[SPTOTO] QoQ TTM Result on 31-Oct-2005 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

09-Dec-2005

Admission Sponsor

Sponsor

Financial Year

30-Apr-2006

Quarter

31-Oct-2005 [#2]

Profit Trend

QoQ- 5.96%

YoY- 157.61%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
TTM Result
Revenue	2,968,065	2,938,322	2,870,118	2,765,940	2,754,043	2,670,215	2,581,680	9.77%
YoY %	1.01%	2.38%	3.77%	0.43%	3.14%	3.43%	-	-
Horiz. %	114.97%	113.81%	111.17%	107.14%	106.68%	103.43%	100.00%	-
PBT	553,872	568,092	551,859	542,690	513,483	488,392	474,464	10.89%
YoY %	-2.50%	2.94%	1.69%	5.69%	5.14%	2.94%	-	-
Horiz. %	116.74%	119.73%	116.31%	114.38%	108.22%	102.94%	100.00%	-
Tax	-123,755	-122,140	-164,231	-160,592	-153,134	-153,337	-314,209	-46.36%
YoY %	-1.32%	25.63%	-2.27%	-4.87%	0.13%	51.20%	-	-
Horiz. %	39.39%	38.87%	52.27%	51.11%	48.74%	48.80%	100.00%	-
NP	430,117	445,952	387,628	382,098	360,349	335,055	160,255	93.47%
YoY %	-3.55%	15.05%	1.45%	6.04%	7.55%	109.08%	-	-
Horiz. %	268.40%	278.28%	241.88%	238.43%	224.86%	209.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	425,060	443,031	385,481	381,211	359,756	335,055	160,255	91.95%
YoY %	-4.06%	14.93%	1.12%	5.96%	7.37%	109.08%	-	-
Horiz. %	265.24%	276.45%	240.54%	237.88%	224.49%	209.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.34%	21.50%	29.76%	29.59%	29.82%	31.40%	66.22%	-
YoY %	3.91%	-27.76%	0.57%	-0.77%	-5.03%	-52.58%	-	-
Horiz. %	33.74%	32.47%	44.94%	44.68%	45.03%	47.42%	100.00%	-
Total Cost	2,537,948	2,492,370	2,482,490	2,383,842	2,393,694	2,335,160	2,421,425	3.19%
YoY %	1.83%	0.40%	4.14%	-0.41%	2.51%	-3.56%	-	-
Horiz. %	104.81%	102.93%	102.52%	98.45%	98.85%	96.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	556,474	1,198,141	1,006,718	431,848	991,354	880,392	774,469	-19.82%
YoY %	-53.56%	19.01%	133.12%	-56.44%	12.60%	13.68%	-	-
Horiz. %	71.85%	154.70%	129.99%	55.76%	128.00%	113.68%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Dividend
Div	464,842	450,924	399,348	411,207	356,592	325,801	375,143	15.40%
YoY %	3.09%	12.92%	-2.88%	15.32%	9.45%	-13.15%	-	-
Horiz. %	123.91%	120.20%	106.45%	109.61%	95.05%	86.85%	100.00%	-
Div Payout %	109.36%	101.78%	103.60%	107.87%	99.12%	97.24%	234.09%	-
YoY %	7.45%	-1.76%	-3.96%	8.83%	1.93%	-58.46%	-	-
Horiz. %	46.72%	43.48%	44.26%	46.08%	42.34%	41.54%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Equity
Net Worth	556,474	1,198,141	1,006,718	431,848	991,354	880,392	774,469	-19.82%
YoY %	-53.56%	19.01%	133.12%	-56.44%	12.60%	13.68%	-	-
Horiz. %	71.85%	154.70%	129.99%	55.76%	128.00%	113.68%	100.00%	-
NOSH	1,294,127	1,274,618	1,258,397	1,233,852	1,139,488	1,086,904	968,087	21.41%
YoY %	1.53%	1.29%	1.99%	8.28%	4.84%	12.27%	-	-
Horiz. %	133.68%	131.66%	129.99%	127.45%	117.71%	112.27%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Ratio Analysis
NP Margin	14.49%	15.18%	13.51%	13.81%	13.08%	12.55%	6.21%	-
YoY %	-4.55%	12.36%	-2.17%	5.58%	4.22%	102.09%	-	-
Horiz. %	233.33%	244.44%	217.55%	222.38%	210.63%	202.09%	100.00%	-
ROE	76.38%	36.98%	38.29%	88.27%	36.29%	38.06%	20.69%	-
YoY %	106.54%	-3.42%	-56.62%	143.24%	-4.65%	83.95%	-	-
Horiz. %	369.16%	178.73%	185.07%	426.63%	175.40%	183.95%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Per Share
RPS	229.35	230.53	228.08	224.17	241.69	245.67	266.68	-9.58%
YoY %	-0.51%	1.07%	1.74%	-7.25%	-1.62%	-7.88%	-	-
Horiz. %	86.00%	86.44%	85.53%	84.06%	90.63%	92.12%	100.00%	-
EPS	32.85	34.76	30.63	30.90	31.57	30.83	16.55	58.13%
YoY %	-5.49%	13.48%	-0.87%	-2.12%	2.40%	86.28%	-	-
Horiz. %	198.49%	210.03%	185.08%	186.71%	190.76%	186.28%	100.00%	-
