[SPTOTO] QoQ Quarter Result on 31-Oct-2007 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

07-Dec-2007

Admission Sponsor

Sponsor

Financial Year

30-Apr-2008

Quarter

31-Oct-2007 [#2]

Profit Trend

QoQ- -10.77%

YoY- 25.35%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Quarter Result
Revenue	825,902	866,831	861,477	792,471	756,998	829,361	770,981	4.69%
YoY %	-4.72%	0.62%	8.71%	4.69%	-8.73%	7.57%	-	-
Horiz. %	107.12%	112.43%	111.74%	102.79%	98.19%	107.57%	100.00%	-
PBT	130,699	93,929	148,054	119,206	141,438	149,133	152,039	-9.59%
YoY %	39.15%	-36.56%	24.20%	-15.72%	-5.16%	-1.91%	-	-
Horiz. %	85.96%	61.78%	97.38%	78.40%	93.03%	98.09%	100.00%	-
Tax	-36,720	-28,079	-47,608	-28,281	-39,910	-56,601	-34,185	4.88%
YoY %	-30.77%	41.02%	-68.34%	29.14%	29.49%	-65.57%	-	-
Horiz. %	107.42%	82.14%	139.27%	82.73%	116.75%	165.57%	100.00%	-
NP	93,979	65,850	100,446	90,925	101,528	92,532	117,854	-14.01%
YoY %	42.72%	-34.44%	10.47%	-10.44%	9.72%	-21.49%	-	-
Horiz. %	79.74%	55.87%	85.23%	77.15%	86.15%	78.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	92,390	60,762	98,158	89,470	100,273	92,226	117,338	-14.74%
YoY %	52.05%	-38.10%	9.71%	-10.77%	8.73%	-21.40%	-	-
Horiz. %	78.74%	51.78%	83.65%	76.25%	85.46%	78.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.10%	29.89%	32.16%	23.72%	28.22%	37.95%	22.48%	-
YoY %	-5.99%	-7.06%	35.58%	-15.95%	-25.64%	68.82%	-	-
Horiz. %	125.00%	132.96%	143.06%	105.52%	125.53%	168.82%	100.00%	-
Total Cost	731,923	800,981	761,031	701,546	655,470	736,829	653,127	7.89%
YoY %	-8.62%	5.25%	8.48%	7.03%	-11.04%	12.82%	-	-
Horiz. %	112.06%	122.64%	116.52%	107.41%	100.36%	112.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	338,930	327,083	365,414	353,337	382,235	422,702	518,048	-24.65%
YoY %	3.62%	-10.49%	3.42%	-7.56%	-9.57%	-18.40%	-	-
Horiz. %	65.42%	63.14%	70.54%	68.21%	73.78%	81.60%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Dividend
Div	56,488	83,783	74,595	74,705	93,010	70,194	118,244	-38.91%
YoY %	-32.58%	12.32%	-0.15%	-19.68%	32.50%	-40.64%	-	-
Horiz. %	47.77%	70.86%	63.09%	63.18%	78.66%	59.36%	100.00%	-
Div Payout %	61.14%	137.89%	75.99%	83.50%	92.76%	76.11%	100.77%	-
YoY %	-55.66%	81.46%	-8.99%	-9.98%	21.88%	-24.47%	-	-
Horiz. %	60.67%	136.84%	75.41%	82.86%	92.05%	75.53%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Equity
Net Worth	338,930	327,083	365,414	353,337	382,235	422,702	518,048	-24.65%
YoY %	3.62%	-10.49%	3.42%	-7.56%	-9.57%	-18.40%	-	-
Horiz. %	65.42%	63.14%	70.54%	68.21%	73.78%	81.60%	100.00%	-
NOSH	1,255,298	1,258,012	1,260,051	1,261,918	1,274,116	1,280,916	1,295,121	-2.06%
YoY %	-0.22%	-0.16%	-0.15%	-0.96%	-0.53%	-1.10%	-	-
Horiz. %	96.93%	97.13%	97.29%	97.44%	98.38%	98.90%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Ratio Analysis
NP Margin	11.38%	7.60%	11.66%	11.47%	13.41%	11.16%	15.29%	-
YoY %	49.74%	-34.82%	1.66%	-14.47%	20.16%	-27.01%	-	-
Horiz. %	74.43%	49.71%	76.26%	75.02%	87.70%	72.99%	100.00%	-
ROE	27.26%	18.58%	26.86%	25.32%	26.23%	21.82%	22.65%	-
YoY %	46.72%	-30.83%	6.08%	-3.47%	20.21%	-3.66%	-	-
Horiz. %	120.35%	82.03%	118.59%	111.79%	115.81%	96.34%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Per Share
RPS	65.79	68.90	68.37	62.80	59.41	64.75	59.53	6.89%
YoY %	-4.51%	0.78%	8.87%	5.71%	-8.25%	8.77%	-	-
