[SPTOTO] QoQ TTM Result on 31-Jul-2006 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

06-Sep-2006

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

31-Jul-2006 [#1]

Profit Trend

QoQ- -4.06%

YoY- 18.15%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
TTM Result
Revenue	3,034,356	2,996,599	3,001,435	2,968,065	2,938,322	2,870,118	2,765,940	6.38%
YoY %	1.26%	-0.16%	1.12%	1.01%	2.38%	3.77%	-	-
Horiz. %	109.70%	108.34%	108.51%	107.31%	106.23%	103.77%	100.00%	-
PBT	545,793	527,127	517,657	553,872	568,092	551,859	542,690	0.38%
YoY %	3.54%	1.83%	-6.54%	-2.50%	2.94%	1.69%	-	-
Horiz. %	100.57%	97.13%	95.39%	102.06%	104.68%	101.69%	100.00%	-
Tax	-162,275	-98,473	-108,197	-123,755	-122,140	-164,231	-160,592	0.69%
YoY %	-64.79%	8.99%	12.57%	-1.32%	25.63%	-2.27%	-	-
Horiz. %	101.05%	61.32%	67.37%	77.06%	76.06%	102.27%	100.00%	-
NP	383,518	428,654	409,460	430,117	445,952	387,628	382,098	0.24%
YoY %	-10.53%	4.69%	-4.80%	-3.55%	15.05%	1.45%	-	-
Horiz. %	100.37%	112.18%	107.16%	112.57%	116.71%	101.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	376,578	421,246	401,308	425,060	443,031	385,481	381,211	-0.81%
YoY %	-10.60%	4.97%	-5.59%	-4.06%	14.93%	1.12%	-	-
Horiz. %	98.78%	110.50%	105.27%	111.50%	116.22%	101.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.73%	18.68%	20.90%	22.34%	21.50%	29.76%	29.59%	-
YoY %	59.15%	-10.62%	-6.45%	3.91%	-27.76%	0.57%	-	-
Horiz. %	100.47%	63.13%	70.63%	75.50%	72.66%	100.57%	100.00%	-
Total Cost	2,650,838	2,567,945	2,591,975	2,537,948	2,492,370	2,482,490	2,383,842	7.35%
YoY %	3.23%	-0.93%	2.13%	1.83%	0.40%	4.14%	-	-
Horiz. %	111.20%	107.72%	108.73%	106.46%	104.55%	104.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	422,702	518,048	518,170	556,474	1,198,141	1,006,718	431,848	-1.42%
YoY %	-18.40%	-0.02%	-6.88%	-53.56%	19.01%	133.12%	-	-
Horiz. %	97.88%	119.96%	119.99%	128.86%	277.45%	233.12%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Dividend
Div	423,182	490,647	472,067	464,842	450,924	399,348	411,207	1.93%
YoY %	-13.75%	3.94%	1.55%	3.09%	12.92%	-2.88%	-	-
Horiz. %	102.91%	119.32%	114.80%	113.04%	109.66%	97.12%	100.00%	-
Div Payout %	112.38%	116.48%	117.63%	109.36%	101.78%	103.60%	107.87%	-
YoY %	-3.52%	-0.98%	7.56%	7.45%	-1.76%	-3.96%	-	-
Horiz. %	104.18%	107.98%	109.05%	101.38%	94.35%	96.04%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Equity
Net Worth	422,702	518,048	518,170	556,474	1,198,141	1,006,718	431,848	-1.42%
YoY %	-18.40%	-0.02%	-6.88%	-53.56%	19.01%	133.12%	-	-
Horiz. %	97.88%	119.96%	119.99%	128.86%	277.45%	233.12%	100.00%	-
NOSH	1,280,916	1,295,121	1,295,426	1,294,127	1,274,618	1,258,397	1,233,852	2.53%
YoY %	-1.10%	-0.02%	0.10%	1.53%	1.29%	1.99%	-	-
Horiz. %	103.81%	104.97%	104.99%	104.89%	103.30%	101.99%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Ratio Analysis
NP Margin	12.64%	14.30%	13.64%	14.49%	15.18%	13.51%	13.81%	-
YoY %	-11.61%	4.84%	-5.87%	-4.55%	12.36%	-2.17%	-	-
Horiz. %	91.53%	103.55%	98.77%	104.92%	109.92%	97.83%	100.00%	-
ROE	89.09%	81.31%	77.45%	76.38%	36.98%	38.29%	88.27%	-
YoY %	9.57%	4.98%	1.40%	106.54%	-3.42%	-56.62%	-	-
Horiz. %	100.93%	92.12%	87.74%	86.53%	41.89%	43.38%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Per Share
RPS	236.89	231.38	231.69	229.35	230.53	228.08	224.17	3.75%
YoY %	2.38%	-0.13%	1.02%	-0.51%	1.07%	1.74%	-	-
