[SPTOTO] QoQ Annualized Quarter Result on 31-Jul-2007 [#1] | Financial Results | I3investor

[SPTOTO] QoQ Annualized Quarter Result on 31-Jul-2007 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

10-Sep-2007

Admission Sponsor

-

Sponsor

-

Financial Year

30-Apr-2008

Quarter

31-Jul-2007 [#1]

Profit Trend

QoQ- 6.76%

YoY- 4.85%

Quarter Report

SPTOTO's Result

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Annualized Quarter Result
Revenue	3,277,797	3,214,594	3,098,938	3,027,992	3,035,288	2,939,993	2,868,028	9.32%
YoY %	1.97%	3.73%	2.34%	-0.24%	3.24%	2.51%	-	-
Horiz. %	114.29%	112.08%	108.05%	105.58%	105.83%	102.51%	100.00%	-
PBT	502,627	544,930	521,288	565,752	545,332	528,880	489,242	1.81%
YoY %	-7.76%	4.54%	-7.86%	3.74%	3.11%	8.10%	-	-
Horiz. %	102.74%	111.38%	106.55%	115.64%	111.46%	108.10%	100.00%	-
Tax	-143,878	-154,398	-136,382	-159,640	-162,806	-140,898	-142,978	0.41%
YoY %	6.81%	-13.21%	14.57%	1.94%	-15.55%	1.45%	-	-
Horiz. %	100.63%	107.99%	95.39%	111.65%	113.87%	98.55%	100.00%	-
NP	358,749	390,532	384,906	406,112	382,526	387,981	346,264	2.39%
YoY %	-8.14%	1.46%	-5.22%	6.17%	-1.41%	12.05%	-	-
Horiz. %	103.61%	112.78%	111.16%	117.28%	110.47%	112.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	348,663	383,868	379,486	401,092	375,687	379,136	334,028	2.90%
YoY %	-9.17%	1.15%	-5.39%	6.76%	-0.91%	13.50%	-	-
Horiz. %	104.38%	114.92%	113.61%	120.08%	112.47%	113.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.63%	28.33%	26.16%	28.22%	29.85%	26.64%	29.22%	-
YoY %	1.06%	8.30%	-7.30%	-5.46%	12.05%	-8.83%	-	-
Horiz. %	97.98%	96.95%	89.53%	96.58%	102.16%	91.17%	100.00%	-
Total Cost	2,919,048	2,824,062	2,714,032	2,621,880	2,652,762	2,552,012	2,521,764	10.25%
YoY %	3.36%	4.05%	3.51%	-1.16%	3.95%	1.20%	-	-
Horiz. %	115.75%	111.99%	107.62%	103.97%	105.19%	101.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	328,450	366,994	355,133	382,235	422,545	517,945	517,872	-26.20%
YoY %	-10.50%	3.34%	-7.09%	-9.54%	-18.42%	0.01%	-	-
Horiz. %	63.42%	70.87%	68.58%	73.81%	81.59%	100.01%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Dividend
Div	327,187	324,642	337,884	372,042	419,216	470,639	469,451	-21.40%
YoY %	0.78%	-3.92%	-9.18%	-11.25%	-10.93%	0.25%	-	-
Horiz. %	69.70%	69.15%	71.97%	79.25%	89.30%	100.25%	100.00%	-
Div Payout %	93.84%	84.57%	89.04%	92.76%	111.59%	124.13%	140.54%	-
YoY %	10.96%	-5.02%	-4.01%	-16.87%	-10.10%	-11.68%	-	-
Horiz. %	66.77%	60.18%	63.36%	66.00%	79.40%	88.32%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Equity
Net Worth	328,450	366,994	355,133	382,235	422,545	517,945	517,872	-26.20%
YoY %	-10.50%	3.34%	-7.09%	-9.54%	-18.42%	0.01%	-	-
Horiz. %	63.42%	70.87%	68.58%	73.81%	81.59%	100.01%	100.00%	-
NOSH	1,263,271	1,265,498	1,268,335	1,274,116	1,280,442	1,294,863	1,294,682	-1.62%
YoY %	-0.18%	-0.22%	-0.45%	-0.49%	-1.11%	0.01%	-	-
Horiz. %	97.57%	97.75%	97.96%	98.41%	98.90%	100.01%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Ratio Analysis
NP Margin	10.94%	12.15%	12.42%	13.41%	12.60%	13.20%	12.07%	-
YoY %	-9.96%	-2.17%	-7.38%	6.43%	-4.55%	9.36%	-	-
Horiz. %	90.64%	100.66%	102.90%	111.10%	104.39%	109.36%	100.00%	-
ROE	106.15%	104.60%	106.86%	104.93%	88.91%	73.20%	64.50%	-
YoY %	1.48%	-2.11%	1.84%	18.02%	21.46%	13.49%	-	-
Horiz. %	164.57%	162.17%	165.67%	162.68%	137.84%	113.49%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Per Share
