[SPTOTO] QoQ Cumulative Quarter Result on 30-Apr-2006 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

19-Jun-2006

Admission Sponsor

Sponsor

Financial Year

30-Apr-2006

Quarter

30-Apr-2006 [#4]

Profit Trend

QoQ- 51.74%

YoY- 41.56%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Cumulative Result
Revenue	2,204,995	1,434,014	745,599	2,938,322	2,146,718	1,370,901	715,856	111.26%
YoY %	53.76%	92.33%	-74.63%	36.88%	56.59%	91.51%	-	-
Horiz. %	308.02%	200.32%	104.15%	410.46%	299.88%	191.51%	100.00%	-
PBT	396,660	244,621	142,745	571,914	437,624	295,055	156,965	85.21%
YoY %	62.15%	71.37%	-75.04%	30.69%	48.32%	87.98%	-	-
Horiz. %	252.71%	155.84%	90.94%	364.36%	278.80%	187.98%	100.00%	-
Tax	-105,674	-71,489	-44,380	-104,600	-129,341	-85,432	-42,765	82.47%
YoY %	-47.82%	-61.08%	57.57%	19.13%	-51.40%	-99.77%	-	-
Horiz. %	247.10%	167.17%	103.78%	244.59%	302.45%	199.77%	100.00%	-
NP	290,986	173,132	98,365	467,314	308,283	209,623	114,200	86.23%
YoY %	68.07%	76.01%	-78.95%	51.59%	47.07%	83.56%	-	-
Horiz. %	254.80%	151.60%	86.13%	409.21%	269.95%	183.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	284,352	167,014	95,636	464,525	306,136	208,736	113,607	84.03%
YoY %	70.26%	74.64%	-79.41%	51.74%	46.66%	83.74%	-	-
Horiz. %	250.29%	147.01%	84.18%	408.89%	269.47%	183.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.64%	29.22%	31.09%	18.29%	29.56%	28.95%	27.24%	-
YoY %	-8.83%	-6.01%	69.98%	-38.13%	2.11%	6.28%	-	-
Horiz. %	97.80%	107.27%	114.13%	67.14%	108.52%	106.28%	100.00%	-
Total Cost	1,914,009	1,260,882	647,234	2,471,008	1,838,435	1,161,278	601,656	115.84%
YoY %	51.80%	94.81%	-73.81%	34.41%	58.31%	93.01%	-	-
Horiz. %	318.12%	209.57%	107.58%	410.70%	305.56%	193.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	517,945	517,872	556,474	1,176,836	968,401	415,335	991,354	-35.05%
YoY %	0.01%	-6.94%	-52.71%	21.52%	133.16%	-58.10%	-	-
Horiz. %	52.25%	52.24%	56.13%	118.71%	97.68%	41.90%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Dividend
Div	352,979	234,725	116,471	450,140	313,762	213,601	102,553	127.45%
YoY %	50.38%	101.53%	-74.13%	43.47%	46.89%	108.28%	-	-
Horiz. %	344.19%	228.88%	113.57%	438.93%	305.95%	208.28%	100.00%	-
Div Payout %	124.13%	140.54%	121.79%	96.90%	102.49%	102.33%	90.27%	-
YoY %	-11.68%	15.40%	25.69%	-5.45%	0.16%	13.36%	-	-
Horiz. %	137.51%	155.69%	134.92%	107.34%	113.54%	113.36%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Equity
Net Worth	517,945	517,872	556,474	1,176,836	968,401	415,335	991,354	-35.05%
YoY %	0.01%	-6.94%	-52.71%	21.52%	133.16%	-58.10%	-	-
Horiz. %	52.25%	52.24%	56.13%	118.71%	97.68%	41.90%	100.00%	-
NOSH	1,294,863	1,294,682	1,294,127	1,225,871	1,210,502	1,186,674	1,139,488	8.87%
YoY %	0.01%	0.04%	5.57%	1.27%	2.01%	4.14%	-	-
Horiz. %	113.64%	113.62%	113.57%	107.58%	106.23%	104.14%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Ratio Analysis
NP Margin	13.20%	12.07%	13.19%	15.90%	14.36%	15.29%	15.95%	-
YoY %	9.36%	-8.49%	-17.04%	10.72%	-6.08%	-4.14%	-	-
Horiz. %	82.76%	75.67%	82.70%	99.69%	90.03%	95.86%	100.00%	-
ROE	54.90%	32.25%	17.19%	39.47%	31.61%	50.26%	11.46%	-
YoY %	70.23%	87.61%	-56.45%	24.87%	-37.11%	338.57%	-	-
Horiz. %	479.06%	281.41%	150.00%	344.42%	275.83%	438.57%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Per Share
RPS	170.29	110.76	57.61	239.69	177.34	115.52	62.82	94.06%
YoY %	53.75%	92.26%	-75.96%	35.16%	53.51%	83.89%	-	-
