[SPTOTO] YoY 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- -14.8%

YoY- 183.12%

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
Quarter Result
Revenue	866,831	829,361	791,604	723,400	634,865	619,145	566,914	7.32%
YoY %	4.52%	4.77%	9.43%	13.95%	2.54%	9.21%	-	-
Horiz. %	152.90%	146.29%	139.63%	127.60%	111.99%	109.21%	100.00%	-
PBT	93,929	149,133	130,467	114,234	100,306	85,980	105,031	-1.84%
YoY %	-37.02%	14.31%	14.21%	13.89%	16.66%	-18.14%	-	-
Horiz. %	89.43%	141.99%	124.22%	108.76%	95.50%	81.86%	100.00%	-
Tax	-28,079	-56,601	7,201	-34,890	-195,762	-35,406	-29,754	-0.96%
YoY %	50.39%	-886.02%	120.64%	82.18%	-452.91%	-19.00%	-	-
Horiz. %	94.37%	190.23%	-24.20%	117.26%	657.94%	119.00%	100.00%	-
NP	65,850	92,532	137,668	79,344	-95,456	50,574	75,277	-2.20%
YoY %	-28.84%	-32.79%	73.51%	183.12%	-288.75%	-32.82%	-	-
Horiz. %	87.48%	122.92%	182.88%	105.40%	-126.81%	67.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,762	92,226	136,894	79,344	-95,456	50,574	75,277	-3.50%
YoY %	-34.12%	-32.63%	72.53%	183.12%	-288.75%	-32.82%	-	-
Horiz. %	80.72%	122.52%	181.85%	105.40%	-126.81%	67.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.89%	37.95%	-5.52%	30.54%	195.16%	41.18%	28.33%	-
YoY %	-21.24%	787.50%	-118.07%	-84.35%	373.92%	45.36%	-	-
Horiz. %	105.51%	133.96%	-19.48%	107.80%	688.88%	145.36%	100.00%	-
Total Cost	800,981	736,829	653,936	644,056	730,321	568,571	491,637	8.46%
YoY %	8.71%	12.68%	1.53%	-11.81%	28.45%	15.65%	-	-
Horiz. %	162.92%	149.87%	133.01%	131.00%	148.55%	115.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	327,083	422,702	1,198,141	880,392	724,148	682,059	1,047,525	-17.61%
YoY %	-22.62%	-64.72%	36.09%	21.58%	6.17%	-34.89%	-	-
Horiz. %	31.22%	40.35%	114.38%	84.04%	69.13%	65.11%	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	83,783	70,194	137,658	86,082	135,425	146,280	139,298	-8.11%
YoY %	19.36%	-49.01%	59.91%	-36.44%	-7.42%	5.01%	-	-
Horiz. %	60.15%	50.39%	98.82%	61.80%	97.22%	105.01%	100.00%	-
Div Payout %	137.89%	76.11%	100.56%	108.49%	0.00%	289.24%	185.05%	-
YoY %	81.17%	-24.31%	-7.31%	0.00%	0.00%	56.30%	-	-
Horiz. %	74.51%	41.13%	54.34%	58.63%	0.00%	156.30%	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	327,083	422,702	1,198,141	880,392	724,148	682,059	1,047,525	-17.61%
YoY %	-22.62%	-64.72%	36.09%	21.58%	6.17%	-34.89%	-	-
Horiz. %	31.22%	40.35%	114.38%	84.04%	69.13%	65.11%	100.00%	-
NOSH	1,258,012	1,280,916	1,274,618	1,086,904	940,453	725,595	557,194	14.52%
YoY %	-1.79%	0.49%	17.27%	15.57%	29.61%	30.22%	-	-
Horiz. %	225.78%	229.89%	228.76%	195.07%	168.78%	130.22%	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	7.60%	11.16%	17.39%	10.97%	-15.04%	8.17%	13.28%	-
YoY %	-31.90%	-35.83%	58.52%	172.94%	-284.09%	-38.48%	-	-
Horiz. %	57.23%	84.04%	130.95%	82.61%	-113.25%	61.52%	100.00%	-
ROE	18.58%	21.82%	11.43%	9.01%	-13.18%	7.41%	7.19%	-
YoY %	-14.85%	90.90%	26.86%	168.36%	-277.87%	3.06%	-	-
Horiz. %	258.41%	303.48%	158.97%	125.31%	-183.31%	103.06%	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	68.90	64.75	62.11	66.56	67.51	85.33	101.74	-6.28%
YoY %	6.41%	4.25%	-6.69%	-1.41%	-20.88%	-16.13%	-	-
