[SPTOTO] QoQ 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- 40.55%

YoY- 72.53%

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
Quarter Result
Revenue	770,981	688,415	745,599	791,604	775,817	655,045	715,856	5.05%
YoY %	11.99%	-7.67%	-5.81%	2.03%	18.44%	-8.49%	-	-
Horiz. %	107.70%	96.17%	104.15%	110.58%	108.38%	91.51%	100.00%	-
PBT	152,039	101,876	142,745	130,467	142,569	138,091	156,965	-2.09%
YoY %	49.24%	-28.63%	9.41%	-8.49%	3.24%	-12.02%	-	-
Horiz. %	96.86%	64.90%	90.94%	83.12%	90.83%	87.98%	100.00%	-
Tax	-34,185	-27,109	-44,380	7,201	-43,909	-42,667	-42,765	-13.83%
YoY %	-26.10%	38.92%	-716.30%	116.40%	-2.91%	0.23%	-	-
Horiz. %	79.94%	63.39%	103.78%	-16.84%	102.68%	99.77%	100.00%	-
NP	117,854	74,767	98,365	137,668	98,660	95,424	114,200	2.11%
YoY %	57.63%	-23.99%	-28.55%	39.54%	3.39%	-16.44%	-	-
Horiz. %	103.20%	65.47%	86.13%	120.55%	86.39%	83.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	117,338	71,378	95,636	136,894	97,400	95,130	113,607	2.17%
YoY %	64.39%	-25.36%	-30.14%	40.55%	2.39%	-16.26%	-	-
Horiz. %	103.28%	62.83%	84.18%	120.50%	85.73%	83.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.48%	26.61%	31.09%	-5.52%	30.80%	30.90%	27.24%	-
YoY %	-15.52%	-14.41%	663.22%	-117.92%	-0.32%	13.44%	-	-
Horiz. %	82.53%	97.69%	114.13%	-20.26%	113.07%	113.44%	100.00%	-
Total Cost	653,127	613,648	647,234	653,936	677,157	559,621	601,656	5.60%
YoY %	6.43%	-5.19%	-1.02%	-3.43%	21.00%	-6.99%	-	-
Horiz. %	108.55%	101.99%	107.58%	108.69%	112.55%	93.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	518,048	518,170	556,474	1,198,141	1,006,718	431,848	991,354	-35.04%
YoY %	-0.02%	-6.88%	-53.56%	19.01%	133.12%	-56.44%	-	-
Horiz. %	52.26%	52.27%	56.13%	120.86%	101.55%	43.56%	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	118,244	118,272	116,471	137,658	99,665	111,046	102,553	9.92%
YoY %	-0.02%	1.55%	-15.39%	38.12%	-10.25%	8.28%	-	-
Horiz. %	115.30%	115.33%	113.57%	134.23%	97.18%	108.28%	100.00%	-
Div Payout %	100.77%	165.70%	121.79%	100.56%	102.33%	116.73%	90.27%	-
YoY %	-39.19%	36.05%	21.11%	-1.73%	-12.34%	29.31%	-	-
Horiz. %	111.63%	183.56%	134.92%	111.40%	113.36%	129.31%	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	518,048	518,170	556,474	1,198,141	1,006,718	431,848	991,354	-35.04%
YoY %	-0.02%	-6.88%	-53.56%	19.01%	133.12%	-56.44%	-	-
Horiz. %	52.26%	52.27%	56.13%	120.86%	101.55%	43.56%	100.00%	-
NOSH	1,295,121	1,295,426	1,294,127	1,274,618	1,258,397	1,233,852	1,139,488	8.88%
YoY %	-0.02%	0.10%	1.53%	1.29%	1.99%	8.28%	-	-
Horiz. %	113.66%	113.68%	113.57%	111.86%	110.44%	108.28%	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	15.29%	10.86%	13.19%	17.39%	12.72%	14.57%	15.95%	-
YoY %	40.79%	-17.66%	-24.15%	36.71%	-12.70%	-8.65%	-	-
Horiz. %	95.86%	68.09%	82.70%	109.03%	79.75%	91.35%	100.00%	-
ROE	22.65%	13.78%	17.19%	11.43%	9.67%	22.03%	11.46%	-
YoY %	64.37%	-19.84%	50.39%	18.20%	-56.11%	92.23%	-	-
Horiz. %	197.64%	120.24%	150.00%	99.74%	84.38%	192.23%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Per Share
RPS	59.53	53.14	57.61	62.11	61.65	53.09	62.82	-3.51%
YoY %	12.02%	-7.76%	-7.25%	0.75%	16.12%	-15.49%	-	-