Horiz. %	110.52%	115.74%	114.85%	105.49%	99.80%	108.77%	100.00%	-
EPS	7.36	4.83	7.79	7.09	7.87	7.20	9.06	-12.94%
YoY %	52.38%	-38.00%	9.87%	-9.91%	9.31%	-20.53%	-	-
Horiz. %	81.24%	53.31%	85.98%	78.26%	86.87%	79.47%	100.00%	-
DPS	4.50	6.66	5.92	5.92	7.30	5.48	9.13	-37.63%
YoY %	-32.43%	12.50%	0.00%	-18.90%	33.21%	-39.98%	-	-
Horiz. %	49.29%	72.95%	64.84%	64.84%	79.96%	60.02%	100.00%	-
NAPS	0.27	0.26	0.29	0.28	0.30	0.33	0.40	-23.06%
YoY %	3.85%	-10.34%	3.57%	-6.67%	-9.09%	-17.50%	-	-
Horiz. %	67.50%	65.00%	72.50%	70.00%	75.00%	82.50%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,261,918
RPS	61.13	64.16	63.77	58.66	56.03	61.39	57.07	4.69%
YoY %	-4.72%	0.61%	8.71%	4.69%	-8.73%	7.57%	-	-
Horiz. %	107.11%	112.42%	111.74%	102.79%	98.18%	107.57%	100.00%	-
EPS	6.84	4.50	7.27	6.62	7.42	6.83	8.69	-14.76%
YoY %	52.00%	-38.10%	9.82%	-10.78%	8.64%	-21.40%	-	-
Horiz. %	78.71%	51.78%	83.66%	76.18%	85.39%	78.60%	100.00%	-
DPS	4.18	6.20	5.52	5.53	6.88	5.20	8.75	-38.91%
YoY %	-32.58%	12.32%	-0.18%	-19.62%	32.31%	-40.57%	-	-
Horiz. %	47.77%	70.86%	63.09%	63.20%	78.63%	59.43%	100.00%	-
NAPS	0.2509	0.2421	0.2705	0.2615	0.2829	0.3129	0.3835	-24.65%
YoY %	3.63%	-10.50%	3.44%	-7.56%	-9.59%	-18.41%	-	-
Horiz. %	65.42%	63.13%	70.53%	68.19%	73.77%	81.59%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	-
Price	4.79	4.54	4.62	4.99	4.87	4.38	4.52	-
P/RPS	7.28	6.59	6.76	7.95	8.20	6.76	7.59	-2.74%
YoY %	10.47%	-2.51%	-14.97%	-3.05%	21.30%	-10.94%	-	-
Horiz. %	95.92%	86.82%	89.06%	104.74%	108.04%	89.06%	100.00%	-
P/EPS	65.08	94.00	59.31	70.38	61.88	60.83	49.89	19.40%
YoY %	-30.77%	58.49%	-15.73%	13.74%	1.73%	21.93%	-	-
Horiz. %	130.45%	188.41%	118.88%	141.07%	124.03%	121.93%	100.00%	-
EY	1.54	1.06	1.69	1.42	1.62	1.64	2.00	-16.00%
YoY %	45.28%	-37.28%	19.01%	-12.35%	-1.22%	-18.00%	-	-
Horiz. %	77.00%	53.00%	84.50%	71.00%	81.00%	82.00%	100.00%	-
DY	0.94	1.47	1.28	1.19	1.50	1.25	2.02	-39.97%
YoY %	-36.05%	14.84%	7.56%	-20.67%	20.00%	-38.12%	-	-
Horiz. %	46.53%	72.77%	63.37%	58.91%	74.26%	61.88%	100.00%	-
P/NAPS	17.74	17.46	15.93	17.82	16.23	13.27	11.30	35.11%
YoY %	1.60%	9.60%	-10.61%	9.80%	22.31%	17.43%	-	-
Horiz. %	156.99%	154.51%	140.97%	157.70%	143.63%	117.43%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Announcement Date
Date	08/09/08	18/06/08	05/03/08	07/12/07	10/09/07	28/06/07	07/03/07	-
Price	4.07	4.38	4.36	4.94	4.77	5.18	4.42	-
P/RPS	6.19	6.36	6.38	7.87	8.03	8.00	7.42	-11.39%
YoY %	-2.67%	-0.31%	-18.93%	-1.99%	0.37%	7.82%	-	-
Horiz. %	83.42%	85.71%	85.98%	106.06%	108.22%	107.82%	100.00%	-
P/EPS	55.30	90.68	55.97	69.68	60.61	71.94	48.79	8.71%
YoY %	-39.02%	62.02%	-19.68%	14.96%	-15.75%	47.45%	-	-
Horiz. %	113.34%	185.86%	114.72%	142.82%	124.23%	147.45%	100.00%	-
EY	1.81	1.10	1.79	1.44	1.65	1.39	2.05	-7.97%
YoY %	64.55%	-38.55%	24.31%	-12.73%	18.71%	-32.20%	-	-
Horiz. %	88.29%	53.66%	87.32%	70.24%	80.49%	67.80%	100.00%	-
DY	1.11	1.52	1.36	1.20	1.53	1.06	2.07	-34.02%
YoY %	-26.97%	11.76%	13.33%	-21.57%	44.34%	-48.79%	-	-
Horiz. %	53.62%	73.43%	65.70%	57.97%	73.91%	51.21%	100.00%	-
P/NAPS	15.07	16.85	15.03	17.64	15.90	15.70	11.05	23.00%
YoY %	-10.56%	12.11%	-14.80%	10.94%	1.27%	42.08%	-	-
Horiz. %	136.38%	152.49%	136.02%	159.64%	143.89%	142.08%	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