Horiz. %	67.72%	63.64%	61.05%	65.42%	66.36%	83.87%	100.00%	-
EPS	4.83	7.20	10.74	7.30	-10.15	6.97	13.51	-15.74%
YoY %	-32.92%	-32.96%	47.12%	171.92%	-245.62%	-48.41%	-	-
Horiz. %	35.75%	53.29%	79.50%	54.03%	-75.13%	51.59%	100.00%	-
DPS	6.66	5.48	10.80	7.92	14.40	20.16	25.00	-19.76%
YoY %	21.53%	-49.26%	36.36%	-45.00%	-28.57%	-19.36%	-	-
Horiz. %	26.64%	21.92%	43.20%	31.68%	57.60%	80.64%	100.00%	-
NAPS	0.26	0.33	0.94	0.81	0.77	0.94	1.88	-28.06%
YoY %	-21.21%	-64.89%	16.05%	5.19%	-18.09%	-50.00%	-	-
Horiz. %	13.83%	17.55%	50.00%	43.09%	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	64.16	61.39	58.59	53.55	46.99	45.83	41.96	7.32%
YoY %	4.51%	4.78%	9.41%	13.96%	2.53%	9.22%	-	-
Horiz. %	152.91%	146.31%	139.63%	127.62%	111.99%	109.22%	100.00%	-
EPS	4.50	6.83	10.13	5.87	-7.07	3.74	5.57	-3.48%
YoY %	-34.11%	-32.58%	72.57%	183.03%	-289.04%	-32.85%	-	-
Horiz. %	80.79%	122.62%	181.87%	105.39%	-126.93%	67.15%	100.00%	-
DPS	6.20	5.20	10.19	6.37	10.02	10.83	10.31	-8.11%
YoY %	19.23%	-48.97%	59.97%	-36.43%	-7.48%	5.04%	-	-
Horiz. %	60.14%	50.44%	98.84%	61.78%	97.19%	105.04%	100.00%	-
NAPS	0.2421	0.3129	0.8869	0.6517	0.536	0.5049	0.7754	-17.62%
YoY %	-22.63%	-64.72%	36.09%	21.59%	6.16%	-34.89%	-	-
Horiz. %	31.22%	40.35%	114.38%	84.05%	69.13%	65.11%	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	6.59	6.76	7.65	5.90	6.34	3.60	3.76	9.79%
YoY %	-2.51%	-11.63%	29.66%	-6.94%	76.11%	-4.26%	-	-
Horiz. %	175.27%	179.79%	203.46%	156.91%	168.62%	95.74%	100.00%	-
P/EPS	94.00	60.83	44.23	53.84	-42.17	44.05	28.35	22.09%
YoY %	54.53%	37.53%	-17.85%	227.67%	-195.73%	55.38%	-	-
Horiz. %	331.57%	214.57%	156.01%	189.91%	-148.75%	155.38%	100.00%	-
EY	1.06	1.64	2.26	1.86	-2.37	2.27	3.53	-18.15%
YoY %	-35.37%	-27.43%	21.51%	178.48%	-204.41%	-35.69%	-	-
Horiz. %	30.03%	46.46%	64.02%	52.69%	-67.14%	64.31%	100.00%	-
DY	1.47	1.25	2.27	2.02	3.36	6.57	6.53	-21.98%
YoY %	17.60%	-44.93%	12.38%	-39.88%	-48.86%	0.61%	-	-
Horiz. %	22.51%	19.14%	34.76%	30.93%	51.45%	100.61%	100.00%	-
P/NAPS	17.46	13.27	5.05	4.85	5.56	3.27	2.04	42.97%
YoY %	31.57%	162.77%	4.12%	-12.77%	70.03%	60.29%	-	-
Horiz. %	855.88%	650.49%	247.55%	237.75%	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	6.36	8.00	7.41	5.99	6.18	4.10	1.67	24.94%
YoY %	-20.50%	7.96%	23.71%	-3.07%	50.73%	145.51%	-	-
Horiz. %	380.84%	479.04%	443.71%	358.68%	370.06%	245.51%	100.00%	-
P/EPS	90.68	71.94	42.83	54.66	-41.08	50.22	12.58	38.94%
YoY %	26.05%	67.97%	-21.64%	233.06%	-181.80%	299.21%	-	-
Horiz. %	720.83%	571.86%	340.46%	434.50%	-326.55%	399.21%	100.00%	-
EY	1.10	1.39	2.33	1.83	-2.43	1.99	7.95	-28.06%
YoY %	-20.86%	-40.34%	27.32%	175.31%	-222.11%	-74.97%	-	-
Horiz. %	13.84%	17.48%	29.31%	23.02%	-30.57%	25.03%	100.00%	-
DY	1.52	1.06	2.35	1.98	3.45	5.76	14.71	-31.47%
YoY %	43.40%	-54.89%	18.69%	-42.61%	-40.10%	-60.84%	-	-
Horiz. %	10.33%	7.21%	15.98%	13.46%	23.45%	39.16%	100.00%	-
P/NAPS	16.85	15.70	4.89	4.93	5.42	3.72	0.90	62.87%
YoY %	7.32%	221.06%	-0.81%	-9.04%	45.70%	313.33%	-	-
Horiz. %	1,872.22%	1,744.44%	543.33%	547.78%	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