[SPTOTO] YoY Annualized Quarter Result on 31-Jan-2007 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

07-Mar-2007

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

31-Jan-2007 [#3]

Profit Trend

QoQ- 13.5%

YoY- -7.12%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Annualized Quarter Result
Revenue	3,378,705	3,767,137	3,214,594	2,939,993	2,862,290	2,595,753	2,455,592	5.45%
YoY %	-10.31%	17.19%	9.34%	2.71%	10.27%	5.71%	-	-
Horiz. %	137.59%	153.41%	130.91%	119.73%	116.56%	105.71%	100.00%	-
PBT	571,778	579,353	544,930	528,880	583,498	498,877	448,780	4.11%
YoY %	-1.31%	6.32%	3.03%	-9.36%	16.96%	11.16%	-	-
Horiz. %	127.41%	129.10%	121.42%	117.85%	130.02%	111.16%	100.00%	-
Tax	-167,336	-168,097	-154,398	-140,898	-172,454	-157,929	-142,782	2.67%
YoY %	0.45%	-8.87%	-9.58%	18.30%	-9.20%	-10.61%	-	-
Horiz. %	117.20%	117.73%	108.14%	98.68%	120.78%	110.61%	100.00%	-
NP	404,442	411,256	390,532	387,981	411,044	340,948	305,997	4.75%
YoY %	-1.66%	5.31%	0.66%	-5.61%	20.56%	11.42%	-	-
Horiz. %	132.17%	134.40%	127.63%	126.79%	134.33%	111.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	401,129	404,325	383,868	379,136	408,181	340,948	305,997	4.61%
YoY %	-0.79%	5.33%	1.25%	-7.12%	19.72%	11.42%	-	-
Horiz. %	131.09%	132.13%	125.45%	123.90%	133.39%	111.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.27%	29.01%	28.33%	26.64%	29.56%	31.66%	31.82%	-
YoY %	0.90%	2.40%	6.34%	-9.88%	-6.63%	-0.50%	-	-
Horiz. %	91.99%	91.17%	89.03%	83.72%	92.90%	99.50%	100.00%	-
Total Cost	2,974,262	3,355,881	2,824,062	2,552,012	2,451,246	2,254,805	2,149,594	5.55%
YoY %	-11.37%	18.83%	10.66%	4.11%	8.71%	4.89%	-	-
Horiz. %	138.36%	156.12%	131.38%	118.72%	114.03%	104.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	368,491	439,666	366,994	517,945	968,401	785,292	814,111	-12.36%
YoY %	-16.19%	19.80%	-29.14%	-46.52%	23.32%	-3.54%	-	-
Horiz. %	45.26%	54.01%	45.08%	63.62%	118.95%	96.46%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Dividend
Div	868,587	238,005	324,642	470,639	418,349	320,399	62,523	54.98%
YoY %	264.94%	-26.69%	-31.02%	12.50%	30.57%	412.45%	-	-
Horiz. %	1,389.23%	380.67%	519.24%	752.75%	669.11%	512.45%	100.00%	-
Div Payout %	216.54%	58.86%	84.57%	124.13%	102.49%	93.97%	20.43%	-
YoY %	267.89%	-30.40%	-31.87%	21.11%	9.07%	359.96%	-	-
Horiz. %	1,059.91%	288.11%	413.95%	607.59%	501.66%	459.96%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Equity
Net Worth	368,491	439,666	366,994	517,945	968,401	785,292	814,111	-12.36%
YoY %	-16.19%	19.80%	-29.14%	-46.52%	23.32%	-3.54%	-	-
Horiz. %	45.26%	54.01%	45.08%	63.62%	118.95%	96.46%	100.00%	-
NOSH	1,316,041	1,256,188	1,265,498	1,294,863	1,210,502	981,616	814,111	8.32%
YoY %	4.76%	-0.74%	-2.27%	6.97%	23.32%	20.58%	-	-
Horiz. %	161.65%	154.30%	155.45%	159.05%	148.69%	120.58%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Ratio Analysis
NP Margin	11.97%	10.92%	12.15%	13.20%	14.36%	13.13%	12.46%	-
YoY %	9.62%	-10.12%	-7.95%	-8.08%	9.37%	5.38%	-	-
Horiz. %	96.07%	87.64%	97.51%	105.94%	115.25%	105.38%	100.00%	-
ROE	108.86%	91.96%	104.60%	73.20%	42.15%	43.42%	37.59%	-
YoY %	18.38%	-12.08%	42.90%	73.67%	-2.92%	15.51%	-	-
Horiz. %	289.60%	244.64%	278.27%	194.73%	112.13%	115.51%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Per Share
RPS	256.73	299.89	254.02	227.05	236.45	264.44	301.63	-2.64%
YoY %	-14.39%	18.06%	11.88%	-3.98%	-10.58%	-12.33%	-	-
