[SPTOTO] YoY TTM Result on 31-Jul-2006 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

06-Sep-2006

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

31-Jul-2006 [#1]

Profit Trend

QoQ- -4.06%

YoY- 18.15%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
TTM Result
Revenue	3,695,949	3,346,681	3,045,755	2,968,065	2,754,043	2,524,685	2,272,976	8.43%
YoY %	10.44%	9.88%	2.62%	7.77%	9.08%	11.07%	-	-
Horiz. %	162.60%	147.24%	134.00%	130.58%	121.16%	111.07%	100.00%	-
PBT	596,767	491,888	544,486	553,872	513,483	460,093	406,593	6.59%
YoY %	21.32%	-9.66%	-1.69%	7.87%	11.60%	13.16%	-	-
Horiz. %	146.77%	120.98%	133.91%	136.22%	126.29%	113.16%	100.00%	-
Tax	-171,102	-140,688	-157,805	-123,755	-153,134	-312,352	-139,690	3.43%
YoY %	-21.62%	10.85%	-27.51%	19.19%	50.97%	-123.60%	-	-
Horiz. %	122.49%	100.71%	112.97%	88.59%	109.62%	223.60%	100.00%	-
NP	425,665	351,200	386,681	430,117	360,349	147,741	266,903	8.08%
YoY %	21.20%	-9.18%	-10.10%	19.36%	143.91%	-44.65%	-	-
Horiz. %	159.48%	131.58%	144.88%	161.15%	135.01%	55.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	418,555	340,780	381,215	425,060	359,756	147,741	266,903	7.77%
YoY %	22.82%	-10.61%	-10.32%	18.15%	143.50%	-44.65%	-	-
Horiz. %	156.82%	127.68%	142.83%	159.26%	134.79%	55.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.67%	28.60%	28.98%	22.34%	29.82%	67.89%	34.36%	-
YoY %	0.24%	-1.31%	29.72%	-25.08%	-56.08%	97.58%	-	-
Horiz. %	83.44%	83.24%	84.34%	65.02%	86.79%	197.58%	100.00%	-
Total Cost	3,270,284	2,995,481	2,659,074	2,537,948	2,393,694	2,376,944	2,006,073	8.47%
YoY %	9.17%	12.65%	4.77%	6.03%	0.70%	18.49%	-	-
Horiz. %	163.02%	149.32%	132.55%	126.51%	119.32%	118.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	189,056	338,930	382,235	556,474	991,354	757,495	797,767	-21.31%
YoY %	-44.22%	-11.33%	-31.31%	-43.87%	30.87%	-5.05%	-	-
Horiz. %	23.70%	42.48%	47.91%	69.75%	124.27%	94.95%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Dividend
Div	883,970	289,572	399,721	464,842	356,592	253,927	193,294	28.80%
YoY %	205.27%	-27.56%	-14.01%	30.36%	40.43%	31.37%	-	-
Horiz. %	457.32%	149.81%	206.79%	240.48%	184.48%	131.37%	100.00%	-
Div Payout %	211.20%	84.97%	104.85%	109.36%	99.12%	171.87%	72.42%	-
YoY %	148.56%	-18.96%	-4.12%	10.33%	-42.33%	137.32%	-	-
Horiz. %	291.63%	117.33%	144.78%	151.01%	136.87%	237.32%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Equity
Net Worth	189,056	338,930	382,235	556,474	991,354	757,495	797,767	-21.31%
YoY %	-44.22%	-11.33%	-31.31%	-43.87%	30.87%	-5.05%	-	-
Horiz. %	23.70%	42.48%	47.91%	69.75%	124.27%	94.95%	100.00%	-
NOSH	1,260,376	1,255,298	1,274,116	1,294,127	1,139,488	996,704	774,531	8.44%
YoY %	0.40%	-1.48%	-1.55%	13.57%	14.33%	28.68%	-	-
Horiz. %	162.73%	162.07%	164.50%	167.09%	147.12%	128.68%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Ratio Analysis
NP Margin	11.52%	10.49%	12.70%	14.49%	13.08%	5.85%	11.74%	-
YoY %	9.82%	-17.40%	-12.35%	10.78%	123.59%	-50.17%	-	-
Horiz. %	98.13%	89.35%	108.18%	123.42%	111.41%	49.83%	100.00%	-
ROE	221.39%	100.55%	99.73%	76.38%	36.29%	19.50%	33.46%	-
YoY %	120.18%	0.82%	30.57%	110.47%	86.10%	-41.72%	-	-
Horiz. %	661.66%	300.51%	298.06%	228.27%	108.46%	58.28%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Per Share
RPS	293.24	266.60	239.05	229.35	241.69	253.30	293.46	-0.01%
YoY %	9.99%	11.52%	4.23%	-5.11%	-4.58%	-13.68%	-	-
Horiz. %	99.93%	90.85%	81.46%	78.15%	82.36%	86.32%	100.00%	-
EPS	33.21	27.15	29.92	32.85	31.57	14.82	34.46	-0.61%
YoY %	22.32%	-9.26%	-8.92%	4.05%	113.02%	-56.99%	-	-
Horiz. %	96.37%	78.79%	86.83%	95.33%	91.61%	43.01%	100.00%	-