RPS	259.47	254.02	244.33	237.65	237.05	227.05	221.52	11.12%
YoY %	2.15%	3.97%	2.81%	0.25%	4.40%	2.50%	-	-
Horiz. %	117.13%	114.67%	110.30%	107.28%	107.01%	102.50%	100.00%	-
EPS	27.60	30.33	29.92	31.48	29.05	29.28	25.80	4.60%
YoY %	-9.00%	1.37%	-4.96%	8.36%	-0.79%	13.49%	-	-
Horiz. %	106.98%	117.56%	115.97%	122.02%	112.60%	113.49%	100.00%	-
DPS	25.90	25.65	26.64	29.20	32.74	36.35	36.26	-20.11%
YoY %	0.97%	-3.72%	-8.77%	-10.81%	-9.93%	0.25%	-	-
Horiz. %	71.43%	70.74%	73.47%	80.53%	90.29%	100.25%	100.00%	-
NAPS	0.26	0.29	0.28	0.30	0.33	0.40	0.40	-24.98%
YoY %	-10.34%	3.57%	-6.67%	-9.09%	-17.50%	0.00%	-	-
Horiz. %	65.00%	72.50%	70.00%	75.00%	82.50%	100.00%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,274,116
RPS	242.62	237.94	229.38	224.13	224.67	217.62	212.29	9.32%
YoY %	1.97%	3.73%	2.34%	-0.24%	3.24%	2.51%	-	-
Horiz. %	114.29%	112.08%	108.05%	105.58%	105.83%	102.51%	100.00%	-
EPS	25.81	28.41	28.09	29.69	27.81	28.06	24.72	2.92%
YoY %	-9.15%	1.14%	-5.39%	6.76%	-0.89%	13.51%	-	-
Horiz. %	104.41%	114.93%	113.63%	120.11%	112.50%	113.51%	100.00%	-
DPS	24.22	24.03	25.01	27.54	31.03	34.84	34.75	-21.40%
YoY %	0.79%	-3.92%	-9.19%	-11.25%	-10.94%	0.26%	-	-
Horiz. %	69.70%	69.15%	71.97%	79.25%	89.29%	100.26%	100.00%	-
NAPS	0.2431	0.2716	0.2629	0.2829	0.3128	0.3834	0.3833	-26.20%
YoY %	-10.49%	3.31%	-7.07%	-9.56%	-18.41%	0.03%	-	-
Horiz. %	63.42%	70.86%	68.59%	73.81%	81.61%	100.03%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	-
Price	4.54	4.62	4.99	4.87	4.38	4.52	4.48	-
P/RPS	1.75	1.82	2.04	2.05	1.85	1.99	2.02	-9.13%
YoY %	-3.85%	-10.78%	-0.49%	10.81%	-7.04%	-1.49%	-	-
Horiz. %	86.63%	90.10%	100.99%	101.49%	91.58%	98.51%	100.00%	-
P/EPS	16.45	15.23	16.68	15.47	14.93	15.44	17.36	-3.52%
YoY %	8.01%	-8.69%	7.82%	3.62%	-3.30%	-11.06%	-	-
Horiz. %	94.76%	87.73%	96.08%	89.11%	86.00%	88.94%	100.00%	-
EY	6.08	6.57	6.00	6.46	6.70	6.48	5.76	3.67%
YoY %	-7.46%	9.50%	-7.12%	-3.58%	3.40%	12.50%	-	-
Horiz. %	105.56%	114.06%	104.17%	112.15%	116.32%	112.50%	100.00%	-
DY	5.70	5.55	5.34	6.00	7.47	8.04	8.09	-20.83%
YoY %	2.70%	3.93%	-11.00%	-19.68%	-7.09%	-0.62%	-	-
Horiz. %	70.46%	68.60%	66.01%	74.17%	92.34%	99.38%	100.00%	-
P/NAPS	17.46	15.93	17.82	16.23	13.27	11.30	11.20	34.48%
YoY %	9.60%	-10.61%	9.80%	22.31%	17.43%	0.89%	-	-
Horiz. %	155.89%	142.23%	159.11%	144.91%	118.48%	100.89%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Price Multiplier on Announcement Date
Date	18/06/08	05/03/08	07/12/07	10/09/07	28/06/07	07/03/07	08/12/06	-
Price	4.38	4.36	4.94	4.77	5.18	4.42	4.64	-
P/RPS	1.69	1.72	2.02	2.01	2.19	1.95	2.09	-13.21%
YoY %	-1.74%	-14.85%	0.50%	-8.22%	12.31%	-6.70%	-	-
Horiz. %	80.86%	82.30%	96.65%	96.17%	104.78%	93.30%	100.00%	-
P/EPS	15.87	14.37	16.51	15.15	17.65	15.10	17.98	-7.99%
YoY %	10.44%	-12.96%	8.98%	-14.16%	16.89%	-16.02%	-	-
Horiz. %	88.26%	79.92%	91.82%	84.26%	98.16%	83.98%	100.00%	-
EY	6.30	6.96	6.06	6.60	5.66	6.62	5.56	8.69%
YoY %	-9.48%	14.85%	-8.18%	16.61%	-14.50%	19.06%	-	-
Horiz. %	113.31%	125.18%	108.99%	118.71%	101.80%	119.06%	100.00%	-
DY	5.91	5.88	5.39	6.12	6.32	8.22	7.81	-16.97%
YoY %	0.51%	9.09%	-11.93%	-3.16%	-23.11%	5.25%	-	-
Horiz. %	75.67%	75.29%	69.01%	78.36%	80.92%	105.25%	100.00%	-
P/NAPS	16.85	15.03	17.64	15.90	15.70	11.05	11.60	28.29%
YoY %	12.11%	-14.80%	10.94%	1.27%	42.08%	-4.74%	-	-
Horiz. %	145.26%	129.57%	152.07%	137.07%	135.34%	95.26%	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