Horiz. %	85.11%	99.42%	84.22%	75.27%	78.39%	87.67%	100.00%	-
EPS	30.48	32.19	30.33	29.28	33.72	34.73	37.59	-3.43%
YoY %	-5.31%	6.13%	3.59%	-13.17%	-2.91%	-7.61%	-	-
Horiz. %	81.09%	85.63%	80.69%	77.89%	89.70%	92.39%	100.00%	-
DPS	66.00	18.95	25.65	36.35	34.56	32.64	7.68	43.07%
YoY %	248.28%	-26.12%	-29.44%	5.18%	5.88%	325.00%	-	-
Horiz. %	859.38%	246.74%	333.98%	473.31%	450.00%	425.00%	100.00%	-
NAPS	0.28	0.35	0.29	0.40	0.80	0.80	1.00	-19.10%
YoY %	-20.00%	20.69%	-27.50%	-50.00%	0.00%	-20.00%	-	-
Horiz. %	28.00%	35.00%	29.00%	40.00%	80.00%	80.00%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,295,121
RPS	250.09	278.84	237.94	217.62	211.86	192.14	181.76	5.45%
YoY %	-10.31%	17.19%	9.34%	2.72%	10.26%	5.71%	-	-
Horiz. %	137.59%	153.41%	130.91%	119.73%	116.56%	105.71%	100.00%	-
EPS	29.69	29.93	28.41	28.06	30.21	25.24	22.65	4.60%
YoY %	-0.80%	5.35%	1.25%	-7.12%	19.69%	11.43%	-	-
Horiz. %	131.08%	132.14%	125.43%	123.89%	133.38%	111.43%	100.00%	-
DPS	64.29	17.62	24.03	34.84	30.97	23.72	4.63	54.97%
YoY %	264.87%	-26.67%	-31.03%	12.50%	30.56%	412.31%	-	-
Horiz. %	1,388.55%	380.56%	519.01%	752.48%	668.90%	512.31%	100.00%	-
NAPS	0.2728	0.3254	0.2716	0.3834	0.7168	0.5813	0.6026	-12.36%
YoY %	-16.16%	19.81%	-29.16%	-46.51%	23.31%	-3.53%	-	-
Horiz. %	45.27%	54.00%	45.07%	63.62%	118.95%	96.47%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/01/09	31/01/08	31/01/07	27/01/06	31/01/05	30/01/04	-
Price	4.13	4.18	4.62	4.52	4.60	3.95	4.13	-
P/RPS	1.61	1.39	1.82	1.99	1.95	1.49	1.37	2.72%
YoY %	15.83%	-23.63%	-8.54%	2.05%	30.87%	8.76%	-	-
Horiz. %	117.52%	101.46%	132.85%	145.26%	142.34%	108.76%	100.00%	-
P/EPS	13.55	12.99	15.23	15.44	13.64	11.37	10.99	3.54%
YoY %	4.31%	-14.71%	-1.36%	13.20%	19.96%	3.46%	-	-
Horiz. %	123.29%	118.20%	138.58%	140.49%	124.11%	103.46%	100.00%	-
EY	7.38	7.70	6.57	6.48	7.33	8.79	9.10	-3.42%
YoY %	-4.16%	17.20%	1.39%	-11.60%	-16.61%	-3.41%	-	-
Horiz. %	81.10%	84.62%	72.20%	71.21%	80.55%	96.59%	100.00%	-
DY	15.98	4.53	5.55	8.04	7.51	8.26	1.86	43.06%
YoY %	252.76%	-18.38%	-30.97%	7.06%	-9.08%	344.09%	-	-
Horiz. %	859.14%	243.55%	298.39%	432.26%	403.76%	444.09%	100.00%	-
P/NAPS	14.75	11.94	15.93	11.30	5.75	4.94	4.13	23.61%
YoY %	23.53%	-25.05%	40.97%	96.52%	16.40%	19.61%	-	-
Horiz. %	357.14%	289.10%	385.71%	273.61%	139.23%	119.61%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Announcement Date
Date	15/03/10	16/03/09	05/03/08	07/03/07	10/03/06	07/03/05	08/03/04	-
Price	4.28	4.16	4.36	4.42	4.52	4.15	4.42	-
P/RPS	1.67	1.39	1.72	1.95	1.91	1.57	1.47	2.14%
YoY %	20.14%	-19.19%	-11.79%	2.09%	21.66%	6.80%	-	-
Horiz. %	113.61%	94.56%	117.01%	132.65%	129.93%	106.80%	100.00%	-
P/EPS	14.04	12.92	14.37	15.10	13.40	11.95	11.76	2.99%
YoY %	8.67%	-10.09%	-4.83%	12.69%	12.13%	1.62%	-	-
Horiz. %	119.39%	109.86%	122.19%	128.40%	113.95%	101.62%	100.00%	-
EY	7.12	7.74	6.96	6.62	7.46	8.37	8.50	-2.90%
YoY %	-8.01%	11.21%	5.14%	-11.26%	-10.87%	-1.53%	-	-
Horiz. %	83.76%	91.06%	81.88%	77.88%	87.76%	98.47%	100.00%	-
DY	15.42	4.55	5.88	8.22	7.65	7.87	1.74	43.80%
YoY %	238.90%	-22.62%	-28.47%	7.45%	-2.80%	352.30%	-	-
Horiz. %	886.21%	261.49%	337.93%	472.41%	439.66%	452.30%	100.00%	-
P/NAPS	15.29	11.89	15.03	11.05	5.65	5.19	4.42	22.95%
YoY %	28.60%	-20.89%	36.02%	95.58%	8.86%	17.42%	-	-
Horiz. %	345.93%	269.00%	340.05%	250.00%	127.83%	117.42%	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