[SPTOTO] QoQ Annualized Quarter Result on 31-Oct-2007 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

07-Dec-2007

Admission Sponsor

Sponsor

Financial Year

30-Apr-2008

Quarter

31-Oct-2007 [#2]

Profit Trend

QoQ- -5.39%

YoY- 13.61%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Annualized Quarter Result
Revenue	3,303,608	3,277,797	3,214,594	3,098,938	3,027,992	3,035,288	2,939,993	8.09%
YoY %	0.79%	1.97%	3.73%	2.34%	-0.24%	3.24%	-	-
Horiz. %	112.37%	111.49%	109.34%	105.41%	102.99%	103.24%	100.00%	-
PBT	522,796	502,627	544,930	521,288	565,752	545,332	528,880	-0.76%
YoY %	4.01%	-7.76%	4.54%	-7.86%	3.74%	3.11%	-	-
Horiz. %	98.85%	95.04%	103.03%	98.56%	106.97%	103.11%	100.00%	-
Tax	-146,880	-143,878	-154,398	-136,382	-159,640	-162,806	-140,898	2.81%
YoY %	-2.09%	6.81%	-13.21%	14.57%	1.94%	-15.55%	-	-
Horiz. %	104.25%	102.12%	109.58%	96.79%	113.30%	115.55%	100.00%	-
NP	375,916	358,749	390,532	384,906	406,112	382,526	387,981	-2.08%
YoY %	4.79%	-8.14%	1.46%	-5.22%	6.17%	-1.41%	-	-
Horiz. %	96.89%	92.47%	100.66%	99.21%	104.67%	98.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	369,560	348,663	383,868	379,486	401,092	375,687	379,136	-1.69%
YoY %	5.99%	-9.17%	1.15%	-5.39%	6.76%	-0.91%	-	-
Horiz. %	97.47%	91.96%	101.25%	100.09%	105.79%	99.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.10%	28.63%	28.33%	26.16%	28.22%	29.85%	26.64%	-
YoY %	-1.85%	1.06%	8.30%	-7.30%	-5.46%	12.05%	-	-
Horiz. %	105.48%	107.47%	106.34%	98.20%	105.93%	112.05%	100.00%	-
Total Cost	2,927,692	2,919,048	2,824,062	2,714,032	2,621,880	2,652,762	2,552,012	9.59%
YoY %	0.30%	3.36%	4.05%	3.51%	-1.16%	3.95%	-	-
Horiz. %	114.72%	114.38%	110.66%	106.35%	102.74%	103.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	338,930	328,450	366,994	355,133	382,235	422,545	517,945	-24.64%
YoY %	3.19%	-10.50%	3.34%	-7.09%	-9.54%	-18.42%	-	-
Horiz. %	65.44%	63.41%	70.86%	68.57%	73.80%	81.58%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Dividend
Div	225,953	327,187	324,642	337,884	372,042	419,216	470,639	-38.71%
YoY %	-30.94%	0.78%	-3.92%	-9.18%	-11.25%	-10.93%	-	-
Horiz. %	48.01%	69.52%	68.98%	71.79%	79.05%	89.07%	100.00%	-
Div Payout %	61.14%	93.84%	84.57%	89.04%	92.76%	111.59%	124.13%	-
YoY %	-34.85%	10.96%	-5.02%	-4.01%	-16.87%	-10.10%	-	-
Horiz. %	49.25%	75.60%	68.13%	71.73%	74.73%	89.90%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Equity
Net Worth	338,930	328,450	366,994	355,133	382,235	422,545	517,945	-24.64%
YoY %	3.19%	-10.50%	3.34%	-7.09%	-9.54%	-18.42%	-	-
Horiz. %	65.44%	63.41%	70.86%	68.57%	73.80%	81.58%	100.00%	-
NOSH	1,255,298	1,263,271	1,265,498	1,268,335	1,274,116	1,280,442	1,294,863	-2.04%
YoY %	-0.63%	-0.18%	-0.22%	-0.45%	-0.49%	-1.11%	-	-
Horiz. %	96.94%	97.56%	97.73%	97.95%	98.40%	98.89%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Ratio Analysis
NP Margin	11.38%	10.94%	12.15%	12.42%	13.41%	12.60%	13.20%	-
YoY %	4.02%	-9.96%	-2.17%	-7.38%	6.43%	-4.55%	-	-
Horiz. %	86.21%	82.88%	92.05%	94.09%	101.59%	95.45%	100.00%	-
ROE	109.04%	106.15%	104.60%	106.86%	104.93%	88.91%	73.20%	-
YoY %	2.72%	1.48%	-2.11%	1.84%	18.02%	21.46%	-	-
Horiz. %	148.96%	145.01%	142.90%	145.98%	143.35%	121.46%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Per Share
RPS	263.17	259.47	254.02	244.33	237.65	237.05	227.05	10.35%
