[SPTOTO] YoY TTM Result on 31-Oct-2005 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

09-Dec-2005

Admission Sponsor

Sponsor

Financial Year

30-Apr-2006

Quarter

31-Oct-2005 [#2]

Profit Trend

QoQ- 5.96%

YoY- 157.61%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
TTM Result
Revenue	3,495,998	3,149,811	3,001,435	2,765,940	2,570,097	2,338,626	2,173,137	8.23%
YoY %	10.99%	4.94%	8.51%	7.62%	9.90%	7.62%	-	-
Horiz. %	160.87%	144.94%	138.12%	127.28%	118.27%	107.62%	100.00%	-
PBT	535,078	561,816	517,657	542,690	463,762	407,922	410,217	4.52%
YoY %	-4.76%	8.53%	-4.61%	17.02%	13.69%	-0.56%	-	-
Horiz. %	130.44%	136.96%	126.19%	132.29%	113.05%	99.44%	100.00%	-
Tax	-158,800	-158,977	-108,197	-160,592	-315,782	-137,663	-122,701	4.38%
YoY %	0.11%	-46.93%	32.63%	49.14%	-129.39%	-12.19%	-	-
Horiz. %	129.42%	129.56%	88.18%	130.88%	257.36%	112.19%	100.00%	-
NP	376,278	402,839	409,460	382,098	147,980	270,259	287,516	4.58%
YoY %	-6.59%	-1.62%	7.16%	158.21%	-45.25%	-6.00%	-	-
Horiz. %	130.87%	140.11%	142.41%	132.90%	51.47%	94.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	365,052	399,307	401,308	381,211	147,980	270,259	287,516	4.05%
YoY %	-8.58%	-0.50%	5.27%	157.61%	-45.25%	-6.00%	-	-
Horiz. %	126.97%	138.88%	139.58%	132.59%	51.47%	94.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.68%	28.30%	20.90%	29.59%	68.09%	33.75%	29.91%	-
YoY %	4.88%	35.41%	-29.37%	-56.54%	101.75%	12.84%	-	-
Horiz. %	99.23%	94.62%	69.88%	98.93%	227.65%	112.84%	100.00%	-
Total Cost	3,119,720	2,746,972	2,591,975	2,383,842	2,422,117	2,068,367	1,885,621	8.74%
YoY %	13.57%	5.98%	8.73%	-1.58%	17.10%	9.69%	-	-
Horiz. %	165.45%	145.68%	137.46%	126.42%	128.45%	109.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	401,737	353,337	518,170	431,848	744,587	762,760	493,521	-3.36%
YoY %	13.70%	-31.81%	19.99%	-42.00%	-2.38%	54.55%	-	-
Horiz. %	81.40%	71.60%	104.99%	87.50%	150.87%	154.55%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Dividend
Div	280,777	356,154	472,067	411,207	263,619	217,825	182,714	7.41%
YoY %	-21.16%	-24.55%	14.80%	55.99%	21.02%	19.22%	-	-
Horiz. %	153.67%	194.92%	258.36%	225.06%	144.28%	119.22%	100.00%	-
Div Payout %	76.91%	89.19%	117.63%	107.87%	178.15%	80.60%	63.55%	-
YoY %	-13.77%	-24.18%	9.05%	-39.45%	121.03%	26.83%	-	-
Horiz. %	121.02%	140.35%	185.10%	169.74%	280.33%	126.83%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Equity
Net Worth	401,737	353,337	518,170	431,848	744,587	762,760	493,521	-3.36%
YoY %	13.70%	-31.81%	19.99%	-42.00%	-2.38%	54.55%	-	-
Horiz. %	81.40%	71.60%	104.99%	87.50%	150.87%	154.55%	100.00%	-
NOSH	1,255,430	1,261,918	1,295,426	1,233,852	979,720	811,447	616,901	12.55%
YoY %	-0.51%	-2.59%	4.99%	25.94%	20.74%	31.54%	-	-
Horiz. %	203.51%	204.56%	209.99%	200.01%	158.81%	131.54%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Ratio Analysis
NP Margin	10.76%	12.79%	13.64%	13.81%	5.76%	11.56%	13.23%	-
YoY %	-15.87%	-6.23%	-1.23%	139.76%	-50.17%	-12.62%	-	-
Horiz. %	81.33%	96.67%	103.10%	104.38%	43.54%	87.38%	100.00%	-
ROE	90.87%	113.01%	77.45%	88.27%	19.87%	35.43%	58.26%	-
YoY %	-19.59%	45.91%	-12.26%	344.24%	-43.92%	-39.19%	-	-
Horiz. %	155.97%	193.98%	132.94%	151.51%	34.11%	60.81%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Per Share
RPS	278.47	249.61	231.69	224.17	262.33	288.20	352.27	-3.83%
YoY %	11.56%	7.73%	3.35%	-14.55%	-8.98%	-18.19%	-	-
Horiz. %	79.05%	70.86%	65.77%	63.64%	74.47%	81.81%	100.00%	-
EPS	29.08	31.64	30.98	30.90	15.10	33.31	46.61	-7.55%
YoY %	-8.09%	2.13%	0.26%	104.64%	-54.67%	-28.53%	-	-
Horiz. %	62.39%	67.88%	66.47%	66.29%	32.40%	71.47%	100.00%	-
DPS	22.33	28.22	36.44	33.33	26.91	26.84	29.62	-4.59%
YoY %	-20.87%	-22.56%	9.33%	23.86%	0.26%	-9.39%	-	-
Horiz. %	75.39%	95.27%	123.02%	112.53%	90.85%	90.61%	100.00%	-
NAPS	0.32	0.28	0.40	0.35	0.76	0.94	0.80	-14.15%
YoY %	14.29%	-30.00%	14.29%	-53.95%	-19.15%	17.50%	-	-
Horiz. %	40.00%	35.00%	50.00%	43.75%	95.00%	117.50%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,233,852
RPS	258.77	233.15	222.16	204.73	190.24	173.10	160.85	8.23%
YoY %	10.99%	4.95%	8.51%	7.62%	9.90%	7.62%	-	-
Horiz. %	160.88%	144.95%	138.12%	127.28%	118.27%	107.62%	100.00%	-
EPS	27.02	29.56	29.70	28.22	10.95	20.00	21.28	4.05%
YoY %	-8.59%	-0.47%	5.24%	157.72%	-45.25%	-6.02%	-	-
Horiz. %	126.97%	138.91%	139.57%	132.61%	51.46%	93.98%	100.00%	-
DPS	20.78	26.36	34.94	30.44	19.51	16.12	13.52	7.41%
YoY %	-21.17%	-24.56%	14.78%	56.02%	21.03%	19.23%	-	-
Horiz. %	153.70%	194.97%	258.43%	225.15%	144.30%	119.23%	100.00%	-
NAPS	0.2974	0.2615	0.3835	0.3197	0.5511	0.5646	0.3653	-3.36%
YoY %	13.73%	-31.81%	19.96%	-41.99%	-2.39%	54.56%	-	-
Horiz. %	81.41%	71.58%	104.98%	87.52%	150.86%	154.56%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/08	31/10/07	31/10/06	31/10/05	29/10/04	31/10/03	31/10/02	-
Price	3.90	4.99	4.48	4.11	3.82	4.27	1.42	-
P/RPS	1.40	2.00	1.93	1.83	1.46	1.48	0.40	23.19%
YoY %	-30.00%	3.63%	5.46%	25.34%	-1.35%	270.00%	-	-
Horiz. %	350.00%	500.00%	482.50%	457.50%	365.00%	370.00%	100.00%	-
P/EPS	13.41	15.77	14.46	13.30	25.29	12.82	3.05	27.96%
YoY %	-14.97%	9.06%	8.72%	-47.41%	97.27%	320.33%	-	-
Horiz. %	439.67%	517.05%	474.10%	436.07%	829.18%	420.33%	100.00%	-
EY	7.46	6.34	6.91	7.52	3.95	7.80	32.82	-21.86%
YoY %	17.67%	-8.25%	-8.11%	90.38%	-49.36%	-76.23%	-	-
Horiz. %	22.73%	19.32%	21.05%	22.91%	12.04%	23.77%	100.00%	-
DY	5.73	5.66	8.13	8.11	7.04	6.29	20.86	-19.35%
YoY %	1.24%	-30.38%	0.25%	15.20%	11.92%	-69.85%	-	-
Horiz. %	27.47%	27.13%	38.97%	38.88%	33.75%	30.15%	100.00%	-
P/NAPS	12.19	17.82	11.20	11.74	5.03	4.54	1.78	37.76%
YoY %	-31.59%	59.11%	-4.60%	133.40%	10.79%	155.06%	-	-
Horiz. %	684.83%	1,001.12%	629.21%	659.55%	282.58%	255.06%	100.00%	-

