[SPTOTO] QoQ Annualized Quarter Result on 31-Jan-2007 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

07-Mar-2007

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

31-Jan-2007 [#3]

Profit Trend

QoQ- 13.5%

YoY- -7.12%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Annualized Quarter Result
Revenue	3,098,938	3,027,992	3,035,288	2,939,993	2,868,028	2,982,396	2,938,322	3.60%
YoY %	2.34%	-0.24%	3.24%	2.51%	-3.83%	1.50%	-	-
Horiz. %	105.47%	103.05%	103.30%	100.06%	97.61%	101.50%	100.00%	-
PBT	521,288	565,752	545,332	528,880	489,242	570,980	571,914	-5.97%
YoY %	-7.86%	3.74%	3.11%	8.10%	-14.32%	-0.16%	-	-
Horiz. %	91.15%	98.92%	95.35%	92.48%	85.54%	99.84%	100.00%	-
Tax	-136,382	-159,640	-162,806	-140,898	-142,978	-177,520	-104,600	19.29%
YoY %	14.57%	1.94%	-15.55%	1.45%	19.46%	-69.71%	-	-
Horiz. %	130.38%	152.62%	155.65%	134.70%	136.69%	169.71%	100.00%	-
NP	384,906	406,112	382,526	387,981	346,264	393,460	467,314	-12.10%
YoY %	-5.22%	6.17%	-1.41%	12.05%	-12.00%	-15.80%	-	-
Horiz. %	82.37%	86.90%	81.86%	83.02%	74.10%	84.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	379,486	401,092	375,687	379,136	334,028	382,544	464,525	-12.57%
YoY %	-5.39%	6.76%	-0.91%	13.50%	-12.68%	-17.65%	-	-
Horiz. %	81.69%	86.34%	80.88%	81.62%	71.91%	82.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.16%	28.22%	29.85%	26.64%	29.22%	31.09%	18.29%	-
YoY %	-7.30%	-5.46%	12.05%	-8.83%	-6.01%	69.98%	-	-
Horiz. %	143.03%	154.29%	163.20%	145.65%	159.76%	169.98%	100.00%	-
Total Cost	2,714,032	2,621,880	2,652,762	2,552,012	2,521,764	2,588,936	2,471,008	6.43%
YoY %	3.51%	-1.16%	3.95%	1.20%	-2.59%	4.77%	-	-
Horiz. %	109.84%	106.11%	107.36%	103.28%	102.05%	104.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	355,133	382,235	422,545	517,945	517,872	556,474	1,176,836	-54.91%
YoY %	-7.09%	-9.54%	-18.42%	0.01%	-6.94%	-52.71%	-	-
Horiz. %	30.18%	32.48%	35.91%	44.01%	44.01%	47.29%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Dividend
Div	337,884	372,042	419,216	470,639	469,451	465,885	450,140	-17.36%
YoY %	-9.18%	-11.25%	-10.93%	0.25%	0.77%	3.50%	-	-
Horiz. %	75.06%	82.65%	93.13%	104.55%	104.29%	103.50%	100.00%	-
Div Payout %	89.04%	92.76%	111.59%	124.13%	140.54%	121.79%	96.90%	-
YoY %	-4.01%	-16.87%	-10.10%	-11.68%	15.40%	25.69%	-	-
Horiz. %	91.89%	95.73%	115.16%	128.10%	145.04%	125.69%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Equity
Net Worth	355,133	382,235	422,545	517,945	517,872	556,474	1,176,836	-54.91%
YoY %	-7.09%	-9.54%	-18.42%	0.01%	-6.94%	-52.71%	-	-
Horiz. %	30.18%	32.48%	35.91%	44.01%	44.01%	47.29%	100.00%	-
NOSH	1,268,335	1,274,116	1,280,442	1,294,863	1,294,682	1,294,127	1,225,871	2.28%
YoY %	-0.45%	-0.49%	-1.11%	0.01%	0.04%	5.57%	-	-
Horiz. %	103.46%	103.94%	104.45%	105.63%	105.61%	105.57%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Ratio Analysis
NP Margin	12.42%	13.41%	12.60%	13.20%	12.07%	13.19%	15.90%	-
YoY %	-7.38%	6.43%	-4.55%	9.36%	-8.49%	-17.04%	-	-
Horiz. %	78.11%	84.34%	79.25%	83.02%	75.91%	82.96%	100.00%	-
ROE	106.86%	104.93%	88.91%	73.20%	64.50%	68.74%	39.47%	-
YoY %	1.84%	18.02%	21.46%	13.49%	-6.17%	74.16%	-	-
Horiz. %	270.74%	265.85%	225.26%	185.46%	163.42%	174.16%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Per Share
RPS	244.33	237.65	237.05	227.05	221.52	230.46	239.69	1.28%