No trading signals available.

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

959

SALCON

SALCON BHD

724

DNEX

DAGANG NEXCHANGE BERHAD

724

JCY

JCY INTERNATIONAL BERHAD

711

MAYBANK

MALAYAN BANKING BHD

640

YTLPOWR

YTL POWER INTERNATIONAL BHD

599

WCT

WCT HOLDINGS BERHAD

585

TOPGLOV

TOP GLOVE CORPORATION BHD

568

Daily Stocks

HSI-CXV

0.11

-0.01

79,835,600

HSI-HWE

0.125

+0.01

64,563,900

NOVAMSC

0.26

+0.03

59,462,800

HSI-CXN

0.195

-0.015

53,535,000

SNS

0.92

+0.035

38,084,100

VELESTO

0.275

-0.005

37,846,800

ORGABIO

0.49

+0.06

37,056,100

HSI-HWW

0.23

+0.015

34,009,500

AHB-WC

0.075

0.00

26,234,000

MUIIND

0.09

0.00

24,424,300

More active Stocks

KLK

20.38

+0.30

47,100

KOBAY

2.39

+0.21

5,136,900

IJM-C76

0.735

+0.175

80,000

SIMEPROP-C18

0.765

+0.135

10,000

SBAGAN

6.39

+0.13

3,000

PPB

14.30

+0.12

20,800

PETDAG

17.36

+0.12

19,200

NESTLE

122.10

+0.10

1,100

PTRB

0.71

+0.085

14,708,000

MERCURY

0.98

+0.085

85,800

More gainer Stocks

TOYOVEN

0.87

-0.19

6,801,600

MRDIY-C28

0.085

-0.165

113,000

KUAISHO-C17

0.08

-0.12

58,800

SYNERGY

1.48

-0.10

904,400

HSI-HWX

0.665

-0.10

5,000

THETA

1.80

-0.09

2,327,900

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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