DPS	35.92	35.38	31.73	33.33	31.29	29.98	38.75	-4.94%
YoY %	1.53%	11.50%	-4.80%	6.52%	4.37%	-22.63%	-	-
Horiz. %	92.70%	91.30%	81.88%	86.01%	80.75%	77.37%	100.00%	-
NAPS	0.43	0.94	0.80	0.35	0.87	0.81	0.80	-33.96%
YoY %	-54.26%	17.50%	128.57%	-59.77%	7.41%	1.25%	-	-
Horiz. %	53.75%	117.50%	100.00%	43.75%	108.75%	101.25%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,233,852
RPS	219.69	217.49	212.44	204.73	203.85	197.65	191.09	9.77%
YoY %	1.01%	2.38%	3.77%	0.43%	3.14%	3.43%	-	-
Horiz. %	114.97%	113.82%	111.17%	107.14%	106.68%	103.43%	100.00%	-
EPS	31.46	32.79	28.53	28.22	26.63	24.80	11.86	91.96%
YoY %	-4.06%	14.93%	1.10%	5.97%	7.38%	109.11%	-	-
Horiz. %	265.26%	276.48%	240.56%	237.94%	224.54%	209.11%	100.00%	-
DPS	34.41	33.38	29.56	30.44	26.39	24.12	27.77	15.40%
YoY %	3.09%	12.92%	-2.89%	15.35%	9.41%	-13.14%	-	-
Horiz. %	123.91%	120.20%	106.45%	109.61%	95.03%	86.86%	100.00%	-
NAPS	0.4119	0.8869	0.7452	0.3197	0.7338	0.6517	0.5733	-19.83%
YoY %	-53.56%	19.02%	133.09%	-56.43%	12.60%	13.68%	-	-
Horiz. %	71.85%	154.70%	129.98%	55.76%	128.00%	113.68%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/06	28/04/06	27/01/06	31/10/05	29/07/05	29/04/05	31/01/05	-
Price	4.28	4.75	4.60	4.11	4.44	3.93	3.95	-
P/RPS	1.87	2.06	2.02	1.83	1.84	1.60	1.48	16.92%
YoY %	-9.22%	1.98%	10.38%	-0.54%	15.00%	8.11%	-	-
Horiz. %	126.35%	139.19%	136.49%	123.65%	124.32%	108.11%	100.00%	-
P/EPS	13.03	13.67	15.02	13.30	14.06	12.75	23.86	-33.26%
YoY %	-4.68%	-8.99%	12.93%	-5.41%	10.27%	-46.56%	-	-
Horiz. %	54.61%	57.29%	62.95%	55.74%	58.93%	53.44%	100.00%	-
EY	7.67	7.32	6.66	7.52	7.11	7.84	4.19	49.80%
YoY %	4.78%	9.91%	-11.44%	5.77%	-9.31%	87.11%	-	-
Horiz. %	183.05%	174.70%	158.95%	179.47%	169.69%	187.11%	100.00%	-
DY	8.39	7.45	6.90	8.11	7.05	7.63	9.81	-9.92%
YoY %	12.62%	7.97%	-14.92%	15.04%	-7.60%	-22.22%	-	-
Horiz. %	85.52%	75.94%	70.34%	82.67%	71.87%	77.78%	100.00%	-
P/NAPS	9.95	5.05	5.75	11.74	5.10	4.85	4.94	59.69%
YoY %	97.03%	-12.17%	-51.02%	130.20%	5.15%	-1.82%	-	-
Horiz. %	201.42%	102.23%	116.40%	237.65%	103.24%	98.18%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Price Multiplier on Announcement Date
Date	06/09/06	19/06/06	10/03/06	09/12/05	13/09/05	13/06/05	07/03/05	-
Price	4.34	4.60	4.52	4.25	4.40	3.99	4.15	-
P/RPS	1.89	2.00	1.98	1.90	1.82	1.62	1.56	13.68%
YoY %	-5.50%	1.01%	4.21%	4.40%	12.35%	3.85%	-	-
Horiz. %	121.15%	128.21%	126.92%	121.79%	116.67%	103.85%	100.00%	-
P/EPS	13.21	13.23	14.76	13.76	13.94	12.94	25.07	-34.83%
YoY %	-0.15%	-10.37%	7.27%	-1.29%	7.73%	-48.38%	-	-
Horiz. %	52.69%	52.77%	58.88%	54.89%	55.60%	51.62%	100.00%	-
EY	7.57	7.56	6.78	7.27	7.18	7.73	3.99	53.43%
YoY %	0.13%	11.50%	-6.74%	1.25%	-7.12%	93.73%	-	-
Horiz. %	189.72%	189.47%	169.92%	182.21%	179.95%	193.73%	100.00%	-
DY	8.28	7.69	7.02	7.84	7.11	7.51	9.34	-7.73%
YoY %	7.67%	9.54%	-10.46%	10.27%	-5.33%	-19.59%	-	-
Horiz. %	88.65%	82.33%	75.16%	83.94%	76.12%	80.41%	100.00%	-
P/NAPS	10.09	4.89	5.65	12.14	5.06	4.93	5.19	55.95%
YoY %	106.34%	-13.45%	-53.46%	139.92%	2.64%	-5.01%	-	-
Horiz. %	194.41%	94.22%	108.86%	233.91%	97.50%	94.99%	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 - 28 June 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

950

HLIND

HONG LEONG INDUSTRIES BHD

891

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

424

GENTING

GENTING BHD

388

YTLPOWR

YTL POWER INTERNATIONAL BHD

363

JCY

JCY INTERNATIONAL BERHAD

335

UCHITEC

UCHI TECHNOLOGIES BHD

306

GENM

GENTING MALAYSIA BERHAD

300

MAYBANK

MALAYAN BANKING BHD

273

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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