[SPTOTO] YoY TTM 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- 109.08%

YoY- 149.96%

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
TTM Result
Revenue	3,277,777	3,034,356	2,938,322	2,670,215	2,476,559	2,206,470	2,294,084	6.12%
YoY %	8.02%	3.27%	10.04%	7.82%	12.24%	-3.82%	-	-
Horiz. %	142.88%	132.27%	128.08%	116.40%	107.95%	96.18%	100.00%	-
PBT	502,627	545,793	568,092	488,392	436,891	394,720	425,310	2.82%
YoY %	-7.91%	-3.93%	16.32%	11.79%	10.68%	-7.19%	-	-
Horiz. %	118.18%	128.33%	133.57%	114.83%	102.72%	92.81%	100.00%	-
Tax	-143,878	-162,275	-122,140	-153,337	-302,849	-136,073	-122,690	2.68%
YoY %	11.34%	-32.86%	20.35%	49.37%	-122.56%	-10.91%	-	-
Horiz. %	117.27%	132.26%	99.55%	124.98%	246.84%	110.91%	100.00%	-
NP	358,749	383,518	445,952	335,055	134,042	258,647	302,620	2.87%
YoY %	-6.46%	-14.00%	33.10%	149.96%	-48.18%	-14.53%	-	-
Horiz. %	118.55%	126.73%	147.36%	110.72%	44.29%	85.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	348,663	376,578	443,031	335,055	134,042	258,647	302,620	2.38%
YoY %	-7.41%	-15.00%	32.23%	149.96%	-48.18%	-14.53%	-	-
Horiz. %	115.21%	124.44%	146.40%	110.72%	44.29%	85.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.63%	29.73%	21.50%	31.40%	69.32%	34.47%	28.85%	-
YoY %	-3.70%	38.28%	-31.53%	-54.70%	101.10%	19.48%	-	-
Horiz. %	99.24%	103.05%	74.52%	108.84%	240.28%	119.48%	100.00%	-
Total Cost	2,919,028	2,650,838	2,492,370	2,335,160	2,342,517	1,947,823	1,991,464	6.57%
YoY %	10.12%	6.36%	6.73%	-0.31%	20.26%	-2.19%	-	-
Horiz. %	146.58%	133.11%	125.15%	117.26%	117.63%	97.81%	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	326,094	423,182	450,924	325,801	182,164	944,615	200,651	8.42%
YoY %	-22.94%	-6.15%	38.40%	78.85%	-80.72%	370.78%	-	-
Horiz. %	162.52%	210.90%	224.73%	162.37%	90.79%	470.78%	100.00%	-
Div Payout %	93.53%	112.38%	101.78%	97.24%	135.90%	365.21%	66.30%	-
YoY %	-16.77%	10.41%	4.67%	-28.45%	-62.79%	450.84%	-	-
Horiz. %	141.07%	169.50%	153.51%	146.67%	204.98%	550.84%	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	10.94%	12.64%	15.18%	12.55%	5.41%	11.72%	13.19%	-
YoY %	-13.45%	-16.73%	20.96%	131.98%	-53.84%	-11.14%	-	-
Horiz. %	82.94%	95.83%	115.09%	95.15%	41.02%	88.86%	100.00%	-
ROE	106.60%	89.09%	36.98%	38.06%	18.51%	37.92%	28.89%	-
YoY %	19.65%	140.91%	-2.84%	105.62%	-51.19%	31.26%	-	-
Horiz. %	368.99%	308.38%	128.00%	131.74%	64.07%	131.26%	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	260.55	236.89	230.53	245.67	263.34	304.09	411.72	-7.33%
