[SPTOTO] QoQ Annualized Quarter Result on 31-Jul-2006 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

06-Sep-2006

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

31-Jul-2006 [#1]

Profit Trend

QoQ- -17.65%

YoY- -15.82%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Annualized Quarter Result
Revenue	3,035,288	2,939,993	2,868,028	2,982,396	2,938,322	2,862,290	2,741,802	7.03%
YoY %	3.24%	2.51%	-3.83%	1.50%	2.66%	4.39%	-	-
Horiz. %	110.70%	107.23%	104.60%	108.78%	107.17%	104.39%	100.00%	-
PBT	545,332	528,880	489,242	570,980	571,914	583,498	590,110	-5.13%
YoY %	3.11%	8.10%	-14.32%	-0.16%	-1.99%	-1.12%	-	-
Horiz. %	92.41%	89.62%	82.91%	96.76%	96.92%	98.88%	100.00%	-
Tax	-162,806	-140,898	-142,978	-177,520	-104,600	-172,454	-170,864	-3.17%
YoY %	-15.55%	1.45%	19.46%	-69.71%	39.35%	-0.93%	-	-
Horiz. %	95.28%	82.46%	83.68%	103.90%	61.22%	100.93%	100.00%	-
NP	382,526	387,981	346,264	393,460	467,314	411,044	419,246	-5.94%
YoY %	-1.41%	12.05%	-12.00%	-15.80%	13.69%	-1.96%	-	-
Horiz. %	91.24%	92.54%	82.59%	93.85%	111.47%	98.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	375,687	379,136	334,028	382,544	464,525	408,181	417,472	-6.80%
YoY %	-0.91%	13.50%	-12.68%	-17.65%	13.80%	-2.23%	-	-
Horiz. %	89.99%	90.82%	80.01%	91.63%	111.27%	97.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.85%	26.64%	29.22%	31.09%	18.29%	29.56%	28.95%	-
YoY %	12.05%	-8.83%	-6.01%	69.98%	-38.13%	2.11%	-	-
Horiz. %	103.11%	92.02%	100.93%	107.39%	63.18%	102.11%	100.00%	-
Total Cost	2,652,762	2,552,012	2,521,764	2,588,936	2,471,008	2,451,246	2,322,556	9.29%
YoY %	3.95%	1.20%	-2.59%	4.77%	0.81%	5.54%	-	-
Horiz. %	114.22%	109.88%	108.58%	111.47%	106.39%	105.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	422,545	517,945	517,872	556,474	1,176,836	968,401	415,335	1.15%
YoY %	-18.42%	0.01%	-6.94%	-52.71%	21.52%	133.16%	-	-
Horiz. %	101.74%	124.71%	124.69%	133.98%	283.35%	233.16%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Dividend
Div	419,216	470,639	469,451	465,885	450,140	418,349	427,202	-1.25%
YoY %	-10.93%	0.25%	0.77%	3.50%	7.60%	-2.07%	-	-
Horiz. %	98.13%	110.17%	109.89%	109.05%	105.37%	97.93%	100.00%	-
Div Payout %	111.59%	124.13%	140.54%	121.79%	96.90%	102.49%	102.33%	-
YoY %	-10.10%	-11.68%	15.40%	25.69%	-5.45%	0.16%	-	-
Horiz. %	109.05%	121.30%	137.34%	119.02%	94.69%	100.16%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Equity
Net Worth	422,545	517,945	517,872	556,474	1,176,836	968,401	415,335	1.15%
YoY %	-18.42%	0.01%	-6.94%	-52.71%	21.52%	133.16%	-	-
Horiz. %	101.74%	124.71%	124.69%	133.98%	283.35%	233.16%	100.00%	-
NOSH	1,280,442	1,294,863	1,294,682	1,294,127	1,225,871	1,210,502	1,186,674	5.21%
YoY %	-1.11%	0.01%	0.04%	5.57%	1.27%	2.01%	-	-
Horiz. %	107.90%	109.12%	109.10%	109.05%	103.30%	102.01%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Ratio Analysis
NP Margin	12.60%	13.20%	12.07%	13.19%	15.90%	14.36%	15.29%	-
YoY %	-4.55%	9.36%	-8.49%	-17.04%	10.72%	-6.08%	-	-
Horiz. %	82.41%	86.33%	78.94%	86.27%	103.99%	93.92%	100.00%	-
ROE	88.91%	73.20%	64.50%	68.74%	39.47%	42.15%	100.51%	-
YoY %	21.46%	13.49%	-6.17%	74.16%	-6.36%	-58.06%	-	-
Horiz. %	88.46%	72.83%	64.17%	68.39%	39.27%	41.94%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Per Share
RPS	237.05	227.05	221.52	230.46	239.69	236.45	231.05	1.72%
YoY %	4.40%	2.50%	-3.88%	-3.85%	1.37%	2.34%	-	-
