[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 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