[SPTOTO] YoY TTM Result on 31-Jan-2006 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

10-Mar-2006

Admission Sponsor

Sponsor

Financial Year

30-Apr-2006

Quarter

31-Jan-2006 [#3]

Profit Trend

QoQ- 1.12%

YoY- 140.54%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
TTM Result
Revenue	3,692,184	3,240,307	2,996,599	2,870,118	2,581,680	2,460,839	2,152,290	9.40%
YoY %	13.95%	8.13%	4.41%	11.17%	4.91%	14.34%	-	-
Horiz. %	171.55%	150.55%	139.23%	133.35%	119.95%	114.34%	100.00%	-
PBT	528,444	557,831	527,127	551,859	474,464	422,565	412,276	4.22%
YoY %	-5.27%	5.82%	-4.48%	16.31%	12.28%	2.50%	-	-
Horiz. %	128.18%	135.31%	127.86%	133.86%	115.08%	102.50%	100.00%	-
Tax	-154,152	-172,400	-98,473	-164,231	-314,209	-142,493	-130,152	2.85%
YoY %	10.58%	-75.07%	40.04%	47.73%	-120.51%	-9.48%	-	-
Horiz. %	118.44%	132.46%	75.66%	126.18%	241.42%	109.48%	100.00%	-
NP	374,292	385,431	428,654	387,628	160,255	280,072	282,124	4.81%
YoY %	-2.89%	-10.08%	10.58%	141.88%	-42.78%	-0.73%	-	-
Horiz. %	132.67%	136.62%	151.94%	137.40%	56.80%	99.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	364,006	380,127	421,246	385,481	160,255	280,072	282,124	4.33%
YoY %	-4.24%	-9.76%	9.28%	140.54%	-42.78%	-0.73%	-	-
Horiz. %	129.02%	134.74%	149.31%	136.64%	56.80%	99.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.17%	30.91%	18.68%	29.76%	66.22%	33.72%	31.57%	-
YoY %	-5.63%	65.47%	-37.23%	-55.06%	96.38%	6.81%	-	-
Horiz. %	92.40%	97.91%	59.17%	94.27%	209.76%	106.81%	100.00%	-
Total Cost	3,317,892	2,854,876	2,567,945	2,482,490	2,421,425	2,180,767	1,870,166	10.01%
YoY %	16.22%	11.17%	3.44%	2.52%	11.04%	16.61%	-	-
Horiz. %	177.41%	152.65%	137.31%	132.74%	129.48%	116.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	439,705	365,414	518,048	1,006,718	774,469	855,608	613,262	-5.38%
YoY %	20.33%	-29.46%	-48.54%	29.99%	-9.48%	39.52%	-	-
Horiz. %	71.70%	59.59%	84.47%	164.16%	126.29%	139.52%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Dividend
Div	262,213	312,505	490,647	399,348	375,143	193,019	147,309	10.07%
YoY %	-16.09%	-36.31%	22.86%	6.45%	94.36%	31.03%	-	-
Horiz. %	178.00%	212.14%	333.07%	271.10%	254.66%	131.03%	100.00%	-
Div Payout %	72.04%	82.21%	116.48%	103.60%	234.09%	68.92%	52.21%	-
YoY %	-12.37%	-29.42%	12.43%	-55.74%	239.65%	32.01%	-	-
Horiz. %	137.98%	157.46%	223.10%	198.43%	448.36%	132.01%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Equity
Net Worth	439,705	365,414	518,048	1,006,718	774,469	855,608	613,262	-5.38%
YoY %	20.33%	-29.46%	-48.54%	29.99%	-9.48%	39.52%	-	-
Horiz. %	71.70%	59.59%	84.47%	164.16%	126.29%	139.52%	100.00%	-
NOSH	1,256,300	1,260,051	1,295,121	1,258,397	968,087	855,608	689,059	10.51%
YoY %	-0.30%	-2.71%	2.92%	29.99%	13.15%	24.17%	-	-
Horiz. %	182.32%	182.87%	187.96%	182.63%	140.49%	124.17%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Ratio Analysis
NP Margin	10.14%	11.89%	14.30%	13.51%	6.21%	11.38%	13.11%	-
YoY %	-14.72%	-16.85%	5.85%	117.55%	-45.43%	-13.20%	-	-
Horiz. %	77.35%	90.69%	109.08%	103.05%	47.37%	86.80%	100.00%	-
ROE	82.78%	104.03%	81.31%	38.29%	20.69%	32.73%	46.00%	-
YoY %	-20.43%	27.94%	112.35%	85.07%	-36.79%	-28.85%	-	-
Horiz. %	179.96%	226.15%	176.76%	83.24%	44.98%	71.15%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Per Share
RPS	293.89	257.16	231.38	228.08	266.68	287.61	312.35	-1.00%
YoY %	14.28%	11.14%	1.45%	-14.47%	-7.28%	-7.92%	-	-
Horiz. %	94.09%	82.33%	74.08%	73.02%	85.38%	92.08%	100.00%	-
EPS	28.97	30.17	32.53	30.63	16.55	32.73	40.94	-5.59%
YoY %	-3.98%	-7.25%	6.20%	85.08%	-49.43%	-20.05%	-	-
Horiz. %	70.76%	73.69%	79.46%	74.82%	40.43%	79.95%	100.00%	-