DPS	70.21	23.00	31.04	35.92	31.29	25.48	24.96	18.79%
YoY %	205.26%	-25.90%	-13.59%	14.80%	22.80%	2.08%	-	-
Horiz. %	281.29%	92.15%	124.36%	143.91%	125.36%	102.08%	100.00%	-
NAPS	0.15	0.27	0.30	0.43	0.87	0.76	1.03	-27.44%
YoY %	-44.44%	-10.00%	-30.23%	-50.57%	14.47%	-26.21%	-	-
Horiz. %	14.56%	26.21%	29.13%	41.75%	84.47%	73.79%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,294,127
RPS	273.57	247.72	225.44	219.69	203.85	186.88	168.24	8.43%
YoY %	10.44%	9.88%	2.62%	7.77%	9.08%	11.08%	-	-
Horiz. %	162.61%	147.24%	134.00%	130.58%	121.17%	111.08%	100.00%	-
EPS	30.98	25.22	28.22	31.46	26.63	10.94	19.76	7.77%
YoY %	22.84%	-10.63%	-10.30%	18.14%	143.42%	-44.64%	-	-
Horiz. %	156.78%	127.63%	142.81%	159.21%	134.77%	55.36%	100.00%	-
DPS	65.43	21.43	29.59	34.41	26.39	18.80	14.31	28.80%
YoY %	205.32%	-27.58%	-14.01%	30.39%	40.37%	31.38%	-	-
Horiz. %	457.23%	149.76%	206.78%	240.46%	184.42%	131.38%	100.00%	-
NAPS	0.1399	0.2509	0.2829	0.4119	0.7338	0.5607	0.5905	-21.32%
YoY %	-44.24%	-11.31%	-31.32%	-43.87%	30.87%	-5.05%	-	-
Horiz. %	23.69%	42.49%	47.91%	69.75%	124.27%	94.95%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	-
Price	4.27	4.79	4.87	4.28	4.44	3.62	3.91	-
P/RPS	1.46	1.80	2.04	1.87	1.84	1.43	1.33	1.56%
YoY %	-18.89%	-11.76%	9.09%	1.63%	28.67%	7.52%	-	-
Horiz. %	109.77%	135.34%	153.38%	140.60%	138.35%	107.52%	100.00%	-
P/EPS	12.86	17.64	16.28	13.03	14.06	24.42	11.35	2.10%
YoY %	-27.10%	8.35%	24.94%	-7.33%	-42.42%	115.15%	-	-
Horiz. %	113.30%	155.42%	143.44%	114.80%	123.88%	215.15%	100.00%	-
EY	7.78	5.67	6.14	7.67	7.11	4.09	8.81	-2.04%
YoY %	37.21%	-7.65%	-19.95%	7.88%	73.84%	-53.58%	-	-
Horiz. %	88.31%	64.36%	69.69%	87.06%	80.70%	46.42%	100.00%	-
DY	16.44	4.80	6.37	8.39	7.05	7.04	6.38	17.07%
YoY %	242.50%	-24.65%	-24.08%	19.01%	0.14%	10.34%	-	-
Horiz. %	257.68%	75.24%	99.84%	131.50%	110.50%	110.34%	100.00%	-
P/NAPS	28.47	17.74	16.23	9.95	5.10	4.76	3.80	39.84%
YoY %	60.48%	9.30%	63.12%	95.10%	7.14%	25.26%	-	-
Horiz. %	749.21%	466.84%	427.11%	261.84%	134.21%	125.26%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Announcement Date
Date	09/09/09	08/09/08	10/09/07	06/09/06	13/09/05	13/09/04	22/09/03	-
Price	4.23	4.07	4.77	4.34	4.40	3.64	4.05	-
P/RPS	1.44	1.53	2.00	1.89	1.82	1.44	1.38	0.71%
YoY %	-5.88%	-23.50%	5.82%	3.85%	26.39%	4.35%	-	-
Horiz. %	104.35%	110.87%	144.93%	136.96%	131.88%	104.35%	100.00%	-
P/EPS	12.74	14.99	15.94	13.21	13.94	24.56	11.75	1.35%
YoY %	-15.01%	-5.96%	20.67%	-5.24%	-43.24%	109.02%	-	-
Horiz. %	108.43%	127.57%	135.66%	112.43%	118.64%	209.02%	100.00%	-
EY	7.85	6.67	6.27	7.57	7.18	4.07	8.51	-1.33%
YoY %	17.69%	6.38%	-17.17%	5.43%	76.41%	-52.17%	-	-
Horiz. %	92.24%	78.38%	73.68%	88.95%	84.37%	47.83%	100.00%	-
DY	16.60	5.65	6.51	8.28	7.11	7.00	6.16	17.94%
YoY %	193.81%	-13.21%	-21.38%	16.46%	1.57%	13.64%	-	-
Horiz. %	269.48%	91.72%	105.68%	134.42%	115.42%	113.64%	100.00%	-
P/NAPS	28.20	15.07	15.90	10.09	5.06	4.79	3.93	38.83%
YoY %	87.13%	-5.22%	57.58%	99.41%	5.64%	21.88%	-	-
Horiz. %	717.56%	383.46%	404.58%	256.74%	128.75%	121.88%	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 - 28 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

950

HLIND

HONG LEONG INDUSTRIES BHD

891

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

424

GENTING

GENTING BHD

388

YTLPOWR

YTL POWER INTERNATIONAL BHD

363

JCY

JCY INTERNATIONAL BERHAD

335

UCHITEC

UCHI TECHNOLOGIES BHD

306

GENM

GENTING MALAYSIA BERHAD

300

MAYBANK

MALAYAN BANKING BHD

273

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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