465,885	450,140	-17.36%
YoY %	-9.18%	-11.25%	-10.93%	0.25%	0.77%	3.50%	-	-
Horiz. %	75.06%	82.65%	93.13%	104.55%	104.29%	103.50%	100.00%	-
Div Payout %	89.04%	92.76%	111.59%	124.13%	140.54%	121.79%	96.90%	-
YoY %	-4.01%	-16.87%	-10.10%	-11.68%	15.40%	25.69%	-	-
Horiz. %	91.89%	95.73%	115.16%	128.10%	145.04%	125.69%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Equity
Net Worth	355,133	382,235	422,545	517,945	517,872	556,474	1,176,836	-54.91%
YoY %	-7.09%	-9.54%	-18.42%	0.01%	-6.94%	-52.71%	-	-
Horiz. %	30.18%	32.48%	35.91%	44.01%	44.01%	47.29%	100.00%	-
NOSH	1,268,335	1,274,116	1,280,442	1,294,863	1,294,682	1,294,127	1,225,871	2.28%
YoY %	-0.45%	-0.49%	-1.11%	0.01%	0.04%	5.57%	-	-
Horiz. %	103.46%	103.94%	104.45%	105.63%	105.61%	105.57%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Ratio Analysis
NP Margin	12.42%	13.41%	12.60%	13.20%	12.07%	13.19%	15.90%	-
YoY %	-7.38%	6.43%	-4.55%	9.36%	-8.49%	-17.04%	-	-
Horiz. %	78.11%	84.34%	79.25%	83.02%	75.91%	82.96%	100.00%	-
ROE	106.86%	104.93%	88.91%	73.20%	64.50%	68.74%	39.47%	-
YoY %	1.84%	18.02%	21.46%	13.49%	-6.17%	74.16%	-	-
Horiz. %	270.74%	265.85%	225.26%	185.46%	163.42%	174.16%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Per Share
RPS	244.33	237.65	237.05	227.05	221.52	230.46	239.69	1.28%
YoY %	2.81%	0.25%	4.40%	2.50%	-3.88%	-3.85%	-	-
Horiz. %	101.94%	99.15%	98.90%	94.73%	92.42%	96.15%	100.00%	-
EPS	29.92	31.48	29.05	29.28	25.80	29.56	37.89	-14.53%
YoY %	-4.96%	8.36%	-0.79%	13.49%	-12.72%	-21.98%	-	-
Horiz. %	78.97%	83.08%	76.67%	77.28%	68.09%	78.02%	100.00%	-
DPS	26.64	29.20	32.74	36.35	36.26	36.00	36.72	-19.21%
YoY %	-8.77%	-10.81%	-9.93%	0.25%	0.72%	-1.96%	-	-
Horiz. %	72.55%	79.52%	89.16%	98.99%	98.75%	98.04%	100.00%	-
NAPS	0.28	0.30	0.33	0.40	0.40	0.43	0.96	-55.92%
YoY %	-6.67%	-9.09%	-17.50%	0.00%	-6.98%	-55.21%	-	-
Horiz. %	29.17%	31.25%	34.38%	41.67%	41.67%	44.79%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,295,121
RPS	229.38	224.13	224.67	217.62	212.29	220.75	217.49	3.60%
YoY %	2.34%	-0.24%	3.24%	2.51%	-3.83%	1.50%	-	-
Horiz. %	105.47%	103.05%	103.30%	100.06%	97.61%	101.50%	100.00%	-
EPS	28.09	29.69	27.81	28.06	24.72	28.32	34.38	-12.57%
YoY %	-5.39%	6.76%	-0.89%	13.51%	-12.71%	-17.63%	-	-
Horiz. %	81.70%	86.36%	80.89%	81.62%	71.90%	82.37%	100.00%	-
DPS	25.01	27.54	31.03	34.84	34.75	34.48	33.32	-17.36%
YoY %	-9.19%	-11.25%	-10.94%	0.26%	0.78%	3.48%	-	-
Horiz. %	75.06%	82.65%	93.13%	104.56%	104.29%	103.48%	100.00%	-
NAPS	0.2629	0.2829	0.3128	0.3834	0.3833	0.4119	0.8711	-54.90%
YoY %	-7.07%	-9.56%	-18.41%	0.03%	-6.94%	-52.71%	-	-
Horiz. %	30.18%	32.48%	35.91%	44.01%	44.00%	47.29%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	-