DPS	20.87	24.62	38.06	31.73	38.75	22.56	21.38	-0.40%
YoY %	-15.23%	-35.31%	19.95%	-18.12%	71.76%	5.52%	-	-
Horiz. %	97.61%	115.15%	178.02%	148.41%	181.24%	105.52%	100.00%	-
NAPS	0.35	0.29	0.40	0.80	0.80	1.00	0.89	-14.39%
YoY %	20.69%	-27.50%	-50.00%	0.00%	-20.00%	12.36%	-	-
Horiz. %	39.33%	32.58%	44.94%	89.89%	89.89%	112.36%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,258,397
RPS	273.29	239.85	221.81	212.44	191.09	182.15	159.31	9.40%
YoY %	13.94%	8.13%	4.41%	11.17%	4.91%	14.34%	-	-
Horiz. %	171.55%	150.56%	139.23%	133.35%	119.95%	114.34%	100.00%	-
EPS	26.94	28.14	31.18	28.53	11.86	20.73	20.88	4.33%
YoY %	-4.26%	-9.75%	9.29%	140.56%	-42.79%	-0.72%	-	-
Horiz. %	129.02%	134.77%	149.33%	136.64%	56.80%	99.28%	100.00%	-
DPS	19.41	23.13	36.32	29.56	27.77	14.29	10.90	10.08%
YoY %	-16.08%	-36.32%	22.87%	6.45%	94.33%	31.10%	-	-
Horiz. %	178.07%	212.20%	333.21%	271.19%	254.77%	131.10%	100.00%	-
NAPS	0.3255	0.2705	0.3835	0.7452	0.5733	0.6333	0.4539	-5.38%
YoY %	20.33%	-29.47%	-48.54%	29.98%	-9.47%	39.52%	-	-
Horiz. %	71.71%	59.59%	84.49%	164.18%	126.31%	139.52%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/09	31/01/08	31/01/07	27/01/06	31/01/05	30/01/04	30/01/03	-
Price	4.18	4.62	4.52	4.60	3.95	4.13	3.27	-
P/RPS	1.42	1.80	1.95	2.02	1.48	1.44	1.05	5.15%
YoY %	-21.11%	-7.69%	-3.47%	36.49%	2.78%	37.14%	-	-
Horiz. %	135.24%	171.43%	185.71%	192.38%	140.95%	137.14%	100.00%	-
P/EPS	14.43	15.31	13.90	15.02	23.86	12.62	7.99	10.34%
YoY %	-5.75%	10.14%	-7.46%	-37.05%	89.06%	57.95%	-	-
Horiz. %	180.60%	191.61%	173.97%	187.98%	298.62%	157.95%	100.00%	-
EY	6.93	6.53	7.20	6.66	4.19	7.93	12.52	-9.37%
YoY %	6.13%	-9.31%	8.11%	58.95%	-47.16%	-36.66%	-	-
Horiz. %	55.35%	52.16%	57.51%	53.19%	33.47%	63.34%	100.00%	-
DY	4.99	5.33	8.42	6.90	9.81	5.46	6.54	-4.40%
YoY %	-6.38%	-36.70%	22.03%	-29.66%	79.67%	-16.51%	-	-
Horiz. %	76.30%	81.50%	128.75%	105.50%	150.00%	83.49%	100.00%	-
P/NAPS	11.94	15.93	11.30	5.75	4.94	4.13	3.67	21.70%
YoY %	-25.05%	40.97%	96.52%	16.40%	19.61%	12.53%	-	-
Horiz. %	325.34%	434.06%	307.90%	156.68%	134.60%	112.53%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Announcement Date
Date	16/03/09	05/03/08	07/03/07	10/03/06	07/03/05	08/03/04	18/03/03	-
Price	4.16	4.36	4.42	4.52	4.15	4.42	3.07	-
P/RPS	1.42	1.70	1.91	1.98	1.56	1.54	0.98	6.37%
YoY %	-16.47%	-10.99%	-3.54%	26.92%	1.30%	57.14%	-	-
Horiz. %	144.90%	173.47%	194.90%	202.04%	159.18%	157.14%	100.00%	-
P/EPS	14.36	14.45	13.59	14.76	25.07	13.50	7.50	11.42%
YoY %	-0.62%	6.33%	-7.93%	-41.12%	85.70%	80.00%	-	-
Horiz. %	191.47%	192.67%	181.20%	196.80%	334.27%	180.00%	100.00%	-
EY	6.97	6.92	7.36	6.78	3.99	7.41	13.34	-10.24%
YoY %	0.72%	-5.98%	8.55%	69.92%	-46.15%	-44.45%	-	-
Horiz. %	52.25%	51.87%	55.17%	50.82%	29.91%	55.55%	100.00%	-
DY	5.02	5.65	8.61	7.02	9.34	5.10	6.96	-5.29%
YoY %	-11.15%	-34.38%	22.65%	-24.84%	83.14%	-26.72%	-	-
Horiz. %	72.13%	81.18%	123.71%	100.86%	134.20%	73.28%	100.00%	-
P/NAPS	11.89	15.03	11.05	5.65	5.19	4.42	3.45	22.87%
YoY %	-20.89%	36.02%	95.58%	8.86%	17.42%	28.12%	-	-
Horiz. %	344.64%	435.65%	320.29%	163.77%	150.43%	128.12%	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 - 5 July 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

952

HLIND

HONG LEONG INDUSTRIES BHD

935

GENTING

GENTING BHD

343

JCY

JCY INTERNATIONAL BERHAD

312

MAYBANK

MALAYAN BANKING BHD

253

SALCON

SALCON BHD

237

YTLPOWR

YTL POWER INTERNATIONAL BHD

233

SAPNRG

SAPURA ENERGY BERHAD

227

GENM

GENTING MALAYSIA BERHAD

222

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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