YoY %	1.43%	2.15%	3.97%	2.81%	0.25%	4.40%	-	-
Horiz. %	115.91%	114.28%	111.88%	107.61%	104.67%	104.40%	100.00%	-
EPS	29.44	27.60	30.33	29.92	31.48	29.05	29.28	0.36%
YoY %	6.67%	-9.00%	1.37%	-4.96%	8.36%	-0.79%	-	-
Horiz. %	100.55%	94.26%	103.59%	102.19%	107.51%	99.21%	100.00%	-
DPS	18.00	25.90	25.65	26.64	29.20	32.74	36.35	-37.43%
YoY %	-30.50%	0.97%	-3.72%	-8.77%	-10.81%	-9.93%	-	-
Horiz. %	49.52%	71.25%	70.56%	73.29%	80.33%	90.07%	100.00%	-
NAPS	0.27	0.26	0.29	0.28	0.30	0.33	0.40	-23.06%
YoY %	3.85%	-10.34%	3.57%	-6.67%	-9.09%	-17.50%	-	-
Horiz. %	67.50%	65.00%	72.50%	70.00%	75.00%	82.50%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,261,918
RPS	244.53	242.62	237.94	229.38	224.13	224.67	217.62	8.09%
YoY %	0.79%	1.97%	3.73%	2.34%	-0.24%	3.24%	-	-
Horiz. %	112.37%	111.49%	109.34%	105.40%	102.99%	103.24%	100.00%	-
EPS	27.35	25.81	28.41	28.09	29.69	27.81	28.06	-1.69%
YoY %	5.97%	-9.15%	1.14%	-5.39%	6.76%	-0.89%	-	-
Horiz. %	97.47%	91.98%	101.25%	100.11%	105.81%	99.11%	100.00%	-
DPS	16.72	24.22	24.03	25.01	27.54	31.03	34.84	-38.73%
YoY %	-30.97%	0.79%	-3.92%	-9.19%	-11.25%	-10.94%	-	-
Horiz. %	47.99%	69.52%	68.97%	71.79%	79.05%	89.06%	100.00%	-
NAPS	0.2509	0.2431	0.2716	0.2629	0.2829	0.3128	0.3834	-24.64%
YoY %	3.21%	-10.49%	3.31%	-7.07%	-9.56%	-18.41%	-	-
Horiz. %	65.44%	63.41%	70.84%	68.57%	73.79%	81.59%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	-
Price	4.79	4.54	4.62	4.99	4.87	4.38	4.52	-
P/RPS	1.82	1.75	1.82	2.04	2.05	1.85	1.99	-5.78%
YoY %	4.00%	-3.85%	-10.78%	-0.49%	10.81%	-7.04%	-	-
Horiz. %	91.46%	87.94%	91.46%	102.51%	103.02%	92.96%	100.00%	-
P/EPS	16.27	16.45	15.23	16.68	15.47	14.93	15.44	3.55%
YoY %	-1.09%	8.01%	-8.69%	7.82%	3.62%	-3.30%	-	-
Horiz. %	105.38%	106.54%	98.64%	108.03%	100.19%	96.70%	100.00%	-
EY	6.15	6.08	6.57	6.00	6.46	6.70	6.48	-3.42%
YoY %	1.15%	-7.46%	9.50%	-7.12%	-3.58%	3.40%	-	-
Horiz. %	94.91%	93.83%	101.39%	92.59%	99.69%	103.40%	100.00%	-
DY	3.76	5.70	5.55	5.34	6.00	7.47	8.04	-39.77%
YoY %	-34.04%	2.70%	3.93%	-11.00%	-19.68%	-7.09%	-	-
Horiz. %	46.77%	70.90%	69.03%	66.42%	74.63%	92.91%	100.00%	-
P/NAPS	17.74	17.46	15.93	17.82	16.23	13.27	11.30	35.11%
YoY %	1.60%	9.60%	-10.61%	9.80%	22.31%	17.43%	-	-
Horiz. %	156.99%	154.51%	140.97%	157.70%	143.63%	117.43%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Announcement Date
Date	08/09/08	18/06/08	05/03/08	07/12/07	10/09/07	28/06/07	07/03/07	-
Price	4.07	4.38	4.36	4.94	4.77	5.18	4.42	-
P/RPS	1.55	1.69	1.72	2.02	2.01	2.19	1.95	-14.20%
YoY %	-8.28%	-1.74%	-14.85%	0.50%	-8.22%	12.31%	-	-
Horiz. %	79.49%	86.67%	88.21%	103.59%	103.08%	112.31%	100.00%	-
P/EPS	13.82	15.87	14.37	16.51	15.15	17.65	15.10	-5.73%
YoY %	-12.92%	10.44%	-12.96%	8.98%	-14.16%	16.89%	-	-
Horiz. %	91.52%	105.10%	95.17%	109.34%	100.33%	116.89%	100.00%	-
EY	7.23	6.30	6.96	6.06	6.60	5.66	6.62	6.05%
YoY %	14.76%	-9.48%	14.85%	-8.18%	16.61%	-14.50%	-	-
Horiz. %	109.21%	95.17%	105.14%	91.54%	99.70%	85.50%	100.00%	-
DY	4.42	5.91	5.88	5.39	6.12	6.32	8.22	-33.89%
YoY %	-25.21%	0.51%	9.09%	-11.93%	-3.16%	-23.11%	-	-
Horiz. %	53.77%	71.90%	71.53%	65.57%	74.45%	76.89%	100.00%	-
P/NAPS	15.07	16.85	15.03	17.64	15.90	15.70	11.05	23.00%
YoY %	-10.56%	12.11%	-14.80%	10.94%	1.27%	42.08%	-	-
Horiz. %	136.38%	152.49%	136.02%	159.64%	143.89%	142.08%	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

