[SPTOTO] QoQ TTM Result on 31-Jan-2007 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

07-Mar-2007

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

31-Jan-2007 [#3]

Profit Trend

QoQ- 4.97%

YoY- 9.28%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
TTM Result
Revenue	3,149,811	3,045,755	3,034,356	2,996,599	3,001,435	2,968,065	2,938,322	4.72%
YoY %	3.42%	0.38%	1.26%	-0.16%	1.12%	1.01%	-	-
Horiz. %	107.20%	103.66%	103.27%	101.98%	102.15%	101.01%	100.00%	-
PBT	561,816	544,486	545,793	527,127	517,657	553,872	568,092	-0.73%
YoY %	3.18%	-0.24%	3.54%	1.83%	-6.54%	-2.50%	-	-
Horiz. %	98.90%	95.84%	96.07%	92.79%	91.12%	97.50%	100.00%	-
Tax	-158,977	-157,805	-162,275	-98,473	-108,197	-123,755	-122,140	19.15%
YoY %	-0.74%	2.75%	-64.79%	8.99%	12.57%	-1.32%	-	-
Horiz. %	130.16%	129.20%	132.86%	80.62%	88.58%	101.32%	100.00%	-
NP	402,839	386,681	383,518	428,654	409,460	430,117	445,952	-6.53%
YoY %	4.18%	0.82%	-10.53%	4.69%	-4.80%	-3.55%	-	-
Horiz. %	90.33%	86.71%	86.00%	96.12%	91.82%	96.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	399,307	381,215	376,578	421,246	401,308	425,060	443,031	-6.67%
YoY %	4.75%	1.23%	-10.60%	4.97%	-5.59%	-4.06%	-	-
Horiz. %	90.13%	86.05%	85.00%	95.08%	90.58%	95.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.30%	28.98%	29.73%	18.68%	20.90%	22.34%	21.50%	-
YoY %	-2.35%	-2.52%	59.15%	-10.62%	-6.45%	3.91%	-	-
Horiz. %	131.63%	134.79%	138.28%	86.88%	97.21%	103.91%	100.00%	-
Total Cost	2,746,972	2,659,074	2,650,838	2,567,945	2,591,975	2,537,948	2,492,370	6.68%
YoY %	3.31%	0.31%	3.23%	-0.93%	2.13%	1.83%	-	-
Horiz. %	110.22%	106.69%	106.36%	103.03%	104.00%	101.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	353,337	382,235	422,702	518,048	518,170	556,474	1,198,141	-55.59%
YoY %	-7.56%	-9.57%	-18.40%	-0.02%	-6.88%	-53.56%	-	-
Horiz. %	29.49%	31.90%	35.28%	43.24%	43.25%	46.44%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Dividend
Div	356,154	399,721	423,182	490,647	472,067	464,842	450,924	-14.51%
YoY %	-10.90%	-5.54%	-13.75%	3.94%	1.55%	3.09%	-	-
Horiz. %	78.98%	88.64%	93.85%	108.81%	104.69%	103.09%	100.00%	-
Div Payout %	89.19%	104.85%	112.38%	116.48%	117.63%	109.36%	101.78%	-
YoY %	-14.94%	-6.70%	-3.52%	-0.98%	7.56%	7.45%	-	-
Horiz. %	87.63%	103.02%	110.41%	114.44%	115.57%	107.45%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Equity
Net Worth	353,337	382,235	422,702	518,048	518,170	556,474	1,198,141	-55.59%
YoY %	-7.56%	-9.57%	-18.40%	-0.02%	-6.88%	-53.56%	-	-
Horiz. %	29.49%	31.90%	35.28%	43.24%	43.25%	46.44%	100.00%	-
NOSH	1,261,918	1,274,116	1,280,916	1,295,121	1,295,426	1,294,127	1,274,618	-0.66%
YoY %	-0.96%	-0.53%	-1.10%	-0.02%	0.10%	1.53%	-	-
Horiz. %	99.00%	99.96%	100.49%	101.61%	101.63%	101.53%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Ratio Analysis
NP Margin	12.79%	12.70%	12.64%	14.30%	13.64%	14.49%	15.18%	-
YoY %	0.71%	0.47%	-11.61%	4.84%	-5.87%	-4.55%	-	-
Horiz. %	84.26%	83.66%	83.27%	94.20%	89.86%	95.45%	100.00%	-
ROE	113.01%	99.73%	89.09%	81.31%	77.45%	76.38%	36.98%	-
YoY %	13.32%	11.94%	9.57%	4.98%	1.40%	106.54%	-	-
Horiz. %	305.60%	269.69%	240.91%	219.88%	209.44%	206.54%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Per Share
RPS	249.61	239.05	236.89	231.38	231.69	229.35	230.53	5.42%
YoY %	4.42%	0.91%	2.38%	-0.13%	1.02%	-0.51%	-	-