	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	CAGR
Price Multiplier on Announcement Date
Date	12/12/08	07/12/07	08/12/06	09/12/05	08/12/04	17/12/03	18/12/02	-
Price	4.04	4.94	4.64	4.25	4.03	3.74	3.23	-
P/RPS	1.45	1.98	2.00	1.90	1.54	1.30	0.92	7.86%
YoY %	-26.77%	-1.00%	5.26%	23.38%	18.46%	41.30%	-	-
Horiz. %	157.61%	215.22%	217.39%	206.52%	167.39%	141.30%	100.00%	-
P/EPS	13.89	15.61	14.98	13.76	26.68	11.23	6.93	12.27%
YoY %	-11.02%	4.21%	8.87%	-48.43%	137.58%	62.05%	-	-
Horiz. %	200.43%	225.25%	216.16%	198.56%	384.99%	162.05%	100.00%	-
EY	7.20	6.41	6.68	7.27	3.75	8.91	14.43	-10.93%
YoY %	12.32%	-4.04%	-8.12%	93.87%	-57.91%	-38.25%	-	-
Horiz. %	49.90%	44.42%	46.29%	50.38%	25.99%	61.75%	100.00%	-
DY	5.53	5.71	7.85	7.84	6.68	7.18	9.17	-8.07%
YoY %	-3.15%	-27.26%	0.13%	17.37%	-6.96%	-21.70%	-	-
Horiz. %	60.31%	62.27%	85.61%	85.50%	72.85%	78.30%	100.00%	-
P/NAPS	12.63	17.64	11.60	12.14	5.30	3.98	4.04	20.90%
YoY %	-28.40%	52.07%	-4.45%	129.06%	33.17%	-1.49%	-	-
Horiz. %	312.62%	436.63%	287.13%	300.50%	131.19%	98.51%	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