Horiz. %	271.08%	176.31%	91.71%	381.55%	282.30%	183.89%	100.00%	-
EPS	21.96	12.90	7.39	37.89	25.29	17.59	9.97	69.04%
YoY %	70.23%	74.56%	-80.50%	49.82%	43.77%	76.43%	-	-
Horiz. %	220.26%	129.39%	74.12%	380.04%	253.66%	176.43%	100.00%	-
DPS	27.26	18.13	9.00	36.72	25.92	18.00	9.00	108.91%
YoY %	50.36%	101.44%	-75.49%	41.67%	44.00%	100.00%	-	-
Horiz. %	302.89%	201.44%	100.00%	408.00%	288.00%	200.00%	100.00%	-
NAPS	0.40	0.40	0.43	0.96	0.80	0.35	0.87	-40.34%
YoY %	0.00%	-6.98%	-55.21%	20.00%	128.57%	-59.77%	-	-
Horiz. %	45.98%	45.98%	49.43%	110.34%	91.95%	40.23%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,274,618
RPS	163.21	106.14	55.19	217.49	158.90	101.47	52.99	111.25%
YoY %	53.77%	92.32%	-74.62%	36.87%	56.60%	91.49%	-	-
Horiz. %	308.00%	200.30%	104.15%	410.44%	299.87%	191.49%	100.00%	-
EPS	21.05	12.36	7.08	34.38	22.66	15.45	8.41	84.03%
YoY %	70.31%	74.58%	-79.41%	51.72%	46.67%	83.71%	-	-
Horiz. %	250.30%	146.97%	84.19%	408.80%	269.44%	183.71%	100.00%	-
DPS	26.13	17.37	8.62	33.32	23.22	15.81	7.59	127.48%
YoY %	50.43%	101.51%	-74.13%	43.50%	46.87%	108.30%	-	-
Horiz. %	344.27%	228.85%	113.57%	439.00%	305.93%	208.30%	100.00%	-
NAPS	0.3834	0.3833	0.4119	0.8711	0.7168	0.3074	0.7338	-35.05%
YoY %	0.03%	-6.94%	-52.71%	21.53%	133.18%	-58.11%	-	-
Horiz. %	52.25%	52.23%	56.13%	118.71%	97.68%	41.89%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	31/10/05	29/07/05	-
Price	4.52	4.48	4.28	4.75	4.60	4.11	4.44	-
P/RPS	2.65	4.04	7.43	1.98	2.59	3.56	7.07	-47.92%
YoY %	-34.41%	-45.63%	275.25%	-23.55%	-27.25%	-49.65%	-	-
Horiz. %	37.48%	57.14%	105.09%	28.01%	36.63%	50.35%	100.00%	-
P/EPS	20.58	34.73	57.92	12.54	18.19	23.37	44.53	-40.13%
YoY %	-40.74%	-40.04%	361.88%	-31.06%	-22.17%	-47.52%	-	-
Horiz. %	46.22%	77.99%	130.07%	28.16%	40.85%	52.48%	100.00%	-
EY	4.86	2.88	1.73	7.98	5.50	4.28	2.25	66.86%
YoY %	68.75%	66.47%	-78.32%	45.09%	28.50%	90.22%	-	-
Horiz. %	216.00%	128.00%	76.89%	354.67%	244.44%	190.22%	100.00%	-
DY	6.03	4.05	2.10	7.73	5.63	4.38	2.03	106.23%
YoY %	48.89%	92.86%	-72.83%	37.30%	28.54%	115.76%	-	-
Horiz. %	297.04%	199.51%	103.45%	380.79%	277.34%	215.76%	100.00%	-
P/NAPS	11.30	11.20	9.95	4.95	5.75	11.74	5.10	69.71%
YoY %	0.89%	12.56%	101.01%	-13.91%	-51.02%	130.20%	-	-
Horiz. %	221.57%	219.61%	195.10%	97.06%	112.75%	230.20%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	07/03/07	08/12/06	06/09/06	19/06/06	10/03/06	09/12/05	13/09/05	-
Price	4.42	4.64	4.34	4.60	4.52	4.25	4.40	-
P/RPS	2.60	4.19	7.53	1.92	2.55	3.68	7.00	-48.23%
YoY %	-37.95%	-44.36%	292.19%	-24.71%	-30.71%	-47.43%	-	-
Horiz. %	37.14%	59.86%	107.57%	27.43%	36.43%	52.57%	100.00%	-
P/EPS	20.13	35.97	58.73	12.14	17.87	24.16	44.13	-40.65%
YoY %	-44.04%	-38.75%	383.77%	-32.06%	-26.03%	-45.25%	-	-
Horiz. %	45.62%	81.51%	133.08%	27.51%	40.49%	54.75%	100.00%	-
EY	4.97	2.78	1.70	8.24	5.60	4.14	2.27	68.37%
YoY %	78.78%	63.53%	-79.37%	47.14%	35.27%	82.38%	-	-
Horiz. %	218.94%	122.47%	74.89%	363.00%	246.70%	182.38%	100.00%	-
DY	6.17	3.91	2.07	7.98	5.73	4.24	2.05	108.04%
YoY %	57.80%	88.89%	-74.06%	39.27%	35.14%	106.83%	-	-
Horiz. %	300.98%	190.73%	100.98%	389.27%	279.51%	206.83%	100.00%	-
P/NAPS	11.05	11.60	10.09	4.79	5.65	12.14	5.06	68.08%
YoY %	-4.74%	14.97%	110.65%	-15.22%	-53.46%	139.92%	-	-
Horiz. %	218.38%	229.25%	199.41%	94.66%	111.66%	239.92%	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