YoY %	2.81%	0.25%	4.40%	2.50%	-3.88%	-3.85%	-	-
Horiz. %	101.94%	99.15%	98.90%	94.73%	92.42%	96.15%	100.00%	-
EPS	29.92	31.48	29.05	29.28	25.80	29.56	37.89	-14.53%
YoY %	-4.96%	8.36%	-0.79%	13.49%	-12.72%	-21.98%	-	-
Horiz. %	78.97%	83.08%	76.67%	77.28%	68.09%	78.02%	100.00%	-
DPS	26.64	29.20	32.74	36.35	36.26	36.00	36.72	-19.21%
YoY %	-8.77%	-10.81%	-9.93%	0.25%	0.72%	-1.96%	-	-
Horiz. %	72.55%	79.52%	89.16%	98.99%	98.75%	98.04%	100.00%	-
NAPS	0.28	0.30	0.33	0.40	0.40	0.43	0.96	-55.92%
YoY %	-6.67%	-9.09%	-17.50%	0.00%	-6.98%	-55.21%	-	-
Horiz. %	29.17%	31.25%	34.38%	41.67%	41.67%	44.79%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,295,121
RPS	229.38	224.13	224.67	217.62	212.29	220.75	217.49	3.60%
YoY %	2.34%	-0.24%	3.24%	2.51%	-3.83%	1.50%	-	-
Horiz. %	105.47%	103.05%	103.30%	100.06%	97.61%	101.50%	100.00%	-
EPS	28.09	29.69	27.81	28.06	24.72	28.32	34.38	-12.57%
YoY %	-5.39%	6.76%	-0.89%	13.51%	-12.71%	-17.63%	-	-
Horiz. %	81.70%	86.36%	80.89%	81.62%	71.90%	82.37%	100.00%	-
DPS	25.01	27.54	31.03	34.84	34.75	34.48	33.32	-17.36%
YoY %	-9.19%	-11.25%	-10.94%	0.26%	0.78%	3.48%	-	-
Horiz. %	75.06%	82.65%	93.13%	104.56%	104.29%	103.48%	100.00%	-
NAPS	0.2629	0.2829	0.3128	0.3834	0.3833	0.4119	0.8711	-54.90%
YoY %	-7.07%	-9.56%	-18.41%	0.03%	-6.94%	-52.71%	-	-
Horiz. %	30.18%	32.48%	35.91%	44.01%	44.00%	47.29%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	-
Price	4.99	4.87	4.38	4.52	4.48	4.28	4.75	-
P/RPS	2.04	2.05	1.85	1.99	2.02	1.86	1.98	2.00%
YoY %	-0.49%	10.81%	-7.04%	-1.49%	8.60%	-6.06%	-	-
Horiz. %	103.03%	103.54%	93.43%	100.51%	102.02%	93.94%	100.00%	-
P/EPS	16.68	15.47	14.93	15.44	17.36	14.48	12.54	20.88%
YoY %	7.82%	3.62%	-3.30%	-11.06%	19.89%	15.47%	-	-
Horiz. %	133.01%	123.37%	119.06%	123.13%	138.44%	115.47%	100.00%	-
EY	6.00	6.46	6.70	6.48	5.76	6.91	7.98	-17.27%
YoY %	-7.12%	-3.58%	3.40%	12.50%	-16.64%	-13.41%	-	-
Horiz. %	75.19%	80.95%	83.96%	81.20%	72.18%	86.59%	100.00%	-
DY	5.34	6.00	7.47	8.04	8.09	8.41	7.73	-21.80%
YoY %	-11.00%	-19.68%	-7.09%	-0.62%	-3.80%	8.80%	-	-
Horiz. %	69.08%	77.62%	96.64%	104.01%	104.66%	108.80%	100.00%	-
P/NAPS	17.82	16.23	13.27	11.30	11.20	9.95	4.95	134.34%
YoY %	9.80%	22.31%	17.43%	0.89%	12.56%	101.01%	-	-
Horiz. %	360.00%	327.88%	268.08%	228.28%	226.26%	201.01%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Announcement Date
Date	07/12/07	10/09/07	28/06/07	07/03/07	08/12/06	06/09/06	19/06/06	-
Price	4.94	4.77	5.18	4.42	4.64	4.34	4.60	-
P/RPS	2.02	2.01	2.19	1.95	2.09	1.88	1.92	3.43%
YoY %	0.50%	-8.22%	12.31%	-6.70%	11.17%	-2.08%	-	-
Horiz. %	105.21%	104.69%	114.06%	101.56%	108.85%	97.92%	100.00%	-
P/EPS	16.51	15.15	17.65	15.10	17.98	14.68	12.14	22.68%
YoY %	8.98%	-14.16%	16.89%	-16.02%	22.48%	20.92%	-	-
Horiz. %	136.00%	124.79%	145.39%	124.38%	148.11%	120.92%	100.00%	-
EY	6.06	6.60	5.66	6.62	5.56	6.81	8.24	-18.47%
YoY %	-8.18%	16.61%	-14.50%	19.06%	-18.36%	-17.35%	-	-
Horiz. %	73.54%	80.10%	68.69%	80.34%	67.48%	82.65%	100.00%	-
DY	5.39	6.12	6.32	8.22	7.81	8.29	7.98	-22.96%
YoY %	-11.93%	-3.16%	-23.11%	5.25%	-5.79%	3.88%	-	-
Horiz. %	67.54%	76.69%	79.20%	103.01%	97.87%	103.88%	100.00%	-
P/NAPS	17.64	15.90	15.70	11.05	11.60	10.09	4.79	137.90%
YoY %	10.94%	1.27%	42.08%	-4.74%	14.97%	110.65%	-	-
Horiz. %	368.27%	331.94%	327.77%	230.69%	242.17%	210.65%	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