YoY %	9.99%	2.76%	-6.16%	-6.71%	-13.40%	-26.14%	-	-
Horiz. %	63.28%	57.54%	55.99%	59.67%	63.96%	73.86%	100.00%	-
EPS	27.72	29.40	34.76	30.83	14.25	35.65	54.31	-10.59%
YoY %	-5.71%	-15.42%	12.75%	116.35%	-60.03%	-34.36%	-	-
Horiz. %	51.04%	54.13%	64.00%	56.77%	26.24%	65.64%	100.00%	-
DPS	25.80	32.74	35.38	29.98	19.37	130.18	36.00	-5.39%
YoY %	-21.20%	-7.46%	18.01%	54.78%	-85.12%	261.61%	-	-
Horiz. %	71.67%	90.94%	98.28%	83.28%	53.81%	361.61%	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	242.62	224.60	217.49	197.65	183.31	163.32	169.81	6.12%
YoY %	8.02%	3.27%	10.04%	7.82%	12.24%	-3.82%	-	-
Horiz. %	142.88%	132.27%	128.08%	116.39%	107.95%	96.18%	100.00%	-
EPS	25.81	27.87	32.79	24.80	9.92	19.14	22.40	2.38%
YoY %	-7.39%	-15.00%	32.22%	150.00%	-48.17%	-14.55%	-	-
Horiz. %	115.22%	124.42%	146.38%	110.71%	44.29%	85.45%	100.00%	-
DPS	24.14	31.32	33.38	24.12	13.48	69.92	14.85	8.42%
YoY %	-22.92%	-6.17%	38.39%	78.93%	-80.72%	370.84%	-	-
Horiz. %	162.56%	210.91%	224.78%	162.42%	90.77%	470.84%	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	1.74	1.85	2.06	1.60	1.63	1.01	0.93	10.99%
YoY %	-5.95%	-10.19%	28.75%	-1.84%	61.39%	8.60%	-	-
Horiz. %	187.10%	198.92%	221.51%	172.04%	175.27%	108.60%	100.00%	-
P/EPS	16.38	14.90	13.67	12.75	30.03	8.61	7.05	15.07%
YoY %	9.93%	9.00%	7.22%	-57.54%	248.78%	22.13%	-	-
Horiz. %	232.34%	211.35%	193.90%	180.85%	425.96%	122.13%	100.00%	-
EY	6.10	6.71	7.32	7.84	3.33	11.61	14.18	-13.10%
YoY %	-9.09%	-8.33%	-6.63%	135.44%	-71.32%	-18.12%	-	-
Horiz. %	43.02%	47.32%	51.62%	55.29%	23.48%	81.88%	100.00%	-
DY	5.68	7.47	7.45	7.63	4.53	42.41	9.40	-8.04%
YoY %	-23.96%	0.27%	-2.36%	68.43%	-89.32%	351.17%	-	-
Horiz. %	60.43%	79.47%	79.26%	81.17%	48.19%	451.17%	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	1.68	2.19	2.00	1.62	1.58	1.15	0.41	26.47%
YoY %	-23.29%	9.50%	23.46%	2.53%	37.39%	180.49%	-	-
Horiz. %	409.76%	534.15%	487.80%	395.12%	385.37%	280.49%	100.00%	-
P/EPS	15.80	17.62	13.23	12.94	29.26	9.82	3.13	30.94%
YoY %	-10.33%	33.18%	2.24%	-55.78%	197.96%	213.74%	-	-
Horiz. %	504.79%	562.94%	422.68%	413.42%	934.82%	313.74%	100.00%	-
EY	6.33	5.68	7.56	7.73	3.42	10.18	31.95	-23.62%
YoY %	11.44%	-24.87%	-2.20%	126.02%	-66.40%	-68.14%	-	-
Horiz. %	19.81%	17.78%	23.66%	24.19%	10.70%	31.86%	100.00%	-
DY	5.89	6.32	7.69	7.51	4.65	37.20	21.18	-19.19%
YoY %	-6.80%	-17.82%	2.40%	61.51%	-87.50%	75.64%	-	-
Horiz. %	27.81%	29.84%	36.31%	35.46%	21.95%	175.64%	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