Horiz. %	105.67%	103.22%	103.35%	102.31%	102.84%	101.74%	100.00%	-
EPS	29.40	32.53	30.98	32.85	34.76	30.63	30.90	-3.27%
YoY %	-9.62%	5.00%	-5.69%	-5.49%	13.48%	-0.87%	-	-
Horiz. %	95.15%	105.28%	100.26%	106.31%	112.49%	99.13%	100.00%	-
DPS	32.74	38.06	36.44	35.92	35.38	31.73	33.33	-1.18%
YoY %	-13.98%	4.45%	1.45%	1.53%	11.50%	-4.80%	-	-
Horiz. %	98.23%	114.19%	109.33%	107.77%	106.15%	95.20%	100.00%	-
NAPS	0.33	0.40	0.40	0.43	0.94	0.80	0.35	-3.85%
YoY %	-17.50%	0.00%	-6.98%	-54.26%	17.50%	128.57%	-	-
Horiz. %	94.29%	114.29%	114.29%	122.86%	268.57%	228.57%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,294,127
RPS	224.60	221.81	222.16	219.69	217.49	212.44	204.73	6.38%
YoY %	1.26%	-0.16%	1.12%	1.01%	2.38%	3.77%	-	-
Horiz. %	109.71%	108.34%	108.51%	107.31%	106.23%	103.77%	100.00%	-
EPS	27.87	31.18	29.70	31.46	32.79	28.53	28.22	-0.83%
YoY %	-10.62%	4.98%	-5.59%	-4.06%	14.93%	1.10%	-	-
Horiz. %	98.76%	110.49%	105.24%	111.48%	116.19%	101.10%	100.00%	-
DPS	31.32	36.32	34.94	34.41	33.38	29.56	30.44	1.92%
YoY %	-13.77%	3.95%	1.54%	3.09%	12.92%	-2.89%	-	-
Horiz. %	102.89%	119.32%	114.78%	113.04%	109.66%	97.11%	100.00%	-
NAPS	0.3129	0.3835	0.3835	0.4119	0.8869	0.7452	0.3197	-1.42%
YoY %	-18.41%	0.00%	-6.89%	-53.56%	19.02%	133.09%	-	-
Horiz. %	97.87%	119.96%	119.96%	128.84%	277.42%	233.09%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	31/10/05	-
Price	4.38	4.52	4.48	4.28	4.75	4.60	4.11	-
P/RPS	1.85	1.95	1.93	1.87	2.06	2.02	1.83	0.72%
YoY %	-5.13%	1.04%	3.21%	-9.22%	1.98%	10.38%	-	-
Horiz. %	101.09%	106.56%	105.46%	102.19%	112.57%	110.38%	100.00%	-
P/EPS	14.90	13.90	14.46	13.03	13.67	15.02	13.30	7.88%
YoY %	7.19%	-3.87%	10.97%	-4.68%	-8.99%	12.93%	-	-
Horiz. %	112.03%	104.51%	108.72%	97.97%	102.78%	112.93%	100.00%	-
EY	6.71	7.20	6.91	7.67	7.32	6.66	7.52	-7.33%
YoY %	-6.81%	4.20%	-9.91%	4.78%	9.91%	-11.44%	-	-
Horiz. %	89.23%	95.74%	91.89%	101.99%	97.34%	88.56%	100.00%	-
DY	7.47	8.42	8.13	8.39	7.45	6.90	8.11	-5.34%
YoY %	-11.28%	3.57%	-3.10%	12.62%	7.97%	-14.92%	-	-
Horiz. %	92.11%	103.82%	100.25%	103.45%	91.86%	85.08%	100.00%	-
P/NAPS	13.27	11.30	11.20	9.95	5.05	5.75	11.74	8.53%
YoY %	17.43%	0.89%	12.56%	97.03%	-12.17%	-51.02%	-	-
Horiz. %	113.03%	96.25%	95.40%	84.75%	43.02%	48.98%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Price Multiplier on Announcement Date
Date	28/06/07	07/03/07	08/12/06	06/09/06	19/06/06	10/03/06	09/12/05	-
Price	5.18	4.42	4.64	4.34	4.60	4.52	4.25	-
P/RPS	2.19	1.91	2.00	1.89	2.00	1.98	1.90	9.96%
YoY %	14.66%	-4.50%	5.82%	-5.50%	1.01%	4.21%	-	-
Horiz. %	115.26%	100.53%	105.26%	99.47%	105.26%	104.21%	100.00%	-
P/EPS	17.62	13.59	14.98	13.21	13.23	14.76	13.76	17.97%
YoY %	29.65%	-9.28%	13.40%	-0.15%	-10.37%	7.27%	-	-
Horiz. %	128.05%	98.76%	108.87%	96.00%	96.15%	107.27%	100.00%	-
EY	5.68	7.36	6.68	7.57	7.56	6.78	7.27	-15.20%
YoY %	-22.83%	10.18%	-11.76%	0.13%	11.50%	-6.74%	-	-
Horiz. %	78.13%	101.24%	91.88%	104.13%	103.99%	93.26%	100.00%	-
DY	6.32	8.61	7.85	8.28	7.69	7.02	7.84	-13.41%
YoY %	-26.60%	9.68%	-5.19%	7.67%	9.54%	-10.46%	-	-
Horiz. %	80.61%	109.82%	100.13%	105.61%	98.09%	89.54%	100.00%	-
P/NAPS	15.70	11.05	11.60	10.09	4.89	5.65	12.14	18.75%
YoY %	42.08%	-4.74%	14.97%	106.34%	-13.45%	-53.46%	-	-
Horiz. %	129.32%	91.02%	95.55%	83.11%	40.28%	46.54%	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

