[SPTOTO] QoQ Annualized Quarter Result on 31-Oct-2005 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

09-Dec-2005

Admission Sponsor

Sponsor

Financial Year

30-Apr-2006

Quarter

31-Oct-2005 [#2]

Profit Trend

QoQ- -8.13%

YoY- 28.39%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Annualized Quarter Result
Revenue	2,982,396	2,938,322	2,862,290	2,741,802	2,863,424	2,670,206	2,595,753	9.72%
YoY %	1.50%	2.66%	4.39%	-4.25%	7.24%	2.87%	-	-
Horiz. %	114.90%	113.20%	110.27%	105.63%	110.31%	102.87%	100.00%	-
PBT	570,980	571,914	583,498	590,110	627,860	487,497	498,877	9.44%
YoY %	-0.16%	-1.99%	-1.12%	-6.01%	28.79%	-2.28%	-	-
Horiz. %	114.45%	114.64%	116.96%	118.29%	125.85%	97.72%	100.00%	-
Tax	-177,520	-104,600	-172,454	-170,864	-171,060	-159,341	-157,929	8.13%
YoY %	-69.71%	39.35%	-0.93%	0.11%	-7.35%	-0.89%	-	-
Horiz. %	112.40%	66.23%	109.20%	108.19%	108.31%	100.89%	100.00%	-
NP	393,460	467,314	411,044	419,246	456,800	328,156	340,948	10.04%
YoY %	-15.80%	13.69%	-1.96%	-8.22%	39.20%	-3.75%	-	-
Horiz. %	115.40%	137.06%	120.56%	122.96%	133.98%	96.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	382,544	464,525	408,181	417,472	454,428	328,156	340,948	7.99%
YoY %	-17.65%	13.80%	-2.23%	-8.13%	38.48%	-3.75%	-	-
Horiz. %	112.20%	136.25%	119.72%	122.44%	133.28%	96.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.09%	18.29%	29.56%	28.95%	27.24%	32.69%	31.66%	-
YoY %	69.98%	-38.13%	2.11%	6.28%	-16.67%	3.25%	-	-
Horiz. %	98.20%	57.77%	93.37%	91.44%	86.04%	103.25%	100.00%	-
Total Cost	2,588,936	2,471,008	2,451,246	2,322,556	2,406,624	2,342,050	2,254,805	9.67%
YoY %	4.77%	0.81%	5.54%	-3.49%	2.76%	3.87%	-	-
Horiz. %	114.82%	109.59%	108.71%	103.00%	106.73%	103.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	556,474	1,176,836	968,401	415,335	991,354	1,349,890	785,292	-20.56%
YoY %	-52.71%	21.52%	133.16%	-58.10%	-26.56%	71.90%	-	-
Horiz. %	70.86%	149.86%	123.32%	52.89%	126.24%	171.90%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Dividend
Div	465,885	450,140	418,349	427,202	410,215	326,391	320,399	28.43%
YoY %	3.50%	7.60%	-2.07%	4.14%	25.68%	1.87%	-	-
Horiz. %	145.41%	140.49%	130.57%	133.33%	128.03%	101.87%	100.00%	-
Div Payout %	121.79%	96.90%	102.49%	102.33%	90.27%	99.46%	93.97%	-
YoY %	25.69%	-5.45%	0.16%	13.36%	-9.24%	5.84%	-	-
Horiz. %	129.61%	103.12%	109.07%	108.90%	96.06%	105.84%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Equity
Net Worth	556,474	1,176,836	968,401	415,335	991,354	1,349,890	785,292	-20.56%
YoY %	-52.71%	21.52%	133.16%	-58.10%	-26.56%	71.90%	-	-
Horiz. %	70.86%	149.86%	123.32%	52.89%	126.24%	171.90%	100.00%	-
NOSH	1,294,127	1,225,871	1,210,502	1,186,674	1,139,488	1,007,381	981,616	20.29%
YoY %	5.57%	1.27%	2.01%	4.14%	13.11%	2.62%	-	-
Horiz. %	131.84%	124.88%	123.32%	120.89%	116.08%	102.62%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Ratio Analysis
NP Margin	13.19%	15.90%	14.36%	15.29%	15.95%	12.29%	13.13%	-
YoY %	-17.04%	10.72%	-6.08%	-4.14%	29.78%	-6.40%	-	-
Horiz. %	100.46%	121.10%	109.37%	116.45%	121.48%	93.60%	100.00%	-
ROE	68.74%	39.47%	42.15%	100.51%	45.84%	24.31%	43.42%	-
YoY %	74.16%	-6.36%	-58.06%	119.26%	88.56%	-44.01%	-	-
Horiz. %	158.31%	90.90%	97.08%	231.48%	105.57%	55.99%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Per Share
RPS	230.46	239.69	236.45	231.05	251.29	265.06	264.44	-8.78%
YoY %	-3.85%	1.37%	2.34%	-8.05%	-5.20%	0.23%	-	-
