[SPTOTO] YoY TTM Result on 31-Jul-2004 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

13-Sep-2004

Admission Sponsor

Sponsor

Financial Year

30-Apr-2005

Quarter

31-Jul-2004 [#1]

Profit Trend

QoQ- 10.22%

YoY- -44.65%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
TTM Result
Revenue	3,045,755	2,968,065	2,754,043	2,524,685	2,272,976	2,224,713	2,335,398	4.52%
YoY %	2.62%	7.77%	9.08%	11.07%	2.17%	-4.74%	-	-
Horiz. %	130.42%	127.09%	117.93%	108.11%	97.33%	95.26%	100.00%	-
PBT	544,486	553,872	513,483	460,093	406,593	415,760	408,806	4.89%
YoY %	-1.69%	7.87%	11.60%	13.16%	-2.20%	1.70%	-	-
Horiz. %	133.19%	135.49%	125.61%	112.55%	99.46%	101.70%	100.00%	-
Tax	-157,805	-123,755	-153,134	-312,352	-139,690	-123,720	-119,682	4.71%
YoY %	-27.51%	19.19%	50.97%	-123.60%	-12.91%	-3.37%	-	-
Horiz. %	131.85%	103.40%	127.95%	260.98%	116.72%	103.37%	100.00%	-
NP	386,681	430,117	360,349	147,741	266,903	292,040	289,124	4.96%
YoY %	-10.10%	19.36%	143.91%	-44.65%	-8.61%	1.01%	-	-
Horiz. %	133.74%	148.77%	124.63%	51.10%	92.31%	101.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	381,215	425,060	359,756	147,741	266,903	292,040	289,124	4.71%
YoY %	-10.32%	18.15%	143.50%	-44.65%	-8.61%	1.01%	-	-
Horiz. %	131.85%	147.02%	124.43%	51.10%	92.31%	101.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.98%	22.34%	29.82%	67.89%	34.36%	29.76%	29.28%	-
YoY %	29.72%	-25.08%	-56.08%	97.58%	15.46%	1.64%	-	-
Horiz. %	98.98%	76.30%	101.84%	231.86%	117.35%	101.64%	100.00%	-
Total Cost	2,659,074	2,537,948	2,393,694	2,376,944	2,006,073	1,932,673	2,046,274	4.46%
YoY %	4.77%	6.03%	0.70%	18.49%	3.80%	-5.55%	-	-
Horiz. %	129.95%	124.03%	116.98%	116.16%	98.04%	94.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	382,235	556,474	991,354	757,495	797,767	339,485	1,063,929	-15.67%
YoY %	-31.31%	-43.87%	30.87%	-5.05%	134.99%	-68.09%	-	-
Horiz. %	35.93%	52.30%	93.18%	71.20%	74.98%	31.91%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Dividend
Div	399,721	464,842	356,592	253,927	193,294	200,651	126,766	21.08%
YoY %	-14.01%	30.36%	40.43%	31.37%	-3.67%	58.28%	-	-
Horiz. %	315.32%	366.69%	281.30%	200.31%	152.48%	158.28%	100.00%	-
Div Payout %	104.85%	109.36%	99.12%	171.87%	72.42%	68.71%	43.85%	-
YoY %	-4.12%	10.33%	-42.33%	137.32%	5.40%	56.69%	-	-
Horiz. %	239.11%	249.40%	226.04%	391.95%	165.15%	156.69%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Equity
Net Worth	382,235	556,474	991,354	757,495	797,767	339,485	1,063,929	-15.67%
YoY %	-31.31%	-43.87%	30.87%	-5.05%	134.99%	-68.09%	-	-
Horiz. %	35.93%	52.30%	93.18%	71.20%	74.98%	31.91%	100.00%	-
NOSH	1,274,116	1,294,127	1,139,488	996,704	774,531	556,533	565,919	14.47%
YoY %	-1.55%	13.57%	14.33%	28.68%	39.17%	-1.66%	-	-
Horiz. %	225.14%	228.68%	201.35%	176.12%	136.86%	98.34%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Ratio Analysis
NP Margin	12.70%	14.49%	13.08%	5.85%	11.74%	13.13%	12.38%	-
YoY %	-12.35%	10.78%	123.59%	-50.17%	-10.59%	6.06%	-	-
Horiz. %	102.58%	117.04%	105.65%	47.25%	94.83%	106.06%	100.00%	-
ROE	99.73%	76.38%	36.29%	19.50%	33.46%	86.02%	27.18%	-
YoY %	30.57%	110.47%	86.10%	-41.72%	-61.10%	216.48%	-	-
Horiz. %	366.92%	281.02%	133.52%	71.74%	123.11%	316.48%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Per Share
RPS	239.05	229.35	241.69	253.30	293.46	399.74	412.67	-8.69%
YoY %	4.23%	-5.11%	-4.58%	-13.68%	-26.59%	-3.13%	-	-