Post a Comment

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

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Bornin63

The Ever Increasing Demand for Renewable Energy in Malaysia?

2

peggy99

新加坡医美巨头进军马来西亚数据中心市场：Accrelist 拿督郑耀楗带领MCLEAN再创辉煌【MCLEAN】 -STOCK CODE 0167

3

save malaysia!

Putrajaya reviewing need to slash RON95 subsidy, says Rafizi

4

save malaysia!

Could PH’s desperation to court PAS stem for rising concerns that “big cracks” are emerging in UMNO?

5

save malaysia!

CEO of highway concessionaire, seven others arrested for bribery involving RM1.67b projects

6

save malaysia!

MAHB-GIP deal ‘crucial for the country’

7

save malaysia!

‘No threat to national security’

8

save malaysia!

Is Guan Eng’s denial of DAP not orchestrating PAS’ entry into Madani gov’t not matched by action?

Hot Stocks Today >

1

JCY INTERNATIONAL BERHAD

1000

2

PERAK TRANSIT BERHAD

766

3

HONG LEONG INDUSTRIES BHD

757

4

MALAYSIAN PACIFIC INDUSTRIES

727

5

YTL POWER INTERNATIONAL BHD

642

6

DAGANG NEXCHANGE BERHAD

608

7

NOTION VTEC BHD

582

8

SNS NETWORK TECHNOLOGY BERHAD

474

9

MY E.G. SERVICES BHD

451

10

GENTING BHD

434

Daily Stocks

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.055

+0.01

56,261,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

SIMEPROP-C24

0.36

-0.035

100,000

0.005

0.00

73,200

0.005

0.00

73,200

More active Stocks

0.055

+0.01

56,261,700

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

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

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....