Horiz. %	94.76%	84.59%	91.71%	98.87%	98.14%	84.51%	100.00%	-
EPS	9.06	5.51	7.39	10.74	7.74	7.71	9.97	-6.16%
YoY %	64.43%	-25.44%	-31.19%	38.76%	0.39%	-22.67%	-	-
Horiz. %	90.87%	55.27%	74.12%	107.72%	77.63%	77.33%	100.00%	-
DPS	9.13	9.13	9.00	10.80	7.92	9.00	9.00	0.95%
YoY %	0.00%	1.44%	-16.67%	36.36%	-12.00%	0.00%	-	-
Horiz. %	101.44%	101.44%	100.00%	120.00%	88.00%	100.00%	100.00%	-
NAPS	0.40	0.40	0.43	0.94	0.80	0.35	0.87	-40.34%
YoY %	0.00%	-6.98%	-54.26%	17.50%	128.57%	-59.77%	-	-
Horiz. %	45.98%	45.98%	49.43%	108.05%	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	57.07	50.96	55.19	58.59	57.43	48.49	52.99	5.05%
YoY %	11.99%	-7.66%	-5.80%	2.02%	18.44%	-8.49%	-	-
Horiz. %	107.70%	96.17%	104.15%	110.57%	108.38%	91.51%	100.00%	-
EPS	8.69	5.28	7.08	10.13	7.21	7.04	8.41	2.20%
YoY %	64.58%	-25.42%	-30.11%	40.50%	2.41%	-16.29%	-	-
Horiz. %	103.33%	62.78%	84.19%	120.45%	85.73%	83.71%	100.00%	-
DPS	8.75	8.75	8.62	10.19	7.38	8.22	7.59	9.91%
YoY %	0.00%	1.51%	-15.41%	38.08%	-10.22%	8.30%	-	-
Horiz. %	115.28%	115.28%	113.57%	134.26%	97.23%	108.30%	100.00%	-
NAPS	0.3835	0.3835	0.4119	0.8869	0.7452	0.3197	0.7338	-35.04%
YoY %	0.00%	-6.89%	-53.56%	19.02%	133.09%	-56.43%	-	-
Horiz. %	52.26%	52.26%	56.13%	120.86%	101.55%	43.57%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
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	7.59	8.43	7.43	7.65	7.46	7.74	7.07	4.83%
YoY %	-9.96%	13.46%	-2.88%	2.55%	-3.62%	9.48%	-	-
Horiz. %	107.36%	119.24%	105.09%	108.20%	105.52%	109.48%	100.00%	-
P/EPS	49.89	81.31	57.92	44.23	59.43	53.31	44.53	7.84%
YoY %	-38.64%	40.38%	30.95%	-25.58%	11.48%	19.72%	-	-
Horiz. %	112.04%	182.60%	130.07%	99.33%	133.46%	119.72%	100.00%	-
EY	2.00	1.23	1.73	2.26	1.68	1.88	2.25	-7.53%
YoY %	62.60%	-28.90%	-23.45%	34.52%	-10.64%	-16.44%	-	-
Horiz. %	88.89%	54.67%	76.89%	100.44%	74.67%	83.56%	100.00%	-
DY	2.02	2.04	2.10	2.27	1.72	2.19	2.03	-0.32%
YoY %	-0.98%	-2.86%	-7.49%	31.98%	-21.46%	7.88%	-	-
Horiz. %	99.51%	100.49%	103.45%	111.82%	84.73%	107.88%	100.00%	-
P/NAPS	11.30	11.20	9.95	5.05	5.75	11.74	5.10	69.71%
YoY %	0.89%	12.56%	97.03%	-12.17%	-51.02%	130.20%	-	-
Horiz. %	221.57%	219.61%	195.10%	99.02%	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	7.42	8.73	7.53	7.41	7.33	8.01	7.00	3.94%
YoY %	-15.01%	15.94%	1.62%	1.09%	-8.49%	14.43%	-	-
Horiz. %	106.00%	124.71%	107.57%	105.86%	104.71%	114.43%	100.00%	-
P/EPS	48.79	84.21	58.73	42.83	58.40	55.12	44.13	6.90%
YoY %	-42.06%	43.38%	37.12%	-26.66%	5.95%	24.90%	-	-
Horiz. %	110.56%	190.82%	133.08%	97.05%	132.34%	124.90%	100.00%	-
EY	2.05	1.19	1.70	2.33	1.71	1.81	2.27	-6.55%
YoY %	72.27%	-30.00%	-27.04%	36.26%	-5.52%	-20.26%	-	-
Horiz. %	90.31%	52.42%	74.89%	102.64%	75.33%	79.74%	100.00%	-
DY	2.07	1.97	2.07	2.35	1.75	2.12	2.05	0.64%
YoY %	5.08%	-4.83%	-11.91%	34.29%	-17.45%	3.41%	-	-
Horiz. %	100.98%	96.10%	100.98%	114.63%	85.37%	103.41%	100.00%	-
P/NAPS	11.05	11.60	10.09	4.89	5.65	12.14	5.06	68.08%
YoY %	-4.74%	14.97%	106.34%	-13.45%	-53.46%	139.92%	-	-
Horiz. %	218.38%	229.25%	199.41%	96.64%	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