Horiz. %	87.15%	90.64%	89.42%	87.37%	95.03%	100.23%	100.00%	-
EPS	29.56	37.89	33.72	35.18	39.88	32.58	34.73	-10.21%
YoY %	-21.98%	12.37%	-4.15%	-11.79%	22.41%	-6.19%	-	-
Horiz. %	85.11%	109.10%	97.09%	101.30%	114.83%	93.81%	100.00%	-
DPS	36.00	36.72	34.56	36.00	36.00	32.40	32.64	6.76%
YoY %	-1.96%	6.25%	-4.00%	0.00%	11.11%	-0.74%	-	-
Horiz. %	110.29%	112.50%	105.88%	110.29%	110.29%	99.26%	100.00%	-
NAPS	0.43	0.96	0.80	0.35	0.87	1.34	0.80	-33.96%
YoY %	-55.21%	20.00%	128.57%	-59.77%	-35.07%	67.50%	-	-
Horiz. %	53.75%	120.00%	100.00%	43.75%	108.75%	167.50%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,233,852
RPS	220.75	217.49	211.86	202.95	211.95	197.65	192.14	9.72%
YoY %	1.50%	2.66%	4.39%	-4.25%	7.24%	2.87%	-	-
Horiz. %	114.89%	113.19%	110.26%	105.63%	110.31%	102.87%	100.00%	-
EPS	28.32	34.38	30.21	30.90	33.64	24.29	25.24	8.00%
YoY %	-17.63%	13.80%	-2.23%	-8.15%	38.49%	-3.76%	-	-
Horiz. %	112.20%	136.21%	119.69%	122.42%	133.28%	96.24%	100.00%	-
DPS	34.48	33.32	30.97	31.62	30.36	24.16	23.72	28.41%
YoY %	3.48%	7.59%	-2.06%	4.15%	25.66%	1.85%	-	-
Horiz. %	145.36%	140.47%	130.56%	133.31%	127.99%	101.85%	100.00%	-
NAPS	0.4119	0.8711	0.7168	0.3074	0.7338	0.9992	0.5813	-20.56%
YoY %	-52.71%	21.53%	133.18%	-58.11%	-26.56%	71.89%	-	-
Horiz. %	70.86%	149.85%	123.31%	52.88%	126.23%	171.89%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/06	28/04/06	27/01/06	31/10/05	29/07/05	29/04/05	31/01/05	-
Price	4.28	4.75	4.60	4.11	4.44	3.93	3.95	-
P/RPS	1.86	1.98	1.95	1.78	1.77	1.48	1.49	15.98%
YoY %	-6.06%	1.54%	9.55%	0.56%	19.59%	-0.67%	-	-
Horiz. %	124.83%	132.89%	130.87%	119.46%	118.79%	99.33%	100.00%	-
P/EPS	14.48	12.54	13.64	11.68	11.13	12.06	11.37	17.54%
YoY %	15.47%	-8.06%	16.78%	4.94%	-7.71%	6.07%	-	-
Horiz. %	127.35%	110.29%	119.96%	102.73%	97.89%	106.07%	100.00%	-
EY	6.91	7.98	7.33	8.56	8.98	8.29	8.79	-14.85%
YoY %	-13.41%	8.87%	-14.37%	-4.68%	8.32%	-5.69%	-	-
Horiz. %	78.61%	90.78%	83.39%	97.38%	102.16%	94.31%	100.00%	-
DY	8.41	7.73	7.51	8.76	8.11	8.24	8.26	1.21%
YoY %	8.80%	2.93%	-14.27%	8.01%	-1.58%	-0.24%	-	-
Horiz. %	101.82%	93.58%	90.92%	106.05%	98.18%	99.76%	100.00%	-
P/NAPS	9.95	4.95	5.75	11.74	5.10	2.93	4.94	59.69%
YoY %	101.01%	-13.91%	-51.02%	130.20%	74.06%	-40.69%	-	-
Horiz. %	201.42%	100.20%	116.40%	237.65%	103.24%	59.31%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Price Multiplier on Announcement Date
Date	06/09/06	19/06/06	10/03/06	09/12/05	13/09/05	13/06/05	07/03/05	-
Price	4.34	4.60	4.52	4.25	4.40	3.99	4.15	-
P/RPS	1.88	1.92	1.91	1.84	1.75	1.51	1.57	12.80%
YoY %	-2.08%	0.52%	3.80%	5.14%	15.89%	-3.82%	-	-
Horiz. %	119.75%	122.29%	121.66%	117.20%	111.46%	96.18%	100.00%	-
P/EPS	14.68	12.14	13.40	12.08	11.03	12.25	11.95	14.74%
YoY %	20.92%	-9.40%	10.93%	9.52%	-9.96%	2.51%	-	-
Horiz. %	122.85%	101.59%	112.13%	101.09%	92.30%	102.51%	100.00%	-
EY	6.81	8.24	7.46	8.28	9.06	8.16	8.37	-12.88%
YoY %	-17.35%	10.46%	-9.90%	-8.61%	11.03%	-2.51%	-	-
Horiz. %	81.36%	98.45%	89.13%	98.92%	108.24%	97.49%	100.00%	-
DY	8.29	7.98	7.65	8.47	8.18	8.12	7.87	3.53%
YoY %	3.88%	4.31%	-9.68%	3.55%	0.74%	3.18%	-	-
Horiz. %	105.34%	101.40%	97.20%	107.62%	103.94%	103.18%	100.00%	-
P/NAPS	10.09	4.79	5.65	12.14	5.06	2.98	5.19	55.95%
YoY %	110.65%	-15.22%	-53.46%	139.92%	69.80%	-42.58%	-	-
Horiz. %	194.41%	92.29%	108.86%	233.91%	97.50%	57.42%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos