[SPTOTO] YoY Annual (Unaudited) Result on 30-Apr-2004 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Jun-2004

Admission Sponsor

Sponsor

Financial Year

30-Apr-2004

Quarter

30-Apr-2004 [#4]

Profit Trend

YoY- -46.39%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Annual (Unaudited) Result
Revenue	3,035,288	2,938,322	2,670,206	2,477,296	2,205,646	2,296,033	2,333,339	4.47%
YoY %	3.30%	10.04%	7.79%	12.32%	-3.94%	-1.60%	-	-
Horiz. %	130.08%	125.93%	114.44%	106.17%	94.53%	98.40%	100.00%	-
PBT	545,332	571,914	487,497	437,989	393,560	426,805	400,858	5.26%
YoY %	-4.65%	17.32%	11.30%	11.29%	-7.79%	6.47%	-	-
Horiz. %	136.04%	142.67%	121.61%	109.26%	98.18%	106.47%	100.00%	-
Tax	-162,806	-104,600	-159,341	-299,950	-136,081	-122,959	-117,224	5.62%
YoY %	-55.65%	34.35%	46.88%	-120.42%	-10.67%	-4.89%	-	-
Horiz. %	138.88%	89.23%	135.93%	255.88%	116.09%	104.89%	100.00%	-
NP	382,526	467,314	328,156	138,039	257,479	303,846	283,634	5.10%
YoY %	-18.14%	42.41%	137.73%	-46.39%	-15.26%	7.13%	-	-
Horiz. %	134.87%	164.76%	115.70%	48.67%	90.78%	107.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	375,687	464,525	328,156	138,039	257,479	303,846	283,634	4.79%
YoY %	-19.12%	41.56%	137.73%	-46.39%	-15.26%	7.13%	-	-
Horiz. %	132.45%	163.78%	115.70%	48.67%	90.78%	107.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.85%	18.29%	32.69%	68.48%	34.58%	28.81%	29.24%	-
YoY %	63.20%	-44.05%	-52.26%	98.03%	20.03%	-1.47%	-	-
Horiz. %	102.09%	62.55%	111.80%	234.20%	118.26%	98.53%	100.00%	-
Total Cost	2,652,762	2,471,008	2,342,050	2,339,257	1,948,167	1,992,187	2,049,705	4.39%
YoY %	7.36%	5.51%	0.12%	20.07%	-2.21%	-2.81%	-	-
Horiz. %	129.42%	120.55%	114.26%	114.13%	95.05%	97.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	422,545	1,176,836	1,349,890	650,771	607,516	1,047,744	967,722	-12.89%
YoY %	-64.09%	-12.82%	107.43%	7.12%	-42.02%	8.27%	-	-
Horiz. %	43.66%	121.61%	139.49%	67.25%	62.78%	108.27%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Dividend
Div	419,216	450,140	326,391	170,383	1,049,323	278,655	158,457	17.59%
YoY %	-6.87%	37.91%	91.56%	-83.76%	276.57%	75.86%	-	-
Horiz. %	264.56%	284.08%	205.98%	107.53%	662.21%	175.86%	100.00%	-
Div Payout %	111.59%	96.90%	99.46%	123.43%	407.54%	91.71%	55.87%	-
YoY %	15.16%	-2.57%	-19.42%	-69.71%	344.38%	64.15%	-	-
Horiz. %	199.73%	173.44%	178.02%	220.92%	729.44%	164.15%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Equity
Net Worth	422,545	1,176,836	1,349,890	650,771	607,516	1,047,744	967,722	-12.89%
YoY %	-64.09%	-12.82%	107.43%	7.12%	-42.02%	8.27%	-	-
Horiz. %	43.66%	121.61%	139.49%	67.25%	62.78%	108.27%	100.00%	-
NOSH	1,280,442	1,225,871	1,007,381	845,157	646,294	557,311	565,919	14.57%
YoY %	4.45%	21.69%	19.19%	30.77%	15.97%	-1.52%	-	-
Horiz. %	226.26%	216.62%	178.01%	149.34%	114.20%	98.48%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Ratio Analysis
NP Margin	12.60%	15.90%	12.29%	5.57%	11.67%	13.23%	12.16%	-
YoY %	-20.75%	29.37%	120.65%	-52.27%	-11.79%	8.80%	-	-
Horiz. %	103.62%	130.76%	101.07%	45.81%	95.97%	108.80%	100.00%	-
ROE	88.91%	39.47%	24.31%	21.21%	42.38%	29.00%	29.31%	-
YoY %	125.26%	62.36%	14.62%	-49.95%	46.14%	-1.06%	-	-
Horiz. %	303.34%	134.66%	82.94%	72.36%	144.59%	98.94%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Per Share
RPS	237.05	239.69	265.06	293.12	341.28	411.98	412.31	-8.80%
YoY %	-1.10%	-9.57%	-9.57%	-14.11%	-17.16%	-0.08%	-	-
Horiz. %	57.49%	58.13%	64.29%	71.09%	82.77%	99.92%	100.00%	-
EPS	29.05	37.89	32.58	16.33	39.84	54.52	50.13	-8.68%
YoY %	-23.33%	16.30%	99.51%	-59.01%	-26.93%	8.76%	-	-
Horiz. %	57.95%	75.58%	64.99%	32.58%	79.47%	108.76%	100.00%	-
DPS	32.74	36.72	32.40	20.16	162.36	50.00	28.00	2.63%
YoY %	-10.84%	13.33%	60.71%	-87.58%	224.72%	78.57%	-	-
Horiz. %	116.93%	131.14%	115.71%	72.00%	579.86%	178.57%	100.00%	-
NAPS	0.33	0.96	1.34	0.77	0.94	1.88	1.71	-23.97%
YoY %	-65.62%	-28.36%	74.03%	-18.09%	-50.00%	9.94%	-	-
Horiz. %	19.30%	56.14%	78.36%	45.03%	54.97%	109.94%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Adjusted Per Share Value based on latest NOSH - 940,453
RPS	224.67	217.49	197.65	183.37	163.26	169.95	172.71	4.47%
YoY %	3.30%	10.04%	7.79%	12.32%	-3.94%	-1.60%	-	-
Horiz. %	130.09%	125.93%	114.44%	106.17%	94.53%	98.40%	100.00%	-
EPS	27.81	34.38	24.29	10.22	19.06	22.49	20.99	4.79%
YoY %	-19.11%	41.54%	137.67%	-46.38%	-15.25%	7.15%	-	-
Horiz. %	132.49%	163.79%	115.72%	48.69%	90.81%	107.15%	100.00%	-
DPS	31.03	33.32	24.16	12.61	77.67	20.63	11.73	17.59%
YoY %	-6.87%	37.91%	91.59%	-83.76%	276.49%	75.87%	-	-
Horiz. %	264.54%	284.06%	205.97%	107.50%	662.15%	175.87%	100.00%	-
NAPS	0.3128	0.8711	0.9992	0.4817	0.4497	0.7755	0.7163	-12.89%
YoY %	-64.09%	-12.82%	107.43%	7.12%	-42.01%	8.26%	-	-
Horiz. %	43.67%	121.61%	139.49%	67.25%	62.78%	108.26%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/07	28/04/06	29/04/05	30/04/04	30/04/03	30/04/02	30/04/01	-
Price	4.38	4.75	3.93	4.28	3.07	3.83	1.60	-
P/RPS	1.85	1.98	1.48	1.46	0.90	0.93	0.39	29.60%
YoY %	-6.57%	33.78%	1.37%	62.22%	-3.23%	138.46%	-	-
Horiz. %	474.36%	507.69%	379.49%	374.36%	230.77%	238.46%	100.00%	-
P/EPS	14.93	12.54	12.06	26.20	7.71	7.02	3.19	29.31%
YoY %	19.06%	3.98%	-53.97%	239.82%	9.83%	120.06%	-	-
Horiz. %	468.03%	393.10%	378.06%	821.32%	241.69%	220.06%	100.00%	-
EY	6.70	7.98	8.29	3.82	12.98	14.23	31.32	-22.65%
YoY %	-16.04%	-3.74%	117.02%	-70.57%	-8.78%	-54.57%	-	-
Horiz. %	21.39%	25.48%	26.47%	12.20%	41.44%	45.43%	100.00%	-
DY	7.47	7.73	8.24	4.71	52.89	13.05	17.50	-13.22%
YoY %	-3.36%	-6.19%	74.95%	-91.09%	305.29%	-25.43%	-	-
Horiz. %	42.69%	44.17%	47.09%	26.91%	302.23%	74.57%	100.00%	-
P/NAPS	13.27	4.95	2.93	5.56	3.27	2.04	0.94	55.43%
YoY %	168.08%	68.94%	-47.30%	70.03%	60.29%	117.02%	-	-
Horiz. %	1,411.70%	526.60%	311.70%	591.49%	347.87%	217.02%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Price Multiplier on Announcement Date
Date	28/06/07	19/06/06	13/06/05	18/06/04	20/06/03	20/06/02	21/09/01	-
Price	5.18	4.60	3.99	4.17	3.50	1.70	1.75	-
P/RPS	2.19	1.92	1.51	1.42	1.03	0.41	0.42	31.66%
YoY %	14.06%	27.15%	6.34%	37.86%	151.22%	-2.38%	-	-
Horiz. %	521.43%	457.14%	359.52%	338.10%	245.24%	97.62%	100.00%	-
P/EPS	17.65	12.14	12.25	25.53	8.79	3.12	3.49	30.99%
YoY %	45.39%	-0.90%	-52.02%	190.44%	181.73%	-10.60%	-	-
Horiz. %	505.73%	347.85%	351.00%	731.52%	251.86%	89.40%	100.00%	-
EY	5.66	8.24	8.16	3.92	11.38	32.07	28.64	-23.67%
YoY %	-31.31%	0.98%	108.16%	-65.55%	-64.52%	11.98%	-	-
Horiz. %	19.76%	28.77%	28.49%	13.69%	39.73%	111.98%	100.00%	-
DY	6.32	7.98	8.12	4.83	46.39	29.41	16.00	-14.33%
YoY %	-20.80%	-1.72%	68.12%	-89.59%	57.74%	83.81%	-	-
Horiz. %	39.50%	49.88%	50.75%	30.19%	289.94%	183.81%	100.00%	-
P/NAPS	15.70	4.79	2.98	5.42	3.72	0.90	1.02	57.68%
YoY %	227.77%	60.74%	-45.02%	45.70%	313.33%	-11.76%	-	-
Horiz. %	1,539.22%	469.61%	292.16%	531.37%	364.71%	88.24%	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