[SPTOTO] YoY TTM Result on 31-Jul-2003 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

22-Sep-2003

Admission Sponsor

Sponsor

Financial Year

30-Apr-2004

Quarter

31-Jul-2003 [#1]

Profit Trend

QoQ- 3.19%

YoY- -8.61%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	31/07/00	CAGR
TTM Result
Revenue	2,968,065	2,754,043	2,524,685	2,272,976	2,224,713	2,335,398	2,339,972	4.04%
YoY %	7.77%	9.08%	11.07%	2.17%	-4.74%	-0.20%	-	-
Horiz. %	126.84%	117.70%	107.89%	97.14%	95.07%	99.80%	100.00%	-
PBT	553,872	513,483	460,093	406,593	415,760	408,806	380,185	6.46%
YoY %	7.87%	11.60%	13.16%	-2.20%	1.70%	7.53%	-	-
Horiz. %	145.68%	135.06%	121.02%	106.95%	109.36%	107.53%	100.00%	-
Tax	-123,755	-153,134	-312,352	-139,690	-123,720	-119,682	-133,931	-1.30%
YoY %	19.19%	50.97%	-123.60%	-12.91%	-3.37%	10.64%	-	-
Horiz. %	92.40%	114.34%	233.22%	104.30%	92.38%	89.36%	100.00%	-
NP	430,117	360,349	147,741	266,903	292,040	289,124	246,254	9.73%
YoY %	19.36%	143.91%	-44.65%	-8.61%	1.01%	17.41%	-	-
Horiz. %	174.66%	146.33%	60.00%	108.39%	118.59%	117.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	425,060	359,756	147,741	266,903	292,040	289,124	246,254	9.51%
YoY %	18.15%	143.50%	-44.65%	-8.61%	1.01%	17.41%	-	-
Horiz. %	172.61%	146.09%	60.00%	108.39%	118.59%	117.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.34%	29.82%	67.89%	34.36%	29.76%	29.28%	35.23%	-
YoY %	-25.08%	-56.08%	97.58%	15.46%	1.64%	-16.89%	-	-
Horiz. %	63.41%	84.64%	192.71%	97.53%	84.47%	83.11%	100.00%	-
Total Cost	2,537,948	2,393,694	2,376,944	2,006,073	1,932,673	2,046,274	2,093,718	3.25%
YoY %	6.03%	0.70%	18.49%	3.80%	-5.55%	-2.27%	-	-
Horiz. %	121.22%	114.33%	113.53%	95.81%	92.31%	97.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	556,474	991,354	757,495	797,767	339,485	1,063,929	885,142	-7.44%
YoY %	-43.87%	30.87%	-5.05%	134.99%	-68.09%	20.20%	-	-
Horiz. %	62.87%	112.00%	85.58%	90.13%	38.35%	120.20%	100.00%	-

	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	31/07/00	CAGR
Dividend
Div	464,842	356,592	253,927	193,294	200,651	126,766	143,063	21.69%
YoY %	30.36%	40.43%	31.37%	-3.67%	58.28%	-11.39%	-	-
Horiz. %	324.92%	249.26%	177.49%	135.11%	140.25%	88.61%	100.00%	-
Div Payout %	109.36%	99.12%	171.87%	72.42%	68.71%	43.85%	58.10%	-
YoY %	10.33%	-42.33%	137.32%	5.40%	56.69%	-24.53%	-	-
Horiz. %	188.23%	170.60%	295.82%	124.65%	118.26%	75.47%	100.00%	-

	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	31/07/00	CAGR
Equity
Net Worth	556,474	991,354	757,495	797,767	339,485	1,063,929	885,142	-7.44%
YoY %	-43.87%	30.87%	-5.05%	134.99%	-68.09%	20.20%	-	-
Horiz. %	62.87%	112.00%	85.58%	90.13%	38.35%	120.20%	100.00%	-
NOSH	1,294,127	1,139,488	996,704	774,531	556,533	565,919	571,059	14.60%
YoY %	13.57%	14.33%	28.68%	39.17%	-1.66%	-0.90%	-	-
Horiz. %	226.62%	199.54%	174.54%	135.63%	97.46%	99.10%	100.00%	-

	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	31/07/00	CAGR
Ratio Analysis
NP Margin	14.49%	13.08%	5.85%	11.74%	13.13%	12.38%	10.52%	-
YoY %	10.78%	123.59%	-50.17%	-10.59%	6.06%	17.68%	-	-
Horiz. %	137.74%	124.33%	55.61%	111.60%	124.81%	117.68%	100.00%	-
ROE	76.38%	36.29%	19.50%	33.46%	86.02%	27.18%	27.82%	-
YoY %	110.47%	86.10%	-41.72%	-61.10%	216.48%	-2.30%	-	-
Horiz. %	274.55%	130.45%	70.09%	120.27%	309.20%	97.70%	100.00%	-

	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	31/07/00	CAGR
Per Share
RPS	229.35	241.69	253.30	293.46	399.74	412.67	409.76	-9.21%
YoY %	-5.11%	-4.58%	-13.68%	-26.59%	-3.13%	0.71%	-	-
Horiz. %	55.97%	58.98%	61.82%	71.62%	97.55%	100.71%	100.00%	-
EPS	32.85	31.57	14.82	34.46	52.47	51.09	43.12	-4.43%
YoY %	4.05%	113.02%	-56.99%	-34.32%	2.70%	18.48%	-	-
Horiz. %	76.18%	73.21%	34.37%	79.92%	121.68%	118.48%	100.00%	-
DPS	35.92	31.29	25.48	24.96	36.00	22.40	25.00	6.22%
YoY %	14.80%	22.80%	2.08%	-30.67%	60.71%	-10.40%	-	-
Horiz. %	143.68%	125.16%	101.92%	99.84%	144.00%	89.60%	100.00%	-
NAPS	0.43	0.87	0.76	1.03	0.61	1.88	1.55	-19.23%
YoY %	-50.57%	14.47%	-26.21%	68.85%	-67.55%	21.29%	-	-
Horiz. %	27.74%	56.13%	49.03%	66.45%	39.35%	121.29%	100.00%	-