79,472,300

HSI-HWE

0.12

+0.005

63,355,500

NOVAMSC

0.255

+0.025

59,257,200

HSI-CXN

0.195

-0.015

52,253,900

VELESTO

0.275

-0.005

37,284,300

SNS

0.92

+0.035

37,225,500

HSI-HWW

0.225

+0.01

33,979,300

ORGABIO

0.495

+0.065

32,433,700

MUIIND

0.09

0.00

24,374,300

AHB-WC

0.075

0.00

21,234,000

More active Stocks

KLK

20.38

+0.30

47,100

KOBAY

2.39

+0.21

5,046,400

IJM-C76

0.735

+0.175

80,000

F&N

31.94

+0.16

4,300

PETDAG

17.38

+0.14

18,700

SIMEPROP-C18

0.765

+0.135

10,000

SBAGAN

6.39

+0.13

3,000

PPB

14.30

+0.12

19,800

NESTLE

122.10

+0.10

1,100

PTRB

0.715

+0.09

13,793,900

More gainer Stocks

TOYOVEN

0.885

-0.175

6,165,700

MRDIY-C28

0.085

-0.165

113,000

MPI

39.56

-0.14

9,000

HLBANK

19.14

-0.12

103,600

KUAISHO-C17

0.08

-0.12

58,800

SYNERGY

1.48

-0.10

772,100

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