[SPTOTO] QoQ Cumulative Quarter Result on 31-Jul-2006 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

06-Sep-2006

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

31-Jul-2006 [#1]

Profit Trend

QoQ- -79.41%

YoY- -15.82%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Cumulative Result
Revenue	3,035,288	2,204,995	1,434,014	745,599	2,938,322	2,146,718	1,370,901	70.12%
YoY %	37.66%	53.76%	92.33%	-74.63%	36.88%	56.59%	-	-
Horiz. %	221.41%	160.84%	104.60%	54.39%	214.34%	156.59%	100.00%	-
PBT	545,332	396,660	244,621	142,745	571,914	437,624	295,055	50.77%
YoY %	37.48%	62.15%	71.37%	-75.04%	30.69%	48.32%	-	-
Horiz. %	184.82%	134.44%	82.91%	48.38%	193.83%	148.32%	100.00%	-
Tax	-162,806	-105,674	-71,489	-44,380	-104,600	-129,341	-85,432	53.89%
YoY %	-54.06%	-47.82%	-61.08%	57.57%	19.13%	-51.40%	-	-
Horiz. %	190.57%	123.69%	83.68%	51.95%	122.44%	151.40%	100.00%	-
NP	382,526	290,986	173,132	98,365	467,314	308,283	209,623	49.49%
YoY %	31.46%	68.07%	76.01%	-78.95%	51.59%	47.07%	-	-
Horiz. %	182.48%	138.81%	82.59%	46.92%	222.93%	147.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	375,687	284,352	167,014	95,636	464,525	306,136	208,736	48.12%
YoY %	32.12%	70.26%	74.64%	-79.41%	51.74%	46.66%	-	-
Horiz. %	179.98%	136.23%	80.01%	45.82%	222.54%	146.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.85%	26.64%	29.22%	31.09%	18.29%	29.56%	28.95%	-
YoY %	12.05%	-8.83%	-6.01%	69.98%	-38.13%	2.11%	-	-
Horiz. %	103.11%	92.02%	100.93%	107.39%	63.18%	102.11%	100.00%	-
Total Cost	2,652,762	1,914,009	1,260,882	647,234	2,471,008	1,838,435	1,161,278	73.71%
YoY %	38.60%	51.80%	94.81%	-73.81%	34.41%	58.31%	-	-
Horiz. %	228.43%	164.82%	108.58%	55.73%	212.78%	158.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	422,545	517,945	517,872	556,474	1,176,836	968,401	415,335	1.15%
YoY %	-18.42%	0.01%	-6.94%	-52.71%	21.52%	133.16%	-	-
Horiz. %	101.74%	124.71%	124.69%	133.98%	283.35%	233.16%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Dividend
Div	419,216	352,979	234,725	116,471	450,140	313,762	213,601	56.94%
YoY %	18.77%	50.38%	101.53%	-74.13%	43.47%	46.89%	-	-
Horiz. %	196.26%	165.25%	109.89%	54.53%	210.74%	146.89%	100.00%	-
Div Payout %	111.59%	124.13%	140.54%	121.79%	96.90%	102.49%	102.33%	-
YoY %	-10.10%	-11.68%	15.40%	25.69%	-5.45%	0.16%	-	-
Horiz. %	109.05%	121.30%	137.34%	119.02%	94.69%	100.16%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Equity
Net Worth	422,545	517,945	517,872	556,474	1,176,836	968,401	415,335	1.15%
YoY %	-18.42%	0.01%	-6.94%	-52.71%	21.52%	133.16%	-	-
Horiz. %	101.74%	124.71%	124.69%	133.98%	283.35%	233.16%	100.00%	-
NOSH	1,280,442	1,294,863	1,294,682	1,294,127	1,225,871	1,210,502	1,186,674	5.21%
YoY %	-1.11%	0.01%	0.04%	5.57%	1.27%	2.01%	-	-
Horiz. %	107.90%	109.12%	109.10%	109.05%	103.30%	102.01%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Ratio Analysis
NP Margin	12.60%	13.20%	12.07%	13.19%	15.90%	14.36%	15.29%	-
YoY %	-4.55%	9.36%	-8.49%	-17.04%	10.72%	-6.08%	-	-
Horiz. %	82.41%	86.33%	78.94%	86.27%	103.99%	93.92%	100.00%	-
ROE	88.91%	54.90%	32.25%	17.19%	39.47%	31.61%	50.26%	-
YoY %	61.95%	70.23%	87.61%	-56.45%	24.87%	-37.11%	-	-
Horiz. %	176.90%	109.23%	64.17%	34.20%	78.53%	62.89%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Per Share
RPS	237.05	170.29	110.76	57.61	239.69	177.34	115.52	61.69%
YoY %	39.20%	53.75%	92.26%	-75.96%	35.16%	53.51%	-	-
Horiz. %	205.20%	147.41%	95.88%	49.87%	207.49%	153.51%	100.00%	-
EPS	29.05	21.96	12.90	7.39	37.89	25.29	17.59	39.84%
YoY %	32.29%	70.23%	74.56%	-80.50%	49.82%	43.77%	-	-
Horiz. %	165.15%	124.84%	73.34%	42.01%	215.41%	143.77%	100.00%	-
DPS	32.74	27.26	18.13	9.00	36.72	25.92	18.00	49.16%
YoY %	20.10%	50.36%	101.44%	-75.49%	41.67%	44.00%	-	-
