[SPTOTO] QoQ Quarter Result on 31-Jan-2005 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

07-Mar-2005

Admission Sponsor

Sponsor

Financial Year

30-Apr-2005

Quarter

31-Jan-2005 [#3]

Profit Trend

QoQ- 26.41%

YoY- 15.18%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Quarter Result
Revenue	655,045	715,856	723,400	671,639	643,148	632,028	634,865	2.10%
YoY %	-8.49%	-1.04%	7.71%	4.43%	1.76%	-0.45%	-	-
Horiz. %	103.18%	112.76%	113.95%	105.79%	101.30%	99.55%	100.00%	-
PBT	138,091	156,965	114,234	133,400	108,884	131,874	100,306	23.68%
YoY %	-12.02%	37.41%	-14.37%	22.52%	-17.43%	31.47%	-	-
Horiz. %	137.67%	156.49%	113.89%	132.99%	108.55%	131.47%	100.00%	-
Tax	-42,667	-42,765	-34,890	-40,270	-35,209	-42,968	-195,762	-63.68%
YoY %	0.23%	-22.57%	13.36%	-14.37%	18.06%	78.05%	-	-
Horiz. %	21.80%	21.85%	17.82%	20.57%	17.99%	21.95%	100.00%	-
NP	95,424	114,200	79,344	93,130	73,675	88,906	-95,456	-
YoY %	-16.44%	43.93%	-14.80%	26.41%	-17.13%	193.14%	-	-
Horiz. %	-99.97%	-119.64%	-83.12%	-97.56%	-77.18%	-93.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,130	113,607	79,344	93,130	73,675	88,906	-95,456	-
YoY %	-16.26%	43.18%	-14.80%	26.41%	-17.13%	193.14%	-	-
Horiz. %	-99.66%	-119.02%	-83.12%	-97.56%	-77.18%	-93.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.90%	27.24%	30.54%	30.19%	32.34%	32.58%	195.16%	-
YoY %	13.44%	-10.81%	1.16%	-6.65%	-0.74%	-83.31%	-	-
Horiz. %	15.83%	13.96%	15.65%	15.47%	16.57%	16.69%	100.00%	-
Total Cost	559,621	601,656	644,056	578,509	569,473	543,122	730,321	-16.22%
YoY %	-6.99%	-6.58%	11.33%	1.59%	4.85%	-25.63%	-	-
Horiz. %	76.63%	82.38%	88.19%	79.21%	77.98%	74.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	431,848	991,354	880,392	774,469	744,587	757,495	724,148	-29.08%
YoY %	-56.44%	12.60%	13.68%	4.01%	-1.70%	4.60%	-	-
Horiz. %	59.64%	136.90%	121.58%	106.95%	102.82%	104.60%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Dividend
Div	111,046	102,553	86,082	111,523	56,431	71,762	135,425	-12.36%
YoY %	8.28%	19.13%	-22.81%	97.63%	-21.36%	-47.01%	-	-
Horiz. %	82.00%	75.73%	63.56%	82.35%	41.67%	52.99%	100.00%	-
Div Payout %	116.73%	90.27%	108.49%	119.75%	76.60%	80.72%	0.00%	-
YoY %	29.31%	-16.79%	-9.40%	56.33%	-5.10%	0.00%	-	-
Horiz. %	144.61%	111.83%	134.40%	148.35%	94.90%	100.00%	-	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Equity
Net Worth	431,848	991,354	880,392	774,469	744,587	757,495	724,148	-29.08%
YoY %	-56.44%	12.60%	13.68%	4.01%	-1.70%	4.60%	-	-
Horiz. %	59.64%	136.90%	121.58%	106.95%	102.82%	104.60%	100.00%	-
NOSH	1,233,852	1,139,488	1,086,904	968,087	979,720	996,704	940,453	19.78%
YoY %	8.28%	4.84%	12.27%	-1.19%	-1.70%	5.98%	-	-
Horiz. %	131.20%	121.16%	115.57%	102.94%	104.18%	105.98%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Ratio Analysis
NP Margin	14.57%	15.95%	10.97%	13.87%	11.46%	14.07%	-15.04%	-
YoY %	-8.65%	45.40%	-20.91%	21.03%	-18.55%	193.55%	-	-
Horiz. %	-96.88%	-106.05%	-72.94%	-92.22%	-76.20%	-93.55%	100.00%	-
ROE	22.03%	11.46%	9.01%	12.03%	9.89%	11.74%	-13.18%	-
YoY %	92.23%	27.19%	-25.10%	21.64%	-15.76%	189.07%	-	-
Horiz. %	-167.15%	-86.95%	-68.36%	-91.27%	-75.04%	-89.07%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Per Share
RPS	53.09	62.82	66.56	69.38	65.65	63.41	67.51	-14.76%
YoY %	-15.49%	-5.62%	-4.06%	5.68%	3.53%	-6.07%	-	-
