[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 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