Horiz. %	57.93%	55.58%	58.57%	61.38%	71.11%	96.87%	100.00%	-
EPS	29.92	32.85	31.57	14.82	34.46	52.47	51.09	-8.52%
YoY %	-8.92%	4.05%	113.02%	-56.99%	-34.32%	2.70%	-	-
Horiz. %	58.56%	64.30%	61.79%	29.01%	67.45%	102.70%	100.00%	-
DPS	31.04	35.92	31.29	25.48	24.96	36.00	22.40	5.58%
YoY %	-13.59%	14.80%	22.80%	2.08%	-30.67%	60.71%	-	-
Horiz. %	138.57%	160.36%	139.69%	113.75%	111.43%	160.71%	100.00%	-
NAPS	0.30	0.43	0.87	0.76	1.03	0.61	1.88	-26.34%
YoY %	-30.23%	-50.57%	14.47%	-26.21%	68.85%	-67.55%	-	-
Horiz. %	15.96%	22.87%	46.28%	40.43%	54.79%	32.45%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Adjusted Per Share Value based on latest NOSH - 996,704
RPS	225.44	219.69	203.85	186.88	168.24	164.67	172.86	4.52%
YoY %	2.62%	7.77%	9.08%	11.08%	2.17%	-4.74%	-	-
Horiz. %	130.42%	127.09%	117.93%	108.11%	97.33%	95.26%	100.00%	-
EPS	28.22	31.46	26.63	10.94	19.76	21.62	21.40	4.71%
YoY %	-10.30%	18.14%	143.42%	-44.64%	-8.60%	1.03%	-	-
Horiz. %	131.87%	147.01%	124.44%	51.12%	92.34%	101.03%	100.00%	-
DPS	29.59	34.41	26.39	18.80	14.31	14.85	9.38	21.09%
YoY %	-14.01%	30.39%	40.37%	31.38%	-3.64%	58.32%	-	-
Horiz. %	315.46%	366.84%	281.34%	200.43%	152.56%	158.32%	100.00%	-
NAPS	0.2829	0.4119	0.7338	0.5607	0.5905	0.2513	0.7875	-15.67%
YoY %	-31.32%	-43.87%	30.87%	-5.05%	134.98%	-68.09%	-	-
Horiz. %	35.92%	52.30%	93.18%	71.20%	74.98%	31.91%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	31/07/02	31/07/01	-
Price	4.87	4.28	4.44	3.62	3.91	1.65	1.86	-
P/RPS	2.04	1.87	1.84	1.43	1.33	0.41	0.45	28.63%
YoY %	9.09%	1.63%	28.67%	7.52%	224.39%	-8.89%	-	-
Horiz. %	453.33%	415.56%	408.89%	317.78%	295.56%	91.11%	100.00%	-
P/EPS	16.28	13.03	14.06	24.42	11.35	3.14	3.64	28.34%
YoY %	24.94%	-7.33%	-42.42%	115.15%	261.46%	-13.74%	-	-
Horiz. %	447.25%	357.97%	386.26%	670.88%	311.81%	86.26%	100.00%	-
EY	6.14	7.67	7.11	4.09	8.81	31.80	27.47	-22.08%
YoY %	-19.95%	7.88%	73.84%	-53.58%	-72.30%	15.76%	-	-
Horiz. %	22.35%	27.92%	25.88%	14.89%	32.07%	115.76%	100.00%	-
DY	6.37	8.39	7.05	7.04	6.38	21.82	12.04	-10.06%
YoY %	-24.08%	19.01%	0.14%	10.34%	-70.76%	81.23%	-	-
Horiz. %	52.91%	69.68%	58.55%	58.47%	52.99%	181.23%	100.00%	-
P/NAPS	16.23	9.95	5.10	4.76	3.80	2.70	0.99	59.35%
YoY %	63.12%	95.10%	7.14%	25.26%	40.74%	172.73%	-	-
Horiz. %	1,639.39%	1,005.05%	515.15%	480.81%	383.84%	272.73%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Announcement Date
Date	10/09/07	06/09/06	13/09/05	13/09/04	22/09/03	18/09/02	21/09/01	-
Price	4.77	4.34	4.40	3.64	4.05	1.47	1.75	-
P/RPS	2.00	1.89	1.82	1.44	1.38	0.37	0.42	29.69%
YoY %	5.82%	3.85%	26.39%	4.35%	272.97%	-11.90%	-	-
Horiz. %	476.19%	450.00%	433.33%	342.86%	328.57%	88.10%	100.00%	-
P/EPS	15.94	13.21	13.94	24.56	11.75	2.80	3.43	29.16%
YoY %	20.67%	-5.24%	-43.24%	109.02%	319.64%	-18.37%	-	-
Horiz. %	464.72%	385.13%	406.41%	716.03%	342.57%	81.63%	100.00%	-
EY	6.27	7.57	7.18	4.07	8.51	35.70	29.19	-22.60%
YoY %	-17.17%	5.43%	76.41%	-52.17%	-76.16%	22.30%	-	-
Horiz. %	21.48%	25.93%	24.60%	13.94%	29.15%	122.30%	100.00%	-
DY	6.51	8.28	7.11	7.00	6.16	24.49	12.80	-10.65%
YoY %	-21.38%	16.46%	1.57%	13.64%	-74.85%	91.33%	-	-
Horiz. %	50.86%	64.69%	55.55%	54.69%	48.12%	191.33%	100.00%	-
P/NAPS	15.90	10.09	5.06	4.79	3.93	2.41	0.93	60.46%
YoY %	57.58%	99.41%	5.64%	21.88%	63.07%	159.14%	-	-
Horiz. %	1,709.68%	1,084.95%	544.09%	515.05%	422.58%	259.14%	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