[SPTOTO] QoQ Annualized Quarter Result on 31-Oct-2006 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

08-Dec-2006

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

31-Oct-2006 [#2]

Profit Trend

QoQ- -12.68%

YoY- -19.99%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Annualized Quarter Result
Revenue	3,027,992	3,035,288	2,939,993	2,868,028	2,982,396	2,938,322	2,862,290	3.83%
YoY %	-0.24%	3.24%	2.51%	-3.83%	1.50%	2.66%	-	-
Horiz. %	105.79%	106.04%	102.71%	100.20%	104.20%	102.66%	100.00%	-
PBT	565,752	545,332	528,880	489,242	570,980	571,914	583,498	-2.04%
YoY %	3.74%	3.11%	8.10%	-14.32%	-0.16%	-1.99%	-	-
Horiz. %	96.96%	93.46%	90.64%	83.85%	97.85%	98.01%	100.00%	-
Tax	-159,640	-162,806	-140,898	-142,978	-177,520	-104,600	-172,454	-5.03%
YoY %	1.94%	-15.55%	1.45%	19.46%	-69.71%	39.35%	-	-
Horiz. %	92.57%	94.41%	81.70%	82.91%	102.94%	60.65%	100.00%	-
NP	406,112	382,526	387,981	346,264	393,460	467,314	411,044	-0.80%
YoY %	6.17%	-1.41%	12.05%	-12.00%	-15.80%	13.69%	-	-
Horiz. %	98.80%	93.06%	94.39%	84.24%	95.72%	113.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	401,092	375,687	379,136	334,028	382,544	464,525	408,181	-1.16%
YoY %	6.76%	-0.91%	13.50%	-12.68%	-17.65%	13.80%	-	-
Horiz. %	98.26%	92.04%	92.88%	81.83%	93.72%	113.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.22%	29.85%	26.64%	29.22%	31.09%	18.29%	29.56%	-
YoY %	-5.46%	12.05%	-8.83%	-6.01%	69.98%	-38.13%	-	-
Horiz. %	95.47%	100.98%	90.12%	98.85%	105.18%	61.87%	100.00%	-
Total Cost	2,621,880	2,652,762	2,552,012	2,521,764	2,588,936	2,471,008	2,451,246	4.60%
YoY %	-1.16%	3.95%	1.20%	-2.59%	4.77%	0.81%	-	-
Horiz. %	106.96%	108.22%	104.11%	102.88%	105.62%	100.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	382,235	422,545	517,945	517,872	556,474	1,176,836	968,401	-46.28%
YoY %	-9.54%	-18.42%	0.01%	-6.94%	-52.71%	21.52%	-	-
Horiz. %	39.47%	43.63%	53.48%	53.48%	57.46%	121.52%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Dividend
Div	372,042	419,216	470,639	469,451	465,885	450,140	418,349	-7.54%
YoY %	-11.25%	-10.93%	0.25%	0.77%	3.50%	7.60%	-	-
Horiz. %	88.93%	100.21%	112.50%	112.22%	111.36%	107.60%	100.00%	-
Div Payout %	92.76%	111.59%	124.13%	140.54%	121.79%	96.90%	102.49%	-
YoY %	-16.87%	-10.10%	-11.68%	15.40%	25.69%	-5.45%	-	-
Horiz. %	90.51%	108.88%	121.11%	137.13%	118.83%	94.55%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Equity
Net Worth	382,235	422,545	517,945	517,872	556,474	1,176,836	968,401	-46.28%
YoY %	-9.54%	-18.42%	0.01%	-6.94%	-52.71%	21.52%	-	-
Horiz. %	39.47%	43.63%	53.48%	53.48%	57.46%	121.52%	100.00%	-
NOSH	1,274,116	1,280,442	1,294,863	1,294,682	1,294,127	1,225,871	1,210,502	3.48%
YoY %	-0.49%	-1.11%	0.01%	0.04%	5.57%	1.27%	-	-
Horiz. %	105.26%	105.78%	106.97%	106.95%	106.91%	101.27%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Ratio Analysis
NP Margin	13.41%	12.60%	13.20%	12.07%	13.19%	15.90%	14.36%	-
YoY %	6.43%	-4.55%	9.36%	-8.49%	-17.04%	10.72%	-	-
Horiz. %	93.38%	87.74%	91.92%	84.05%	91.85%	110.72%	100.00%	-
ROE	104.93%	88.91%	73.20%	64.50%	68.74%	39.47%	42.15%	-
YoY %	18.02%	21.46%	13.49%	-6.17%	74.16%	-6.36%	-	-
Horiz. %	248.94%	210.94%	173.67%	153.02%	163.08%	93.64%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Per Share
RPS	237.65	237.05	227.05	221.52	230.46	239.69	236.45	0.33%