Horiz. %	102.60%	98.27%	95.88%	99.74%	103.74%	102.34%	100.00%	-
EPS	29.05	29.28	25.80	29.56	37.89	33.72	35.18	-12.01%
YoY %	-0.79%	13.49%	-12.72%	-21.98%	12.37%	-4.15%	-	-
Horiz. %	82.58%	83.23%	73.34%	84.03%	107.70%	95.85%	100.00%	-
DPS	32.74	36.35	36.26	36.00	36.72	34.56	36.00	-6.14%
YoY %	-9.93%	0.25%	0.72%	-1.96%	6.25%	-4.00%	-	-
Horiz. %	90.94%	100.97%	100.72%	100.00%	102.00%	96.00%	100.00%	-
NAPS	0.33	0.40	0.40	0.43	0.96	0.80	0.35	-3.85%
YoY %	-17.50%	0.00%	-6.98%	-55.21%	20.00%	128.57%	-	-
Horiz. %	94.29%	114.29%	114.29%	122.86%	274.29%	228.57%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,294,127
RPS	224.67	217.62	212.29	220.75	217.49	211.86	202.95	7.03%
YoY %	3.24%	2.51%	-3.83%	1.50%	2.66%	4.39%	-	-
Horiz. %	110.70%	107.23%	104.60%	108.77%	107.16%	104.39%	100.00%	-
EPS	27.81	28.06	24.72	28.32	34.38	30.21	30.90	-6.80%
YoY %	-0.89%	13.51%	-12.71%	-17.63%	13.80%	-2.23%	-	-
Horiz. %	90.00%	90.81%	80.00%	91.65%	111.26%	97.77%	100.00%	-
DPS	31.03	34.84	34.75	34.48	33.32	30.97	31.62	-1.25%
YoY %	-10.94%	0.26%	0.78%	3.48%	7.59%	-2.06%	-	-
Horiz. %	98.13%	110.18%	109.90%	109.04%	105.38%	97.94%	100.00%	-
NAPS	0.3128	0.3834	0.3833	0.4119	0.8711	0.7168	0.3074	1.17%
YoY %	-18.41%	0.03%	-6.94%	-52.71%	21.53%	133.18%	-	-
Horiz. %	101.76%	124.72%	124.69%	133.99%	283.38%	233.18%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	31/10/05	-
Price	4.38	4.52	4.48	4.28	4.75	4.60	4.11	-
P/RPS	1.85	1.99	2.02	1.86	1.98	1.95	1.78	2.61%
YoY %	-7.04%	-1.49%	8.60%	-6.06%	1.54%	9.55%	-	-
Horiz. %	103.93%	111.80%	113.48%	104.49%	111.24%	109.55%	100.00%	-
P/EPS	14.93	15.44	17.36	14.48	12.54	13.64	11.68	17.83%
YoY %	-3.30%	-11.06%	19.89%	15.47%	-8.06%	16.78%	-	-
Horiz. %	127.83%	132.19%	148.63%	123.97%	107.36%	116.78%	100.00%	-
EY	6.70	6.48	5.76	6.91	7.98	7.33	8.56	-15.10%
YoY %	3.40%	12.50%	-16.64%	-13.41%	8.87%	-14.37%	-	-
Horiz. %	78.27%	75.70%	67.29%	80.72%	93.22%	85.63%	100.00%	-
DY	7.47	8.04	8.09	8.41	7.73	7.51	8.76	-10.10%
YoY %	-7.09%	-0.62%	-3.80%	8.80%	2.93%	-14.27%	-	-
Horiz. %	85.27%	91.78%	92.35%	96.00%	88.24%	85.73%	100.00%	-
P/NAPS	13.27	11.30	11.20	9.95	4.95	5.75	11.74	8.53%
YoY %	17.43%	0.89%	12.56%	101.01%	-13.91%	-51.02%	-	-
Horiz. %	113.03%	96.25%	95.40%	84.75%	42.16%	48.98%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Price Multiplier on Announcement Date
Date	28/06/07	07/03/07	08/12/06	06/09/06	19/06/06	10/03/06	09/12/05	-
Price	5.18	4.42	4.64	4.34	4.60	4.52	4.25	-
P/RPS	2.19	1.95	2.09	1.88	1.92	1.91	1.84	12.34%
YoY %	12.31%	-6.70%	11.17%	-2.08%	0.52%	3.80%	-	-
Horiz. %	119.02%	105.98%	113.59%	102.17%	104.35%	103.80%	100.00%	-
P/EPS	17.65	15.10	17.98	14.68	12.14	13.40	12.08	28.85%
YoY %	16.89%	-16.02%	22.48%	20.92%	-9.40%	10.93%	-	-
Horiz. %	146.11%	125.00%	148.84%	121.52%	100.50%	110.93%	100.00%	-
EY	5.66	6.62	5.56	6.81	8.24	7.46	8.28	-22.45%
YoY %	-14.50%	19.06%	-18.36%	-17.35%	10.46%	-9.90%	-	-
Horiz. %	68.36%	79.95%	67.15%	82.25%	99.52%	90.10%	100.00%	-
DY	6.32	8.22	7.81	8.29	7.98	7.65	8.47	-17.77%
YoY %	-23.11%	5.25%	-5.79%	3.88%	4.31%	-9.68%	-	-
Horiz. %	74.62%	97.05%	92.21%	97.87%	94.21%	90.32%	100.00%	-
P/NAPS	15.70	11.05	11.60	10.09	4.79	5.65	12.14	18.75%
YoY %	42.08%	-4.74%	14.97%	110.65%	-15.22%	-53.46%	-	-
Horiz. %	129.32%	91.02%	95.55%	83.11%	39.46%	46.54%	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

