[SPTOTO] QoQ Cumulative Quarter Result on 31-Jul-2007 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

10-Sep-2007

Admission Sponsor

Sponsor

Financial Year

30-Apr-2008

Quarter

31-Jul-2007 [#1]

Profit Trend

QoQ- -73.31%

YoY- 4.85%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Cumulative Result
Revenue	3,277,797	2,410,946	1,549,469	756,998	3,035,288	2,204,995	1,434,014	73.60%
YoY %	35.95%	55.60%	104.69%	-75.06%	37.66%	53.76%	-	-
Horiz. %	228.57%	168.13%	108.05%	52.79%	211.66%	153.76%	100.00%	-
PBT	502,627	408,698	260,644	141,438	545,332	396,660	244,621	61.69%
YoY %	22.98%	56.80%	84.28%	-74.06%	37.48%	62.15%	-	-
Horiz. %	205.47%	167.07%	106.55%	57.82%	222.93%	162.15%	100.00%	-
Tax	-143,878	-115,799	-68,191	-39,910	-162,806	-105,674	-71,489	59.47%
YoY %	-24.25%	-69.82%	-70.86%	75.49%	-54.06%	-47.82%	-	-
Horiz. %	201.26%	161.98%	95.39%	55.83%	227.74%	147.82%	100.00%	-
NP	358,749	292,899	192,453	101,528	382,526	290,986	173,132	62.60%
YoY %	22.48%	52.19%	89.56%	-73.46%	31.46%	68.07%	-	-
Horiz. %	207.21%	169.18%	111.16%	58.64%	220.94%	168.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	348,663	287,901	189,743	100,273	375,687	284,352	167,014	63.41%
YoY %	21.11%	51.73%	89.23%	-73.31%	32.12%	70.26%	-	-
Horiz. %	208.76%	172.38%	113.61%	60.04%	224.94%	170.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.63%	28.33%	26.16%	28.22%	29.85%	26.64%	29.22%	-
YoY %	1.06%	8.30%	-7.30%	-5.46%	12.05%	-8.83%	-	-
Horiz. %	97.98%	96.95%	89.53%	96.58%	102.16%	91.17%	100.00%	-
Total Cost	2,919,048	2,118,047	1,357,016	655,470	2,652,762	1,914,009	1,260,882	75.09%
YoY %	37.82%	56.08%	107.03%	-75.29%	38.60%	51.80%	-	-
Horiz. %	231.51%	167.98%	107.62%	51.99%	210.39%	151.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	328,450	366,994	355,133	382,235	422,545	517,945	517,872	-26.20%
YoY %	-10.50%	3.34%	-7.09%	-9.54%	-18.42%	0.01%	-	-
Horiz. %	63.42%	70.87%	68.58%	73.81%	81.59%	100.01%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Dividend
Div	327,187	243,481	168,942	93,010	419,216	352,979	234,725	24.80%
YoY %	34.38%	44.12%	81.64%	-77.81%	18.77%	50.38%	-	-
Horiz. %	139.39%	103.73%	71.97%	39.63%	178.60%	150.38%	100.00%	-
Div Payout %	93.84%	84.57%	89.04%	92.76%	111.59%	124.13%	140.54%	-
YoY %	10.96%	-5.02%	-4.01%	-16.87%	-10.10%	-11.68%	-	-
Horiz. %	66.77%	60.18%	63.36%	66.00%	79.40%	88.32%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Equity
Net Worth	328,450	366,994	355,133	382,235	422,545	517,945	517,872	-26.20%
YoY %	-10.50%	3.34%	-7.09%	-9.54%	-18.42%	0.01%	-	-
Horiz. %	63.42%	70.87%	68.58%	73.81%	81.59%	100.01%	100.00%	-
NOSH	1,263,271	1,265,498	1,268,335	1,274,116	1,280,442	1,294,863	1,294,682	-1.62%
YoY %	-0.18%	-0.22%	-0.45%	-0.49%	-1.11%	0.01%	-	-
Horiz. %	97.57%	97.75%	97.96%	98.41%	98.90%	100.01%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Ratio Analysis
