[SPTOTO] YoY Cumulative Quarter Result on 30-Apr-2005 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

13-Jun-2005

Admission Sponsor

Sponsor

Financial Year

30-Apr-2005

Quarter

30-Apr-2005 [#4]

Profit Trend

QoQ- 28.33%

YoY- 137.73%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Cumulative Result
Revenue	3,277,797	3,035,288	2,938,322	2,670,206	2,477,296	2,205,646	2,296,033	6.10%
YoY %	7.99%	3.30%	10.04%	7.79%	12.32%	-3.94%	-	-
Horiz. %	142.76%	132.20%	127.97%	116.30%	107.89%	96.06%	100.00%	-
PBT	502,627	545,332	571,914	487,497	437,989	393,560	426,805	2.76%
YoY %	-7.83%	-4.65%	17.32%	11.30%	11.29%	-7.79%	-	-
Horiz. %	117.77%	127.77%	134.00%	114.22%	102.62%	92.21%	100.00%	-
Tax	-143,878	-162,806	-104,600	-159,341	-299,950	-136,081	-122,959	2.65%
YoY %	11.63%	-55.65%	34.35%	46.88%	-120.42%	-10.67%	-	-
Horiz. %	117.01%	132.41%	85.07%	129.59%	243.94%	110.67%	100.00%	-
NP	358,749	382,526	467,314	328,156	138,039	257,479	303,846	2.80%
YoY %	-6.22%	-18.14%	42.41%	137.73%	-46.39%	-15.26%	-	-
Horiz. %	118.07%	125.89%	153.80%	108.00%	45.43%	84.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	348,663	375,687	464,525	328,156	138,039	257,479	303,846	2.31%
YoY %	-7.19%	-19.12%	41.56%	137.73%	-46.39%	-15.26%	-	-
Horiz. %	114.75%	123.64%	152.88%	108.00%	45.43%	84.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.63%	29.85%	18.29%	32.69%	68.48%	34.58%	28.81%	-
YoY %	-4.09%	63.20%	-44.05%	-52.26%	98.03%	20.03%	-	-
Horiz. %	99.38%	103.61%	63.48%	113.47%	237.70%	120.03%	100.00%	-
Total Cost	2,919,048	2,652,762	2,471,008	2,342,050	2,339,257	1,948,167	1,992,187	6.56%
YoY %	10.04%	7.36%	5.51%	0.12%	20.07%	-2.21%	-	-
Horiz. %	146.52%	133.16%	124.03%	117.56%	117.42%	97.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	328,450	422,545	1,176,836	1,349,890	650,771	607,516	1,047,744	-17.56%
YoY %	-22.27%	-64.09%	-12.82%	107.43%	7.12%	-42.02%	-	-
Horiz. %	31.35%	40.33%	112.32%	128.84%	62.11%	57.98%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Dividend
Div	327,187	419,216	450,140	326,391	170,383	1,049,323	278,655	2.70%
YoY %	-21.95%	-6.87%	37.91%	91.56%	-83.76%	276.57%	-	-
Horiz. %	117.42%	150.44%	161.54%	117.13%	61.14%	376.57%	100.00%	-
Div Payout %	93.84%	111.59%	96.90%	99.46%	123.43%	407.54%	91.71%	-
YoY %	-15.91%	15.16%	-2.57%	-19.42%	-69.71%	344.38%	-	-
Horiz. %	102.32%	121.68%	105.66%	108.45%	134.59%	444.38%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Equity
Net Worth	328,450	422,545	1,176,836	1,349,890	650,771	607,516	1,047,744	-17.56%
YoY %	-22.27%	-64.09%	-12.82%	107.43%	7.12%	-42.02%	-	-
Horiz. %	31.35%	40.33%	112.32%	128.84%	62.11%	57.98%	100.00%	-
NOSH	1,263,271	1,280,442	1,225,871	1,007,381	845,157	646,294	557,311	14.59%
YoY %	-1.34%	4.45%	21.69%	19.19%	30.77%	15.97%	-	-
Horiz. %	226.67%	229.75%	219.96%	180.76%	151.65%	115.97%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Ratio Analysis
NP Margin	10.94%	12.60%	15.90%	12.29%	5.57%	11.67%	13.23%	-
YoY %	-13.17%	-20.75%	29.37%	120.65%	-52.27%	-11.79%	-	-
Horiz. %	82.69%	95.24%	120.18%	92.89%	42.10%	88.21%	100.00%	-
ROE	106.15%	88.91%	39.47%	24.31%	21.21%	42.38%	29.00%	-
YoY %	19.39%	125.26%	62.36%	14.62%	-49.95%	46.14%	-	-
Horiz. %	366.03%	306.59%	136.10%	83.83%	73.14%	146.14%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Per Share
RPS	259.47	237.05	239.69	265.06	293.12	341.28	411.98	-7.40%
YoY %	9.46%	-1.10%	-9.57%	-9.57%	-14.11%	-17.16%	-	-
Horiz. %	62.98%	57.54%	58.18%	64.34%	71.15%	82.84%	100.00%	-
EPS	27.60	29.05	37.89	32.58	16.33	39.84	54.52	-10.71%
YoY %	-4.99%	-23.33%	16.30%	99.51%	-59.01%	-26.93%	-	-
Horiz. %	50.62%	53.28%	69.50%	59.76%	29.95%	73.07%	100.00%	-
DPS	25.90	32.74	36.72	32.40	20.16	162.36	50.00	-10.37%
YoY %	-20.89%	-10.84%	13.33%	60.71%	-87.58%	224.72%	-	-
Horiz. %	51.80%	65.48%	73.44%	64.80%	40.32%	324.72%	100.00%	-
NAPS	0.26	0.33	0.96	1.34	0.77	0.94	1.88	-28.06%
YoY %	-21.21%	-65.62%	-28.36%	74.03%	-18.09%	-50.00%	-	-
Horiz. %	13.83%	17.55%	51.06%	71.28%	40.96%	50.00%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,086,904
RPS	242.62	224.67	217.49	197.65	183.37	163.26	169.95	6.10%
YoY %	7.99%	3.30%	10.04%	7.79%	12.32%	-3.94%	-	-
Horiz. %	142.76%	132.20%	127.97%	116.30%	107.90%	96.06%	100.00%	-
EPS	25.81	27.81	34.38	24.29	10.22	19.06	22.49	2.31%
YoY %	-7.19%	-19.11%	41.54%	137.67%	-46.38%	-15.25%	-	-
Horiz. %	114.76%	123.65%	152.87%	108.00%	45.44%	84.75%	100.00%	-
DPS	24.22	31.03	33.32	24.16	12.61	77.67	20.63	2.70%
YoY %	-21.95%	-6.87%	37.91%	91.59%	-83.76%	276.49%	-	-
Horiz. %	117.40%	150.41%	161.51%	117.11%	61.12%	376.49%	100.00%	-
NAPS	0.2431	0.3128	0.8711	0.9992	0.4817	0.4497	0.7755	-17.56%
YoY %	-22.28%	-64.09%	-12.82%	107.43%	7.12%	-42.01%	-	-
Horiz. %	31.35%	40.34%	112.33%	128.85%	62.11%	57.99%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	30/04/03	30/04/02	-
Price	4.54	4.38	4.75	3.93	4.28	3.07	3.83	-
P/RPS	1.75	1.85	1.98	1.48	1.46	0.90	0.93	11.10%
YoY %	-5.41%	-6.57%	33.78%	1.37%	62.22%	-3.23%	-	-
Horiz. %	188.17%	198.92%	212.90%	159.14%	156.99%	96.77%	100.00%	-
P/EPS	16.45	14.93	12.54	12.06	26.20	7.71	7.02	15.23%
YoY %	10.18%	19.06%	3.98%	-53.97%	239.82%	9.83%	-	-
Horiz. %	234.33%	212.68%	178.63%	171.79%	373.22%	109.83%	100.00%	-
EY	6.08	6.70	7.98	8.29	3.82	12.98	14.23	-13.20%
YoY %	-9.25%	-16.04%	-3.74%	117.02%	-70.57%	-8.78%	-	-
Horiz. %	42.73%	47.08%	56.08%	58.26%	26.84%	91.22%	100.00%	-
DY	5.70	7.47	7.73	8.24	4.71	52.89	13.05	-12.88%
YoY %	-23.69%	-3.36%	-6.19%	74.95%	-91.09%	305.29%	-	-
Horiz. %	43.68%	57.24%	59.23%	63.14%	36.09%	405.29%	100.00%	-
P/NAPS	17.46	13.27	4.95	2.93	5.56	3.27	2.04	42.97%
YoY %	31.57%	168.08%	68.94%	-47.30%	70.03%	60.29%	-	-
Horiz. %	855.88%	650.49%	242.65%	143.63%	272.55%	160.29%	100.00%	-