Horiz. %	108.28%	103.70%	102.76%	100.37%	100.50%	99.49%	100.00%	-
EPS	31.64	29.92	29.40	32.53	30.98	32.85	34.76	-6.06%
YoY %	5.75%	1.77%	-9.62%	5.00%	-5.69%	-5.49%	-	-
Horiz. %	91.02%	86.08%	84.58%	93.58%	89.13%	94.51%	100.00%	-
DPS	28.22	31.04	32.74	38.06	36.44	35.92	35.38	-13.95%
YoY %	-9.09%	-5.19%	-13.98%	4.45%	1.45%	1.53%	-	-
Horiz. %	79.76%	87.73%	92.54%	107.57%	103.00%	101.53%	100.00%	-
NAPS	0.28	0.30	0.33	0.40	0.40	0.43	0.94	-55.29%
YoY %	-6.67%	-9.09%	-17.50%	0.00%	-6.98%	-54.26%	-	-
Horiz. %	29.79%	31.91%	35.11%	42.55%	42.55%	45.74%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,295,121
RPS	233.15	225.44	224.60	221.81	222.16	219.69	217.49	4.73%
YoY %	3.42%	0.37%	1.26%	-0.16%	1.12%	1.01%	-	-
Horiz. %	107.20%	103.66%	103.27%	101.99%	102.15%	101.01%	100.00%	-
EPS	29.56	28.22	27.87	31.18	29.70	31.46	32.79	-6.66%
YoY %	4.75%	1.26%	-10.62%	4.98%	-5.59%	-4.06%	-	-
Horiz. %	90.15%	86.06%	85.00%	95.09%	90.58%	95.94%	100.00%	-
DPS	26.36	29.59	31.32	36.32	34.94	34.41	33.38	-14.52%
YoY %	-10.92%	-5.52%	-13.77%	3.95%	1.54%	3.09%	-	-
Horiz. %	78.97%	88.65%	93.83%	108.81%	104.67%	103.09%	100.00%	-
NAPS	0.2615	0.2829	0.3129	0.3835	0.3835	0.4119	0.8869	-55.60%
YoY %	-7.56%	-9.59%	-18.41%	0.00%	-6.89%	-53.56%	-	-
Horiz. %	29.48%	31.90%	35.28%	43.24%	43.24%	46.44%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	-
Price	4.99	4.87	4.38	4.52	4.48	4.28	4.75	-
P/RPS	2.00	2.04	1.85	1.95	1.93	1.87	2.06	-1.94%
YoY %	-1.96%	10.27%	-5.13%	1.04%	3.21%	-9.22%	-	-
Horiz. %	97.09%	99.03%	89.81%	94.66%	93.69%	90.78%	100.00%	-
P/EPS	15.77	16.28	14.90	13.90	14.46	13.03	13.67	9.96%
YoY %	-3.13%	9.26%	7.19%	-3.87%	10.97%	-4.68%	-	-
Horiz. %	115.36%	119.09%	109.00%	101.68%	105.78%	95.32%	100.00%	-
EY	6.34	6.14	6.71	7.20	6.91	7.67	7.32	-9.11%
YoY %	3.26%	-8.49%	-6.81%	4.20%	-9.91%	4.78%	-	-
Horiz. %	86.61%	83.88%	91.67%	98.36%	94.40%	104.78%	100.00%	-
DY	5.66	6.37	7.47	8.42	8.13	8.39	7.45	-16.69%
YoY %	-11.15%	-14.73%	-11.28%	3.57%	-3.10%	12.62%	-	-
Horiz. %	75.97%	85.50%	100.27%	113.02%	109.13%	112.62%	100.00%	-
P/NAPS	17.82	16.23	13.27	11.30	11.20	9.95	5.05	131.24%
YoY %	9.80%	22.31%	17.43%	0.89%	12.56%	97.03%	-	-
Horiz. %	352.87%	321.39%	262.77%	223.76%	221.78%	197.03%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Announcement Date
Date	07/12/07	10/09/07	28/06/07	07/03/07	08/12/06	06/09/06	19/06/06	-
Price	4.94	4.77	5.18	4.42	4.64	4.34	4.60	-
P/RPS	1.98	2.00	2.19	1.91	2.00	1.89	2.00	-0.66%
YoY %	-1.00%	-8.68%	14.66%	-4.50%	5.82%	-5.50%	-	-
Horiz. %	99.00%	100.00%	109.50%	95.50%	100.00%	94.50%	100.00%	-
P/EPS	15.61	15.94	17.62	13.59	14.98	13.21	13.23	11.62%
YoY %	-2.07%	-9.53%	29.65%	-9.28%	13.40%	-0.15%	-	-
Horiz. %	117.99%	120.48%	133.18%	102.72%	113.23%	99.85%	100.00%	-
EY	6.41	6.27	5.68	7.36	6.68	7.57	7.56	-10.39%
YoY %	2.23%	10.39%	-22.83%	10.18%	-11.76%	0.13%	-	-
Horiz. %	84.79%	82.94%	75.13%	97.35%	88.36%	100.13%	100.00%	-
DY	5.71	6.51	6.32	8.61	7.85	8.28	7.69	-17.95%
YoY %	-12.29%	3.01%	-26.60%	9.68%	-5.19%	7.67%	-	-
Horiz. %	74.25%	84.66%	82.18%	111.96%	102.08%	107.67%	100.00%	-
P/NAPS	17.64	15.90	15.70	11.05	11.60	10.09	4.89	134.66%
YoY %	10.94%	1.27%	42.08%	-4.74%	14.97%	106.34%	-	-
Horiz. %	360.74%	325.15%	321.06%	225.97%	237.22%	206.34%	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