[SPTOTO] QoQ TTM 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- 4.75%

YoY- -0.5%

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
TTM Result
Revenue	3,346,681	3,277,777	3,240,307	3,149,811	3,045,755	3,034,356	2,996,599	7.65%
YoY %	2.10%	1.16%	2.87%	3.42%	0.38%	1.26%	-	-
Horiz. %	111.68%	109.38%	108.13%	105.11%	101.64%	101.26%	100.00%	-
PBT	491,888	502,627	557,831	561,816	544,486	545,793	527,127	-4.51%
YoY %	-2.14%	-9.90%	-0.71%	3.18%	-0.24%	3.54%	-	-
Horiz. %	93.31%	95.35%	105.82%	106.58%	103.29%	103.54%	100.00%	-
Tax	-140,688	-143,878	-172,400	-158,977	-157,805	-162,275	-98,473	26.87%
YoY %	2.22%	16.54%	-8.44%	-0.74%	2.75%	-64.79%	-	-
Horiz. %	142.87%	146.11%	175.07%	161.44%	160.25%	164.79%	100.00%	-
NP	351,200	358,749	385,431	402,839	386,681	383,518	428,654	-12.45%
YoY %	-2.10%	-6.92%	-4.32%	4.18%	0.82%	-10.53%	-	-
Horiz. %	81.93%	83.69%	89.92%	93.98%	90.21%	89.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	340,780	348,663	380,127	399,307	381,215	376,578	421,246	-13.19%
YoY %	-2.26%	-8.28%	-4.80%	4.75%	1.23%	-10.60%	-	-
Horiz. %	80.90%	82.77%	90.24%	94.79%	90.50%	89.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.60%	28.63%	30.91%	28.30%	28.98%	29.73%	18.68%	-
YoY %	-0.10%	-7.38%	9.22%	-2.35%	-2.52%	59.15%	-	-
Horiz. %	153.10%	153.27%	165.47%	151.50%	155.14%	159.15%	100.00%	-
Total Cost	2,995,481	2,919,028	2,854,876	2,746,972	2,659,074	2,650,838	2,567,945	10.82%
YoY %	2.62%	2.25%	3.93%	3.31%	0.31%	3.23%	-	-
Horiz. %	116.65%	113.67%	111.17%	106.97%	103.55%	103.23%	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	289,572	326,094	312,505	356,154	399,721	423,182	490,647	-29.66%
YoY %	-11.20%	4.35%	-12.26%	-10.90%	-5.54%	-13.75%	-	-
Horiz. %	59.02%	66.46%	63.69%	72.59%	81.47%	86.25%	100.00%	-
Div Payout %	84.97%	93.53%	82.21%	89.19%	104.85%	112.38%	116.48%	-
YoY %	-9.15%	13.77%	-7.83%	-14.94%	-6.70%	-3.52%	-	-
Horiz. %	72.95%	80.30%	70.58%	76.57%	90.02%	96.48%	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	10.49%	10.94%	11.89%	12.79%	12.70%	12.64%	14.30%	-
YoY %	-4.11%	-7.99%	-7.04%	0.71%	0.47%	-11.61%	-	-
Horiz. %	73.36%	76.50%	83.15%	89.44%	88.81%	88.39%	100.00%	-
ROE	100.55%	106.60%	104.03%	113.01%	99.73%	89.09%	81.31%	-
YoY %	-5.68%	2.47%	-7.95%	13.32%	11.94%	9.57%	-	-
Horiz. %	123.66%	131.10%	127.94%	138.99%	122.65%	109.57%	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	266.60	260.55	257.16	249.61	239.05	236.89	231.38	9.91%
YoY %	2.32%	1.32%	3.02%	4.42%	0.91%	2.38%	-	-
Horiz. %	115.22%	112.61%	111.14%	107.88%	103.31%	102.38%	100.00%	-
EPS	27.15	27.72	30.17	31.64	29.92	29.40	32.53	-11.36%
YoY %	-2.06%	-8.12%	-4.65%	5.75%	1.77%	-9.62%	-	-
Horiz. %	83.46%	85.21%	92.75%	97.26%	91.98%	90.38%	100.00%	-
DPS	23.00	25.80	24.62	28.22	31.04	32.74	38.06	-28.54%
YoY %	-10.85%	4.79%	-12.76%	-9.09%	-5.19%	-13.98%	-	-
Horiz. %	60.43%	67.79%	64.69%	74.15%	81.56%	86.02%	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	247.72	242.62	239.85	233.15	225.44	224.60	221.81	7.65%
YoY %	2.10%	1.15%	2.87%	3.42%	0.37%	1.26%	-	-
Horiz. %	111.68%	109.38%	108.13%	105.11%	101.64%	101.26%	100.00%	-
EPS	25.22	25.81	28.14	29.56	28.22	27.87	31.18	-13.19%
YoY %	-2.29%	-8.28%	-4.80%	4.75%	1.26%	-10.62%	-	-
Horiz. %	80.89%	82.78%	90.25%	94.80%	90.51%	89.38%	100.00%	-
DPS	21.43	24.14	23.13	26.36	29.59	31.32	36.32	-29.67%
YoY %	-11.23%	4.37%	-12.25%	-10.92%	-5.52%	-13.77%	-	-
Horiz. %	59.00%	66.46%	63.68%	72.58%	81.47%	86.23%	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	1.80	1.74	1.80	2.00	2.04	1.85	1.95	-5.20%
YoY %	3.45%	-3.33%	-10.00%	-1.96%	10.27%	-5.13%	-	-
Horiz. %	92.31%	89.23%	92.31%	102.56%	104.62%	94.87%	100.00%	-
P/EPS	17.64	16.38	15.31	15.77	16.28	14.90	13.90	17.23%
YoY %	7.69%	6.99%	-2.92%	-3.13%	9.26%	7.19%	-	-
Horiz. %	126.91%	117.84%	110.14%	113.45%	117.12%	107.19%	100.00%	-
EY	5.67	6.10	6.53	6.34	6.14	6.71	7.20	-14.73%
YoY %	-7.05%	-6.58%	3.00%	3.26%	-8.49%	-6.81%	-	-
Horiz. %	78.75%	84.72%	90.69%	88.06%	85.28%	93.19%	100.00%	-
DY	4.80	5.68	5.33	5.66	6.37	7.47	8.42	-31.27%
YoY %	-15.49%	6.57%	-5.83%	-11.15%	-14.73%	-11.28%	-	-
Horiz. %	57.01%	67.46%	63.30%	67.22%	75.65%	88.72%	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	1.53	1.68	1.70	1.98	2.00	2.19	1.91	-13.75%
YoY %	-8.93%	-1.18%	-14.14%	-1.00%	-8.68%	14.66%	-	-
Horiz. %	80.10%	87.96%	89.01%	103.66%	104.71%	114.66%	100.00%	-
P/EPS	14.99	15.80	14.45	15.61	15.94	17.62	13.59	6.76%
YoY %	-5.13%	9.34%	-7.43%	-2.07%	-9.53%	29.65%	-	-
Horiz. %	110.30%	116.26%	106.33%	114.86%	117.29%	129.65%	100.00%	-
EY	6.67	6.33	6.92	6.41	6.27	5.68	7.36	-6.35%
YoY %	5.37%	-8.53%	7.96%	2.23%	10.39%	-22.83%	-	-
Horiz. %	90.62%	86.01%	94.02%	87.09%	85.19%	77.17%	100.00%	-
DY	5.65	5.89	5.65	5.71	6.51	6.32	8.61	-24.50%
YoY %	-4.07%	4.25%	-1.05%	-12.29%	3.01%	-26.60%	-	-
Horiz. %	65.62%	68.41%	65.62%	66.32%	75.61%	73.40%	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