969

HLIND

HONG LEONG INDUSTRIES BHD

959

SALCON

SALCON BHD

724

DNEX

DAGANG NEXCHANGE BERHAD

724

JCY

JCY INTERNATIONAL BERHAD

711

MAYBANK

MALAYAN BANKING BHD

640

YTLPOWR

YTL POWER INTERNATIONAL BHD

599

WCT

WCT HOLDINGS BERHAD

585

TOPGLOV

TOP GLOVE CORPORATION BHD

568

Daily Stocks

HSI-CXV

0.11

-0.01

78,514,800

NOVAMSC

0.255

+0.025

55,155,200

HSI-HWE

0.12

+0.005

54,373,400

HSI-CXN

0.20

-0.01

51,788,800

SNS

0.92

+0.035

32,910,200

ORGABIO

0.48

+0.05

27,004,200

HSI-HWW

0.22

+0.005

26,307,400

MUIIND

0.09

0.00

23,517,300

AHB-WC

0.075

0.00

20,234,000

WCT

0.975

-0.045

17,805,700

More active Stocks

KLK

20.30

+0.22

33,600

KOBAY

2.38

+0.20

4,606,300

PPB

14.36

+0.18

5,000

SIMEPROP-C18

0.765

+0.135

10,000

SBAGAN

6.39

+0.13

3,000

NESTLE

122.10

+0.10

1,100

MERCURY

0.99

+0.095

56,500

KEYFIELD

2.69

+0.09

515,900

PETDAG

17.32

+0.08

9,800

WATTA

0.59

+0.08

100

More gainer Stocks

TOYOVEN

0.875

-0.185

5,347,000

MRDIY-C28

0.085

-0.165

113,000

MPI

39.56

-0.14

7,200

KUAISHO-C17

0.08

-0.12

58,800

HLBANK

19.16

-0.10

95,600

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

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