YoY %	0.25%	4.40%	2.50%	-3.88%	-3.85%	1.37%	-	-
Horiz. %	100.51%	100.25%	96.02%	93.69%	97.47%	101.37%	100.00%	-
EPS	31.48	29.05	29.28	25.80	29.56	37.89	33.72	-4.49%
YoY %	8.36%	-0.79%	13.49%	-12.72%	-21.98%	12.37%	-	-
Horiz. %	93.36%	86.15%	86.83%	76.51%	87.66%	112.37%	100.00%	-
DPS	29.20	32.74	36.35	36.26	36.00	36.72	34.56	-10.65%
YoY %	-10.81%	-9.93%	0.25%	0.72%	-1.96%	6.25%	-	-
Horiz. %	84.49%	94.73%	105.18%	104.92%	104.17%	106.25%	100.00%	-
NAPS	0.30	0.33	0.40	0.40	0.43	0.96	0.80	-48.09%
YoY %	-9.09%	-17.50%	0.00%	-6.98%	-55.21%	20.00%	-	-
Horiz. %	37.50%	41.25%	50.00%	50.00%	53.75%	120.00%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,295,426
RPS	224.13	224.67	217.62	212.29	220.75	217.49	211.86	3.83%
YoY %	-0.24%	3.24%	2.51%	-3.83%	1.50%	2.66%	-	-
Horiz. %	105.79%	106.05%	102.72%	100.20%	104.20%	102.66%	100.00%	-
EPS	29.69	27.81	28.06	24.72	28.32	34.38	30.21	-1.15%
YoY %	6.76%	-0.89%	13.51%	-12.71%	-17.63%	13.80%	-	-
Horiz. %	98.28%	92.06%	92.88%	81.83%	93.74%	113.80%	100.00%	-
DPS	27.54	31.03	34.84	34.75	34.48	33.32	30.97	-7.54%
YoY %	-11.25%	-10.94%	0.26%	0.78%	3.48%	7.59%	-	-
Horiz. %	88.92%	100.19%	112.50%	112.21%	111.33%	107.59%	100.00%	-
NAPS	0.2829	0.3128	0.3834	0.3833	0.4119	0.8711	0.7168	-46.28%
YoY %	-9.56%	-18.41%	0.03%	-6.94%	-52.71%	21.53%	-	-
Horiz. %	39.47%	43.64%	53.49%	53.47%	57.46%	121.53%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	-
Price	4.87	4.38	4.52	4.48	4.28	4.75	4.60	-
P/RPS	2.05	1.85	1.99	2.02	1.86	1.98	1.95	3.39%
YoY %	10.81%	-7.04%	-1.49%	8.60%	-6.06%	1.54%	-	-
Horiz. %	105.13%	94.87%	102.05%	103.59%	95.38%	101.54%	100.00%	-
P/EPS	15.47	14.93	15.44	17.36	14.48	12.54	13.64	8.78%
YoY %	3.62%	-3.30%	-11.06%	19.89%	15.47%	-8.06%	-	-
Horiz. %	113.42%	109.46%	113.20%	127.27%	106.16%	91.94%	100.00%	-
EY	6.46	6.70	6.48	5.76	6.91	7.98	7.33	-8.09%
YoY %	-3.58%	3.40%	12.50%	-16.64%	-13.41%	8.87%	-	-
Horiz. %	88.13%	91.41%	88.40%	78.58%	94.27%	108.87%	100.00%	-
DY	6.00	7.47	8.04	8.09	8.41	7.73	7.51	-13.93%
YoY %	-19.68%	-7.09%	-0.62%	-3.80%	8.80%	2.93%	-	-
Horiz. %	79.89%	99.47%	107.06%	107.72%	111.98%	102.93%	100.00%	-
P/NAPS	16.23	13.27	11.30	11.20	9.95	4.95	5.75	100.10%
YoY %	22.31%	17.43%	0.89%	12.56%	101.01%	-13.91%	-	-
Horiz. %	282.26%	230.78%	196.52%	194.78%	173.04%	86.09%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	10/09/07	28/06/07	07/03/07	08/12/06	06/09/06	19/06/06	10/03/06	-
Price	4.77	5.18	4.42	4.64	4.34	4.60	4.52	-
P/RPS	2.01	2.19	1.95	2.09	1.88	1.92	1.91	3.47%
YoY %	-8.22%	12.31%	-6.70%	11.17%	-2.08%	0.52%	-	-
Horiz. %	105.24%	114.66%	102.09%	109.42%	98.43%	100.52%	100.00%	-
P/EPS	15.15	17.65	15.10	17.98	14.68	12.14	13.40	8.55%
YoY %	-14.16%	16.89%	-16.02%	22.48%	20.92%	-9.40%	-	-
Horiz. %	113.06%	131.72%	112.69%	134.18%	109.55%	90.60%	100.00%	-
EY	6.60	5.66	6.62	5.56	6.81	8.24	7.46	-7.86%
YoY %	16.61%	-14.50%	19.06%	-18.36%	-17.35%	10.46%	-	-
Horiz. %	88.47%	75.87%	88.74%	74.53%	91.29%	110.46%	100.00%	-
DY	6.12	6.32	8.22	7.81	8.29	7.98	7.65	-13.85%
YoY %	-3.16%	-23.11%	5.25%	-5.79%	3.88%	4.31%	-	-
Horiz. %	80.00%	82.61%	107.45%	102.09%	108.37%	104.31%	100.00%	-
P/NAPS	15.90	15.70	11.05	11.60	10.09	4.79	5.65	99.70%
YoY %	1.27%	42.08%	-4.74%	14.97%	110.65%	-15.22%	-	-
Horiz. %	281.42%	277.88%	195.58%	205.31%	178.58%	84.78%	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