[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 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