[SPTOTO] YoY TTM Result on 30-Apr-2007 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

28-Jun-2007

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

30-Apr-2007 [#4]

Profit Trend

QoQ- -10.6%

YoY- -15.0%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
TTM Result
Revenue	3,392,323	3,695,686	3,277,777	3,034,356	2,938,322	2,670,215	2,476,559	5.38%
YoY %	-8.21%	12.75%	8.02%	3.27%	10.04%	7.82%	-	-
Horiz. %	136.98%	149.23%	132.35%	122.52%	118.65%	107.82%	100.00%	-
PBT	546,155	585,328	502,627	545,793	568,092	488,392	436,891	3.78%
YoY %	-6.69%	16.45%	-7.91%	-3.93%	16.32%	11.79%	-	-
Horiz. %	125.01%	133.98%	115.05%	124.93%	130.03%	111.79%	100.00%	-
Tax	-159,740	-167,068	-143,878	-162,275	-122,140	-153,337	-302,849	-10.10%
YoY %	4.39%	-16.12%	11.34%	-32.86%	20.35%	49.37%	-	-
Horiz. %	52.75%	55.17%	47.51%	53.58%	40.33%	50.63%	100.00%	-
NP	386,415	418,260	358,749	383,518	445,952	335,055	134,042	19.28%
YoY %	-7.61%	16.59%	-6.46%	-14.00%	33.10%	149.96%	-	-
Horiz. %	288.28%	312.04%	267.64%	286.12%	332.70%	249.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	381,742	410,493	348,663	376,578	443,031	335,055	134,042	19.04%
YoY %	-7.00%	17.73%	-7.41%	-15.00%	32.23%	149.96%	-	-
Horiz. %	284.79%	306.24%	260.11%	280.94%	330.52%	249.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.25%	28.54%	28.63%	29.73%	21.50%	31.40%	69.32%	-
YoY %	2.49%	-0.31%	-3.70%	38.28%	-31.53%	-54.70%	-	-
Horiz. %	42.20%	41.17%	41.30%	42.89%	31.02%	45.30%	100.00%	-
Total Cost	3,005,908	3,277,426	2,919,028	2,650,838	2,492,370	2,335,160	2,342,517	4.24%
YoY %	-8.28%	12.28%	10.12%	6.36%	6.73%	-0.31%	-	-
Horiz. %	128.32%	139.91%	124.61%	113.16%	106.40%	99.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	441,245	477,220	327,083	422,702	1,198,141	880,392	724,148	-7.92%
YoY %	-7.54%	45.90%	-22.62%	-64.72%	36.09%	21.58%	-	-
Horiz. %	60.93%	65.90%	45.17%	58.37%	165.46%	121.58%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Dividend
Div	730,854	316,572	326,094	423,182	450,924	325,801	182,164	26.04%
YoY %	130.87%	-2.92%	-22.94%	-6.15%	38.40%	78.85%	-	-
Horiz. %	401.21%	173.78%	179.01%	232.31%	247.54%	178.85%	100.00%	-
Div Payout %	191.45%	77.12%	93.53%	112.38%	101.78%	97.24%	135.90%	-
YoY %	148.25%	-17.55%	-16.77%	10.41%	4.67%	-28.45%	-	-
Horiz. %	140.88%	56.75%	68.82%	82.69%	74.89%	71.55%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Equity
Net Worth	441,245	477,220	327,083	422,702	1,198,141	880,392	724,148	-7.92%
YoY %	-7.54%	45.90%	-22.62%	-64.72%	36.09%	21.58%	-	-
Horiz. %	60.93%	65.90%	45.17%	58.37%	165.46%	121.58%	100.00%	-
NOSH	1,337,107	1,255,843	1,258,012	1,280,916	1,274,618	1,086,904	940,453	6.03%
YoY %	6.47%	-0.17%	-1.79%	0.49%	17.27%	15.57%	-	-
Horiz. %	142.18%	133.54%	133.77%	136.20%	135.53%	115.57%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Ratio Analysis
NP Margin	11.39%	11.32%	10.94%	12.64%	15.18%	12.55%	5.41%	-
YoY %	0.62%	3.47%	-13.45%	-16.73%	20.96%	131.98%	-	-
Horiz. %	210.54%	209.24%	202.22%	233.64%	280.59%	231.98%	100.00%	-
ROE	86.51%	86.02%	106.60%	89.09%	36.98%	38.06%	18.51%	-
YoY %	0.57%	-19.31%	19.65%	140.91%	-2.84%	105.62%	-	-
Horiz. %	467.37%	464.72%	575.90%	481.31%	199.78%	205.62%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Per Share
RPS	253.71	294.28	260.55	236.89	230.53	245.67	263.34	-0.61%
YoY %	-13.79%	12.95%	9.99%	2.76%	-6.16%	-6.71%	-	-
Horiz. %	96.34%	111.75%	98.94%	89.96%	87.54%	93.29%	100.00%	-
EPS	28.55	32.69	27.72	29.40	34.76	30.83	14.25	12.27%
YoY %	-12.66%	17.93%	-5.71%	-15.42%	12.75%	116.35%	-	-