Price	4.99	4.87	4.38	4.52	4.48	4.28	4.75	-
P/RPS	2.04	2.05	1.85	1.99	2.02	1.86	1.98	2.00%
YoY %	-0.49%	10.81%	-7.04%	-1.49%	8.60%	-6.06%	-	-
Horiz. %	103.03%	103.54%	93.43%	100.51%	102.02%	93.94%	100.00%	-
P/EPS	16.68	15.47	14.93	15.44	17.36	14.48	12.54	20.88%
YoY %	7.82%	3.62%	-3.30%	-11.06%	19.89%	15.47%	-	-
Horiz. %	133.01%	123.37%	119.06%	123.13%	138.44%	115.47%	100.00%	-
EY	6.00	6.46	6.70	6.48	5.76	6.91	7.98	-17.27%
YoY %	-7.12%	-3.58%	3.40%	12.50%	-16.64%	-13.41%	-	-
Horiz. %	75.19%	80.95%	83.96%	81.20%	72.18%	86.59%	100.00%	-
DY	5.34	6.00	7.47	8.04	8.09	8.41	7.73	-21.80%
YoY %	-11.00%	-19.68%	-7.09%	-0.62%	-3.80%	8.80%	-	-
Horiz. %	69.08%	77.62%	96.64%	104.01%	104.66%	108.80%	100.00%	-
P/NAPS	17.82	16.23	13.27	11.30	11.20	9.95	4.95	134.34%
YoY %	9.80%	22.31%	17.43%	0.89%	12.56%	101.01%	-	-
Horiz. %	360.00%	327.88%	268.08%	228.28%	226.26%	201.01%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Announcement Date
Date	07/12/07	10/09/07	28/06/07	07/03/07	08/12/06	06/09/06	19/06/06	-
Price	4.94	4.77	5.18	4.42	4.64	4.34	4.60	-
P/RPS	2.02	2.01	2.19	1.95	2.09	1.88	1.92	3.43%
YoY %	0.50%	-8.22%	12.31%	-6.70%	11.17%	-2.08%	-	-
Horiz. %	105.21%	104.69%	114.06%	101.56%	108.85%	97.92%	100.00%	-
P/EPS	16.51	15.15	17.65	15.10	17.98	14.68	12.14	22.68%
YoY %	8.98%	-14.16%	16.89%	-16.02%	22.48%	20.92%	-	-
Horiz. %	136.00%	124.79%	145.39%	124.38%	148.11%	120.92%	100.00%	-
EY	6.06	6.60	5.66	6.62	5.56	6.81	8.24	-18.47%
YoY %	-8.18%	16.61%	-14.50%	19.06%	-18.36%	-17.35%	-	-
Horiz. %	73.54%	80.10%	68.69%	80.34%	67.48%	82.65%	100.00%	-
DY	5.39	6.12	6.32	8.22	7.81	8.29	7.98	-22.96%
YoY %	-11.93%	-3.16%	-23.11%	5.25%	-5.79%	3.88%	-	-
Horiz. %	67.54%	76.69%	79.20%	103.01%	97.87%	103.88%	100.00%	-
P/NAPS	17.64	15.90	15.70	11.05	11.60	10.09	4.79	137.90%
YoY %	10.94%	1.27%	42.08%	-4.74%	14.97%	110.65%	-	-
Horiz. %	368.27%	331.94%	327.77%	230.69%	242.17%	210.65%	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 - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-26 16:40:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-06-26 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-26 16:40:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-06-26 16:30:00

TURTLE SYSTEM 20

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

761

HLIND

HONG LEONG INDUSTRIES BHD

752

MPI

MALAYSIAN PACIFIC INDUSTRIES

713

YTLPOWR

YTL POWER INTERNATIONAL BHD

640

DNEX

DAGANG NEXCHANGE BERHAD

602

NOTION

NOTION VTEC BHD

583

SNS

SNS NETWORK TECHNOLOGY BERHAD

476

MYEG

MY E.G. SERVICES BHD

452

GENTING

GENTING BHD

432

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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