NP Margin	10.94%	12.15%	12.42%	13.41%	12.60%	13.20%	12.07%	-
YoY %	-9.96%	-2.17%	-7.38%	6.43%	-4.55%	9.36%	-	-
Horiz. %	90.64%	100.66%	102.90%	111.10%	104.39%	109.36%	100.00%	-
ROE	106.15%	78.45%	53.43%	26.23%	88.91%	54.90%	32.25%	-
YoY %	35.31%	46.83%	103.70%	-70.50%	61.95%	70.23%	-	-
Horiz. %	329.15%	243.26%	165.67%	81.33%	275.69%	170.23%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Per Share
RPS	259.47	190.51	122.17	59.41	237.05	170.29	110.76	76.47%
YoY %	36.20%	55.94%	105.64%	-74.94%	39.20%	53.75%	-	-
Horiz. %	234.26%	172.00%	110.30%	53.64%	214.02%	153.75%	100.00%	-
EPS	27.60	22.75	14.96	7.87	29.05	21.96	12.90	66.11%
YoY %	21.32%	52.07%	90.09%	-72.91%	32.29%	70.23%	-	-
Horiz. %	213.95%	176.36%	115.97%	61.01%	225.19%	170.23%	100.00%	-
DPS	25.90	19.24	13.32	7.30	32.74	27.26	18.13	26.87%
YoY %	34.62%	44.44%	82.47%	-77.70%	20.10%	50.36%	-	-
Horiz. %	142.86%	106.12%	73.47%	40.26%	180.58%	150.36%	100.00%	-
NAPS	0.26	0.29	0.28	0.30	0.33	0.40	0.40	-24.98%
YoY %	-10.34%	3.57%	-6.67%	-9.09%	-17.50%	0.00%	-	-
Horiz. %	65.00%	72.50%	70.00%	75.00%	82.50%	100.00%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,274,116
RPS	242.62	178.46	114.69	56.03	224.67	163.21	106.14	73.61%
YoY %	35.95%	55.60%	104.69%	-75.06%	37.66%	53.77%	-	-
Horiz. %	228.58%	168.14%	108.06%	52.79%	211.67%	153.77%	100.00%	-
EPS	25.81	21.31	14.04	7.42	27.81	21.05	12.36	63.44%
YoY %	21.12%	51.78%	89.22%	-73.32%	32.11%	70.31%	-	-
Horiz. %	208.82%	172.41%	113.59%	60.03%	225.00%	170.31%	100.00%	-
DPS	24.22	18.02	12.50	6.88	31.03	26.13	17.37	24.83%
YoY %	34.41%	44.16%	81.69%	-77.83%	18.75%	50.43%	-	-
Horiz. %	139.44%	103.74%	71.96%	39.61%	178.64%	150.43%	100.00%	-
NAPS	0.2431	0.2716	0.2629	0.2829	0.3128	0.3834	0.3833	-26.20%
YoY %	-10.49%	3.31%	-7.07%	-9.56%	-18.41%	0.03%	-	-
Horiz. %	63.42%	70.86%	68.59%	73.81%	81.61%	100.03%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	-
Price	4.54	4.62	4.99	4.87	4.38	4.52	4.48	-
P/RPS	1.75	2.43	4.08	8.20	1.85	2.65	4.04	-42.77%
YoY %	-27.98%	-40.44%	-50.24%	343.24%	-30.19%	-34.41%	-	-
Horiz. %	43.32%	60.15%	100.99%	202.97%	45.79%	65.59%	100.00%	-
P/EPS	16.45	20.31	33.36	61.88	14.93	20.58	34.73	-39.26%
YoY %	-19.01%	-39.12%	-46.09%	314.47%	-27.45%	-40.74%	-	-
Horiz. %	47.37%	58.48%	96.06%	178.17%	42.99%	59.26%	100.00%	-
EY	6.08	4.92	3.00	1.62	6.70	4.86	2.88	64.64%
YoY %	23.58%	64.00%	85.19%	-75.82%	37.86%	68.75%	-	-
Horiz. %	211.11%	170.83%	104.17%	56.25%	232.64%	168.75%	100.00%	-
DY	5.70	4.16	2.67	1.50	7.47	6.03	4.05	25.61%
YoY %	37.02%	55.81%	78.00%	-79.92%	23.88%	48.89%	-	-
Horiz. %	140.74%	102.72%	65.93%	37.04%	184.44%	148.89%	100.00%	-
P/NAPS	17.46	15.93	17.82	16.23	13.27	11.30	11.20	34.48%
YoY %	9.60%	-10.61%	9.80%	22.31%	17.43%	0.89%	-	-
Horiz. %	155.89%	142.23%	159.11%	144.91%	118.48%	100.89%	100.00%	-