965

HLIND

HONG LEONG INDUSTRIES BHD

959

JCY

JCY INTERNATIONAL BERHAD

687

SALCON

SALCON BHD

686

DNEX

DAGANG NEXCHANGE BERHAD

674

MAYBANK

MALAYAN BANKING BHD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

581

TOPGLOV

TOP GLOVE CORPORATION BHD

539

WCT

WCT HOLDINGS BERHAD

537

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.115

-0.005

78,197,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

HSI-CXN

0.205

-0.005

51,414,500

NOVAMSC

0.265

+0.035

49,947,200

HSI-HWE

0.115

0.00

38,019,400

SNS

0.92

+0.035

32,443,300

ORGABIO

0.47

+0.04

25,546,200

MUIIND

0.09

0.00

20,875,300

More active Stocks

KOBAY

2.40

+0.22

4,385,500

KLK

20.26

+0.18

28,200

MERCURY

1.05

+0.155

34,800

SIMEPROP-C18

0.765

+0.135

10,000

SBAGAN

6.39

+0.13

3,000

NESTLE

122.10

+0.10

1,100

KEYFIELD

2.69

+0.09

500,900

PETDAG

17.32

+0.08

5,700

WATTA

0.59

+0.08

100

EWEIN

1.08

+0.07

993,800

More gainer Stocks

TOYOVEN

0.905

-0.155

4,327,300

KUAISHO-C17

0.08

-0.12

58,800

MPI

39.58

-0.12

6,500

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

KUAISHO-C16

0.01

-0.085

20,000

PANAMY

20.10

-0.08

2,500

SUPERMX-C4F

0.08

-0.07

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