Horiz. %	78.64%	93.05%	98.59%	102.77%	97.24%	93.93%	100.00%	-
EPS	7.71	9.97	7.30	9.62	7.52	8.92	-10.15	-
YoY %	-22.67%	36.58%	-24.12%	27.93%	-15.70%	187.88%	-	-
Horiz. %	-75.96%	-98.23%	-71.92%	-94.78%	-74.09%	-87.88%	100.00%	-
DPS	9.00	9.00	7.92	11.52	5.76	7.20	14.40	-26.83%
YoY %	0.00%	13.64%	-31.25%	100.00%	-20.00%	-50.00%	-	-
Horiz. %	62.50%	62.50%	55.00%	80.00%	40.00%	50.00%	100.00%	-
NAPS	0.35	0.87	0.81	0.80	0.76	0.76	0.77	-40.79%
YoY %	-59.77%	7.41%	1.25%	5.26%	0.00%	-1.30%	-	-
Horiz. %	45.45%	112.99%	105.19%	103.90%	98.70%	98.70%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 968,087
RPS	48.49	52.99	53.55	49.71	47.61	46.78	46.99	2.11%
YoY %	-8.49%	-1.05%	7.72%	4.41%	1.77%	-0.45%	-	-
Horiz. %	103.19%	112.77%	113.96%	105.79%	101.32%	99.55%	100.00%	-
EPS	7.04	8.41	5.87	6.89	5.45	6.58	-7.07	-
YoY %	-16.29%	43.27%	-14.80%	26.42%	-17.17%	193.07%	-	-
Horiz. %	-99.58%	-118.95%	-83.03%	-97.45%	-77.09%	-93.07%	100.00%	-
DPS	8.22	7.59	6.37	8.25	4.18	5.31	10.02	-12.33%
YoY %	8.30%	19.15%	-22.79%	97.37%	-21.28%	-47.01%	-	-
Horiz. %	82.04%	75.75%	63.57%	82.34%	41.72%	52.99%	100.00%	-
NAPS	0.3197	0.7338	0.6517	0.5733	0.5511	0.5607	0.536	-29.07%
YoY %	-56.43%	12.60%	13.68%	4.03%	-1.71%	4.61%	-	-
Horiz. %	59.65%	136.90%	121.59%	106.96%	102.82%	104.61%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/05	29/07/05	29/04/05	31/01/05	29/10/04	30/07/04	30/04/04	-
Price	4.11	4.44	3.93	3.95	3.82	3.62	4.28	-
P/RPS	7.74	7.07	5.90	5.69	5.82	5.71	6.34	14.18%
YoY %	9.48%	19.83%	3.69%	-2.23%	1.93%	-9.94%	-	-
Horiz. %	122.08%	111.51%	93.06%	89.75%	91.80%	90.06%	100.00%	-
P/EPS	53.31	44.53	53.84	41.06	50.80	40.58	-42.17	-
YoY %	19.72%	-17.29%	31.13%	-19.17%	25.18%	196.23%	-	-
Horiz. %	-126.42%	-105.60%	-127.67%	-97.37%	-120.46%	-96.23%	100.00%	-
EY	1.88	2.25	1.86	2.44	1.97	2.46	-2.37	-
YoY %	-16.44%	20.97%	-23.77%	23.86%	-19.92%	203.80%	-	-
Horiz. %	-79.32%	-94.94%	-78.48%	-102.95%	-83.12%	-103.80%	100.00%	-
DY	2.19	2.03	2.02	2.92	1.51	1.99	3.36	-24.76%
YoY %	7.88%	0.50%	-30.82%	93.38%	-24.12%	-40.77%	-	-
Horiz. %	65.18%	60.42%	60.12%	86.90%	44.94%	59.23%	100.00%	-
P/NAPS	11.74	5.10	4.85	4.94	5.03	4.76	5.56	64.36%
YoY %	130.20%	5.15%	-1.82%	-1.79%	5.67%	-14.39%	-	-
Horiz. %	211.15%	91.73%	87.23%	88.85%	90.47%	85.61%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	09/12/05	13/09/05	13/06/05	07/03/05	08/12/04	13/09/04	18/06/04	-
Price	4.25	4.40	3.99	4.15	4.03	3.64	4.17	-
P/RPS	8.01	7.00	5.99	5.98	6.14	5.74	6.18	18.82%
YoY %	14.43%	16.86%	0.17%	-2.61%	6.97%	-7.12%	-	-
Horiz. %	129.61%	113.27%	96.93%	96.76%	99.35%	92.88%	100.00%	-
P/EPS	55.12	44.13	54.66	43.14	53.59	40.81	-41.08	-
YoY %	24.90%	-19.26%	26.70%	-19.50%	31.32%	199.34%	-	-
Horiz. %	-134.18%	-107.42%	-133.06%	-105.01%	-130.45%	-99.34%	100.00%	-
EY	1.81	2.27	1.83	2.32	1.87	2.45	-2.43	-
YoY %	-20.26%	24.04%	-21.12%	24.06%	-23.67%	200.82%	-	-
Horiz. %	-74.49%	-93.42%	-75.31%	-95.47%	-76.95%	-100.82%	100.00%	-
DY	2.12	2.05	1.98	2.78	1.43	1.98	3.45	-27.65%
YoY %	3.41%	3.54%	-28.78%	94.41%	-27.78%	-42.61%	-	-
Horiz. %	61.45%	59.42%	57.39%	80.58%	41.45%	57.39%	100.00%	-
P/NAPS	12.14	5.06	4.93	5.19	5.30	4.79	5.42	70.93%
YoY %	139.92%	2.64%	-5.01%	-2.08%	10.65%	-11.62%	-	-
Horiz. %	223.99%	93.36%	90.96%	95.76%	97.79%	88.38%	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