	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	CAGR
Price Multiplier on Announcement Date
Date	18/06/08	05/03/08	07/12/07	10/09/07	28/06/07	07/03/07	08/12/06	-
Price	4.38	4.36	4.94	4.77	5.18	4.42	4.64	-
P/RPS	1.69	2.29	4.04	8.03	2.19	2.60	4.19	-45.43%
YoY %	-26.20%	-43.32%	-49.69%	266.67%	-15.77%	-37.95%	-	-
Horiz. %	40.33%	54.65%	96.42%	191.65%	52.27%	62.05%	100.00%	-
P/EPS	15.87	19.16	33.02	60.61	17.65	20.13	35.97	-42.07%
YoY %	-17.17%	-41.97%	-45.52%	243.40%	-12.32%	-44.04%	-	-
Horiz. %	44.12%	53.27%	91.80%	168.50%	49.07%	55.96%	100.00%	-
EY	6.30	5.22	3.03	1.65	5.66	4.97	2.78	72.61%
YoY %	20.69%	72.28%	83.64%	-70.85%	13.88%	78.78%	-	-
Horiz. %	226.62%	187.77%	108.99%	59.35%	203.60%	178.78%	100.00%	-
DY	5.91	4.41	2.70	1.53	6.32	6.17	3.91	31.73%
YoY %	34.01%	63.33%	76.47%	-75.79%	2.43%	57.80%	-	-
Horiz. %	151.15%	112.79%	69.05%	39.13%	161.64%	157.80%	100.00%	-
P/NAPS	16.85	15.03	17.64	15.90	15.70	11.05	11.60	28.29%
YoY %	12.11%	-14.80%	10.94%	1.27%	42.08%	-4.74%	-	-
Horiz. %	145.26%	129.57%	152.07%	137.07%	135.34%	95.26%	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

2024-07-05 11:20:00

VOLUME BREAKOUT

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

969

HLIND

HONG LEONG INDUSTRIES BHD

965

DNEX

DAGANG NEXCHANGE BERHAD

777

SALCON

SALCON BHD

747

JCY

JCY INTERNATIONAL BERHAD

724

MAYBANK

MALAYAN BANKING BHD

638

TOPGLOV

TOP GLOVE CORPORATION BHD

619

WCT

WCT HOLDINGS BERHAD

616

YTLPOWR

YTL POWER INTERNATIONAL BHD

615

Daily Stocks

HSI-CXV

0.10

-0.02

134,284,900

HSI-CV4

0.07

-0.02

71,990,000

NOVAMSC

0.255

+0.025

70,483,300

HSI-HWE

0.13

+0.015

66,513,300

AHB-WC

0.075

0.00

57,334,000

HSI-CXN

0.18

-0.03

56,438,400

HSI-HWW

0.24

+0.025

56,405,700

SNS

0.93

+0.045

51,166,300

VELESTO

0.275

-0.005

51,071,100

ORGABIO

0.47

+0.04

46,853,300

More active Stocks

NESTLE

122.30

+0.30

1,400

KOBAY

2.46

+0.28

7,717,900

KLK

20.36

+0.28

114,400

IJM-C76

0.74

+0.18

90,000

YBS

0.95

+0.165

23,446,500

CRESNDO

3.78

+0.15

862,600

SIMEPROP-C18

0.765

+0.135

10,000

PPB

14.28

+0.10

48,300

MERCURY

0.99

+0.095

96,800

PTRB

0.715

+0.09

17,790,900

More gainer Stocks

TOYOVEN

0.875

-0.185

9,408,900

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

SALUTE

0.56

-0.12

10,087,100

KUAISHO-C17

0.08

-0.12

58,800

THETA

1.79

-0.10

3,150,600

SYNERGY

1.48

-0.10

1,937,000

MPI

39.60

-0.10

41,500

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

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