	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	31/07/00	CAGR
Adjusted Per Share Value based on latest NOSH - 774,531
RPS	219.69	203.85	186.88	168.24	164.67	172.86	173.20	4.04%
YoY %	7.77%	9.08%	11.08%	2.17%	-4.74%	-0.20%	-	-
Horiz. %	126.84%	117.70%	107.90%	97.14%	95.08%	99.80%	100.00%	-
EPS	31.46	26.63	10.94	19.76	21.62	21.40	18.23	9.51%
YoY %	18.14%	143.42%	-44.64%	-8.60%	1.03%	17.39%	-	-
Horiz. %	172.57%	146.08%	60.01%	108.39%	118.60%	117.39%	100.00%	-
DPS	34.41	26.39	18.80	14.31	14.85	9.38	10.59	21.69%
YoY %	30.39%	40.37%	31.38%	-3.64%	58.32%	-11.43%	-	-
Horiz. %	324.93%	249.20%	177.53%	135.13%	140.23%	88.57%	100.00%	-
NAPS	0.4119	0.7338	0.5607	0.5905	0.2513	0.7875	0.6552	-7.44%
YoY %	-43.87%	30.87%	-5.05%	134.98%	-68.09%	20.19%	-	-
Horiz. %	62.87%	112.00%	85.58%	90.13%	38.35%	120.19%	100.00%	-

	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	31/07/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/06	29/07/05	30/07/04	31/07/03	31/07/02	31/07/01	31/07/00	-
Price	4.28	4.44	3.62	3.91	1.65	1.86	2.50	-
P/RPS	1.87	1.84	1.43	1.33	0.41	0.45	0.61	20.51%
YoY %	1.63%	28.67%	7.52%	224.39%	-8.89%	-26.23%	-	-
Horiz. %	306.56%	301.64%	234.43%	218.03%	67.21%	73.77%	100.00%	-
P/EPS	13.03	14.06	24.42	11.35	3.14	3.64	5.80	14.43%
YoY %	-7.33%	-42.42%	115.15%	261.46%	-13.74%	-37.24%	-	-
Horiz. %	224.66%	242.41%	421.03%	195.69%	54.14%	62.76%	100.00%	-
EY	7.67	7.11	4.09	8.81	31.80	27.47	17.25	-12.63%
YoY %	7.88%	73.84%	-53.58%	-72.30%	15.76%	59.25%	-	-
Horiz. %	44.46%	41.22%	23.71%	51.07%	184.35%	159.25%	100.00%	-
DY	8.39	7.05	7.04	6.38	21.82	12.04	10.00	-2.88%
YoY %	19.01%	0.14%	10.34%	-70.76%	81.23%	20.40%	-	-
Horiz. %	83.90%	70.50%	70.40%	63.80%	218.20%	120.40%	100.00%	-
P/NAPS	9.95	5.10	4.76	3.80	2.70	0.99	1.61	35.44%
YoY %	95.10%	7.14%	25.26%	40.74%	172.73%	-38.51%	-	-
Horiz. %	618.01%	316.77%	295.65%	236.02%	167.70%	61.49%	100.00%	-

	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	31/07/00	CAGR
Price Multiplier on Announcement Date
Date	06/09/06	13/09/05	13/09/04	22/09/03	18/09/02	21/09/01	19/09/00	-
Price	4.34	4.40	3.64	4.05	1.47	1.75	2.19	-
P/RPS	1.89	1.82	1.44	1.38	0.37	0.42	0.53	23.59%
YoY %	3.85%	26.39%	4.35%	272.97%	-11.90%	-20.75%	-	-
Horiz. %	356.60%	343.40%	271.70%	260.38%	69.81%	79.25%	100.00%	-
P/EPS	13.21	13.94	24.56	11.75	2.80	3.43	5.08	17.25%
YoY %	-5.24%	-43.24%	109.02%	319.64%	-18.37%	-32.48%	-	-
Horiz. %	260.04%	274.41%	483.46%	231.30%	55.12%	67.52%	100.00%	-
EY	7.57	7.18	4.07	8.51	35.70	29.19	19.69	-14.72%
YoY %	5.43%	76.41%	-52.17%	-76.16%	22.30%	48.25%	-	-
Horiz. %	38.45%	36.47%	20.67%	43.22%	181.31%	148.25%	100.00%	-
DY	8.28	7.11	7.00	6.16	24.49	12.80	11.42	-5.21%
YoY %	16.46%	1.57%	13.64%	-74.85%	91.33%	12.08%	-	-
Horiz. %	72.50%	62.26%	61.30%	53.94%	214.45%	112.08%	100.00%	-
P/NAPS	10.09	5.06	4.79	3.93	2.41	0.93	1.41	38.79%
YoY %	99.41%	5.64%	21.88%	63.07%	159.14%	-34.04%	-	-
Horiz. %	715.60%	358.87%	339.72%	278.72%	170.92%	65.96%	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