79,462,300

NOVAMSC

0.26

+0.03

58,244,000

HSI-HWE

0.12

+0.005

54,458,600

HSI-CXN

0.195

-0.015

52,133,900

SNS

0.92

+0.035

34,055,200

ORGABIO

0.485

+0.055

29,968,800

HSI-HWW

0.225

+0.01

26,307,600

MUIIND

0.09

0.00

23,976,300

AHB-WC

0.075

0.00

20,234,000

WCT

0.98

-0.04

17,878,800

More active Stocks

KLK

20.32

+0.24

34,600

KOBAY

2.38

+0.20

4,773,600

SIMEPROP-C18

0.765

+0.135

10,000

SBAGAN

6.39

+0.13

3,000

PETDAG

17.36

+0.12

14,700

ALLIANZ

22.20

+0.12

400

PPB

14.28

+0.10

8,100

NESTLE

122.10

+0.10

1,100

PTRB

0.71

+0.085

12,193,700

MERCURY

0.98

+0.085

62,000

More gainer Stocks

TOYOVEN

0.89

-0.17

5,761,100

MRDIY-C28

0.085

-0.165

113,000

MPI

39.56

-0.14

7,200

KUAISHO-C17

0.08

-0.12

58,800

HLBANK

19.16

-0.10

99,400

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

UMS

2.20

-0.08

14,000

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