Horiz. %	181.89%	151.44%	100.72%	50.00%	204.00%	144.00%	100.00%	-
NAPS	0.33	0.40	0.40	0.43	0.96	0.80	0.35	-3.85%
YoY %	-17.50%	0.00%	-6.98%	-55.21%	20.00%	128.57%	-	-
Horiz. %	94.29%	114.29%	114.29%	122.86%	274.29%	228.57%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,294,127
RPS	224.67	163.21	106.14	55.19	217.49	158.90	101.47	70.12%
YoY %	37.66%	53.77%	92.32%	-74.62%	36.87%	56.60%	-	-
Horiz. %	221.42%	160.85%	104.60%	54.39%	214.34%	156.60%	100.00%	-
EPS	27.81	21.05	12.36	7.08	34.38	22.66	15.45	48.13%
YoY %	32.11%	70.31%	74.58%	-79.41%	51.72%	46.67%	-	-
Horiz. %	180.00%	136.25%	80.00%	45.83%	222.52%	146.67%	100.00%	-
DPS	31.03	26.13	17.37	8.62	33.32	23.22	15.81	56.95%
YoY %	18.75%	50.43%	101.51%	-74.13%	43.50%	46.87%	-	-
Horiz. %	196.27%	165.28%	109.87%	54.52%	210.75%	146.87%	100.00%	-
NAPS	0.3128	0.3834	0.3833	0.4119	0.8711	0.7168	0.3074	1.17%
YoY %	-18.41%	0.03%	-6.94%	-52.71%	21.53%	133.18%	-	-
Horiz. %	101.76%	124.72%	124.69%	133.99%	283.38%	233.18%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	31/10/05	-
Price	4.38	4.52	4.48	4.28	4.75	4.60	4.11	-
P/RPS	1.85	2.65	4.04	7.43	1.98	2.59	3.56	-35.44%
YoY %	-30.19%	-34.41%	-45.63%	275.25%	-23.55%	-27.25%	-	-
Horiz. %	51.97%	74.44%	113.48%	208.71%	55.62%	72.75%	100.00%	-
P/EPS	14.93	20.58	34.73	57.92	12.54	18.19	23.37	-25.88%
YoY %	-27.45%	-40.74%	-40.04%	361.88%	-31.06%	-22.17%	-	-
Horiz. %	63.89%	88.06%	148.61%	247.84%	53.66%	77.83%	100.00%	-
EY	6.70	4.86	2.88	1.73	7.98	5.50	4.28	34.93%
YoY %	37.86%	68.75%	66.47%	-78.32%	45.09%	28.50%	-	-
Horiz. %	156.54%	113.55%	67.29%	40.42%	186.45%	128.50%	100.00%	-
DY	7.47	6.03	4.05	2.10	7.73	5.63	4.38	42.88%
YoY %	23.88%	48.89%	92.86%	-72.83%	37.30%	28.54%	-	-
Horiz. %	170.55%	137.67%	92.47%	47.95%	176.48%	128.54%	100.00%	-
P/NAPS	13.27	11.30	11.20	9.95	4.95	5.75	11.74	8.53%
YoY %	17.43%	0.89%	12.56%	101.01%	-13.91%	-51.02%	-	-
Horiz. %	113.03%	96.25%	95.40%	84.75%	42.16%	48.98%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Price Multiplier on Announcement Date
Date	28/06/07	07/03/07	08/12/06	06/09/06	19/06/06	10/03/06	09/12/05	-
Price	5.18	4.42	4.64	4.34	4.60	4.52	4.25	-
P/RPS	2.19	2.60	4.19	7.53	1.92	2.55	3.68	-29.31%
YoY %	-15.77%	-37.95%	-44.36%	292.19%	-24.71%	-30.71%	-	-
Horiz. %	59.51%	70.65%	113.86%	204.62%	52.17%	69.29%	100.00%	-
P/EPS	17.65	20.13	35.97	58.73	12.14	17.87	24.16	-18.93%
YoY %	-12.32%	-44.04%	-38.75%	383.77%	-32.06%	-26.03%	-	-
Horiz. %	73.05%	83.32%	148.88%	243.09%	50.25%	73.97%	100.00%	-
EY	5.66	4.97	2.78	1.70	8.24	5.60	4.14	23.25%
YoY %	13.88%	78.78%	63.53%	-79.37%	47.14%	35.27%	-	-
Horiz. %	136.71%	120.05%	67.15%	41.06%	199.03%	135.27%	100.00%	-
DY	6.32	6.17	3.91	2.07	7.98	5.73	4.24	30.58%
YoY %	2.43%	57.80%	88.89%	-74.06%	39.27%	35.14%	-	-
Horiz. %	149.06%	145.52%	92.22%	48.82%	188.21%	135.14%	100.00%	-
P/NAPS	15.70	11.05	11.60	10.09	4.79	5.65	12.14	18.75%
YoY %	42.08%	-4.74%	14.97%	110.65%	-15.22%	-53.46%	-	-
Horiz. %	129.32%	91.02%	95.55%	83.11%	39.46%	46.54%	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 - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-26 16:40:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-06-26 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-26 16:40:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-06-26 16:30:00

TURTLE SYSTEM 20

10 Mins

BUY

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

766

HLIND

HONG LEONG INDUSTRIES BHD

757

MPI

MALAYSIAN PACIFIC INDUSTRIES

727

YTLPOWR

YTL POWER INTERNATIONAL BHD

642

DNEX

DAGANG NEXCHANGE BERHAD

608

NOTION

NOTION VTEC BHD

582

SNS

SNS NETWORK TECHNOLOGY BERHAD

474

MYEG

MY E.G. SERVICES BHD

451

GENTING

GENTING BHD

434

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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