Horiz. %	200.35%	229.40%	194.53%	206.32%	243.93%	216.35%	100.00%	-
DPS	54.66	25.21	25.80	32.74	35.38	29.98	19.37	18.86%
YoY %	116.82%	-2.29%	-21.20%	-7.46%	18.01%	54.78%	-	-
Horiz. %	282.19%	130.15%	133.20%	169.02%	182.65%	154.78%	100.00%	-
NAPS	0.33	0.38	0.26	0.33	0.94	0.81	0.77	-13.16%
YoY %	-13.16%	46.15%	-21.21%	-64.89%	16.05%	5.19%	-	-
Horiz. %	42.86%	49.35%	33.77%	42.86%	122.08%	105.19%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,280,916
RPS	251.10	273.55	242.62	224.60	217.49	197.65	183.31	5.38%
YoY %	-8.21%	12.75%	8.02%	3.27%	10.04%	7.82%	-	-
Horiz. %	136.98%	149.23%	132.36%	122.52%	118.65%	107.82%	100.00%	-
EPS	28.26	30.38	25.81	27.87	32.79	24.80	9.92	19.05%
YoY %	-6.98%	17.71%	-7.39%	-15.00%	32.22%	150.00%	-	-
Horiz. %	284.88%	306.25%	260.18%	280.95%	330.54%	250.00%	100.00%	-
DPS	54.10	23.43	24.14	31.32	33.38	24.12	13.48	26.04%
YoY %	130.90%	-2.94%	-22.92%	-6.17%	38.39%	78.93%	-	-
Horiz. %	401.34%	173.81%	179.08%	232.34%	247.63%	178.93%	100.00%	-
NAPS	0.3266	0.3532	0.2421	0.3129	0.8869	0.6517	0.536	-7.92%
YoY %	-7.53%	45.89%	-22.63%	-64.72%	36.09%	21.59%	-	-
Horiz. %	60.93%	65.90%	45.17%	58.38%	165.47%	121.59%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	-
Price	4.47	4.38	4.54	4.38	4.75	3.93	4.28	-
P/RPS	1.76	1.49	1.74	1.85	2.06	1.60	1.63	1.28%
YoY %	18.12%	-14.37%	-5.95%	-10.19%	28.75%	-1.84%	-	-
Horiz. %	107.98%	91.41%	106.75%	113.50%	126.38%	98.16%	100.00%	-
P/EPS	15.66	13.40	16.38	14.90	13.67	12.75	30.03	-10.27%
YoY %	16.87%	-18.19%	9.93%	9.00%	7.22%	-57.54%	-	-
Horiz. %	52.15%	44.62%	54.55%	49.62%	45.52%	42.46%	100.00%	-
EY	6.39	7.46	6.10	6.71	7.32	7.84	3.33	11.46%
YoY %	-14.34%	22.30%	-9.09%	-8.33%	-6.63%	135.44%	-	-
Horiz. %	191.89%	224.02%	183.18%	201.50%	219.82%	235.44%	100.00%	-
DY	12.23	5.76	5.68	7.47	7.45	7.63	4.53	17.99%
YoY %	112.33%	1.41%	-23.96%	0.27%	-2.36%	68.43%	-	-
Horiz. %	269.98%	127.15%	125.39%	164.90%	164.46%	168.43%	100.00%	-
P/NAPS	13.55	11.53	17.46	13.27	5.05	4.85	5.56	15.99%
YoY %	17.52%	-33.96%	31.57%	162.77%	4.12%	-12.77%	-	-
Horiz. %	243.71%	207.37%	314.03%	238.67%	90.83%	87.23%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	18/06/10	15/06/09	18/06/08	28/06/07	19/06/06	13/06/05	18/06/04	-
Price	4.33	4.41	4.38	5.18	4.60	3.99	4.17	-
P/RPS	1.71	1.50	1.68	2.19	2.00	1.62	1.58	1.32%
YoY %	14.00%	-10.71%	-23.29%	9.50%	23.46%	2.53%	-	-
Horiz. %	108.23%	94.94%	106.33%	138.61%	126.58%	102.53%	100.00%	-
P/EPS	15.17	13.49	15.80	17.62	13.23	12.94	29.26	-10.36%
YoY %	12.45%	-14.62%	-10.33%	33.18%	2.24%	-55.78%	-	-
Horiz. %	51.85%	46.10%	54.00%	60.22%	45.22%	44.22%	100.00%	-
EY	6.59	7.41	6.33	5.68	7.56	7.73	3.42	11.54%
YoY %	-11.07%	17.06%	11.44%	-24.87%	-2.20%	126.02%	-	-
Horiz. %	192.69%	216.67%	185.09%	166.08%	221.05%	226.02%	100.00%	-
DY	12.62	5.72	5.89	6.32	7.69	7.51	4.65	18.09%
YoY %	120.63%	-2.89%	-6.80%	-17.82%	2.40%	61.51%	-	-
Horiz. %	271.40%	123.01%	126.67%	135.91%	165.38%	161.51%	100.00%	-
P/NAPS	13.12	11.61	16.85	15.70	4.89	4.93	5.42	15.86%
YoY %	13.01%	-31.10%	7.32%	221.06%	-0.81%	-9.04%	-	-
Horiz. %	242.07%	214.21%	310.89%	289.67%	90.22%	90.96%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

283

MPI

MALAYSIAN PACIFIC INDUSTRIES

282

HLIND

HONG LEONG INDUSTRIES BHD

274

JCY

JCY INTERNATIONAL BERHAD

208

PBBANK

PUBLIC BANK BHD

133

GENTING

GENTING BHD

124

YTLPOWR

YTL POWER INTERNATIONAL BHD

100

GENM

GENTING MALAYSIA BERHAD

100

INARI

INARI AMERTRON BERHAD

100

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More