	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	CAGR
Price Multiplier on Announcement Date
Date	18/06/08	28/06/07	19/06/06	13/06/05	18/06/04	20/06/03	20/06/02	-
Price	4.38	5.18	4.60	3.99	4.17	3.50	1.70	-
P/RPS	1.69	2.19	1.92	1.51	1.42	1.03	0.41	26.59%
YoY %	-22.83%	14.06%	27.15%	6.34%	37.86%	151.22%	-	-
Horiz. %	412.20%	534.15%	468.29%	368.29%	346.34%	251.22%	100.00%	-
P/EPS	15.87	17.65	12.14	12.25	25.53	8.79	3.12	31.10%
YoY %	-10.08%	45.39%	-0.90%	-52.02%	190.44%	181.73%	-	-
Horiz. %	508.65%	565.71%	389.10%	392.63%	818.27%	281.73%	100.00%	-
EY	6.30	5.66	8.24	8.16	3.92	11.38	32.07	-23.73%
YoY %	11.31%	-31.31%	0.98%	108.16%	-65.55%	-64.52%	-	-
Horiz. %	19.64%	17.65%	25.69%	25.44%	12.22%	35.48%	100.00%	-
DY	5.91	6.32	7.98	8.12	4.83	46.39	29.41	-23.44%
YoY %	-6.49%	-20.80%	-1.72%	68.12%	-89.59%	57.74%	-	-
Horiz. %	20.10%	21.49%	27.13%	27.61%	16.42%	157.74%	100.00%	-
P/NAPS	16.85	15.70	4.79	2.98	5.42	3.72	0.90	62.87%
YoY %	7.32%	227.77%	60.74%	-45.02%	45.70%	313.33%	-	-
Horiz. %	1,872.22%	1,744.44%	532.22%	331.11%	602.22%	413.33%	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