[SPTOTO] QoQ Cumulative Quarter Result on 30-Apr-2005 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

13-Jun-2005

Admission Sponsor

Sponsor

Financial Year

30-Apr-2005

Quarter

30-Apr-2005 [#4]

Profit Trend

QoQ- 28.33%

YoY- 137.73%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Cumulative Result
Revenue	2,146,718	1,370,901	715,856	2,670,206	1,946,815	1,275,176	632,028	125.45%
YoY %	56.59%	91.51%	-73.19%	37.16%	52.67%	101.76%	-	-
Horiz. %	339.66%	216.91%	113.26%	422.48%	308.03%	201.76%	100.00%	-
PBT	437,624	295,055	156,965	487,497	374,158	240,758	131,874	121.99%
YoY %	48.32%	87.98%	-67.80%	30.29%	55.41%	82.57%	-	-
Horiz. %	331.85%	223.74%	119.03%	369.67%	283.72%	182.57%	100.00%	-
Tax	-129,341	-85,432	-42,765	-159,341	-118,447	-78,177	-42,968	108.06%
YoY %	-51.40%	-99.77%	73.16%	-34.53%	-51.51%	-81.94%	-	-
Horiz. %	301.02%	198.83%	99.53%	370.84%	275.66%	181.94%	100.00%	-
NP	308,283	209,623	114,200	328,156	255,711	162,581	88,906	128.57%
YoY %	47.07%	83.56%	-65.20%	28.33%	57.28%	82.87%	-	-
Horiz. %	346.75%	235.78%	128.45%	369.10%	287.62%	182.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	306,136	208,736	113,607	328,156	255,711	162,581	88,906	127.51%
YoY %	46.66%	83.74%	-65.38%	28.33%	57.28%	82.87%	-	-
Horiz. %	344.34%	234.78%	127.78%	369.10%	287.62%	182.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.56%	28.95%	27.24%	32.69%	31.66%	32.47%	32.58%	-
YoY %	2.11%	6.28%	-16.67%	3.25%	-2.49%	-0.34%	-	-
Horiz. %	90.73%	88.86%	83.61%	100.34%	97.18%	99.66%	100.00%	-
Total Cost	1,838,435	1,161,278	601,656	2,342,050	1,691,104	1,112,595	543,122	124.94%
YoY %	58.31%	93.01%	-74.31%	38.49%	52.00%	104.85%	-	-
Horiz. %	338.49%	213.82%	110.78%	431.22%	311.37%	204.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	968,401	415,335	991,354	1,349,890	785,292	751,590	757,495	17.73%
YoY %	133.16%	-58.10%	-26.56%	71.90%	4.48%	-0.78%	-	-
Horiz. %	127.84%	54.83%	130.87%	178.20%	103.67%	99.22%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Dividend
Div	313,762	213,601	102,553	326,391	240,299	128,166	71,762	166.66%
YoY %	46.89%	108.28%	-68.58%	35.83%	87.49%	78.60%	-	-
Horiz. %	437.23%	297.65%	142.91%	454.82%	334.86%	178.60%	100.00%	-
Div Payout %	102.49%	102.33%	90.27%	99.46%	93.97%	78.83%	80.72%	-
YoY %	0.16%	13.36%	-9.24%	5.84%	19.21%	-2.34%	-	-
Horiz. %	126.97%	126.77%	111.83%	123.22%	116.41%	97.66%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Equity
Net Worth	968,401	415,335	991,354	1,349,890	785,292	751,590	757,495	17.73%
YoY %	133.16%	-58.10%	-26.56%	71.90%	4.48%	-0.78%	-	-
Horiz. %	127.84%	54.83%	130.87%	178.20%	103.67%	99.22%	100.00%	-
NOSH	1,210,502	1,186,674	1,139,488	1,007,381	981,616	988,935	996,704	13.79%
YoY %	2.01%	4.14%	13.11%	2.62%	-0.74%	-0.78%	-	-
Horiz. %	121.45%	119.06%	114.33%	101.07%	98.49%	99.22%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Ratio Analysis
NP Margin	14.36%	15.29%	15.95%	12.29%	13.13%	12.75%	14.07%	-
YoY %	-6.08%	-4.14%	29.78%	-6.40%	2.98%	-9.38%	-	-
Horiz. %	102.06%	108.67%	113.36%	87.35%	93.32%	90.62%	100.00%	-
ROE	31.61%	50.26%	11.46%	24.31%	32.56%	21.63%	11.74%	-
YoY %	-37.11%	338.57%	-52.86%	-25.34%	50.53%	84.24%	-	-
Horiz. %	269.25%	428.11%	97.61%	207.07%	277.34%	184.24%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Per Share
RPS	177.34	115.52	62.82	265.06	198.33	128.94	63.41	98.13%
YoY %	53.51%	83.89%	-76.30%	33.65%	53.82%	103.34%	-	-
Horiz. %	279.67%	182.18%	99.07%	418.01%	312.77%	203.34%	100.00%	-
EPS	25.29	17.59	9.97	32.58	26.05	16.44	8.92	99.93%
YoY %	43.77%	76.43%	-69.40%	25.07%	58.45%	84.30%	-	-
Horiz. %	283.52%	197.20%	111.77%	365.25%	292.04%	184.30%	100.00%	-
DPS	25.92	18.00	9.00	32.40	24.48	12.96	7.20	134.34%
YoY %	44.00%	100.00%	-72.22%	32.35%	88.89%	80.00%	-	-
Horiz. %	360.00%	250.00%	125.00%	450.00%	340.00%	180.00%	100.00%	-
NAPS	0.80	0.35	0.87	1.34	0.80	0.76	0.76	3.46%
YoY %	128.57%	-59.77%	-35.07%	67.50%	5.26%	0.00%	-	-
Horiz. %	105.26%	46.05%	114.47%	176.32%	105.26%	100.00%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,086,904
RPS	158.90	101.47	52.99	197.65	144.10	94.39	46.78	125.46%
YoY %	56.60%	91.49%	-73.19%	37.16%	52.66%	101.77%	-	-
Horiz. %	339.68%	216.91%	113.27%	422.51%	308.04%	201.77%	100.00%	-
EPS	22.66	15.45	8.41	24.29	18.93	12.03	6.58	127.53%
YoY %	46.67%	83.71%	-65.38%	28.31%	57.36%	82.83%	-	-
Horiz. %	344.38%	234.80%	127.81%	369.15%	287.69%	182.83%	100.00%	-
DPS	23.22	15.81	7.59	24.16	17.79	9.49	5.31	166.69%
YoY %	46.87%	108.30%	-68.58%	35.81%	87.46%	78.72%	-	-
Horiz. %	437.29%	297.74%	142.94%	454.99%	335.03%	178.72%	100.00%	-
NAPS	0.7168	0.3074	0.7338	0.9992	0.5813	0.5563	0.5607	17.73%
YoY %	133.18%	-58.11%	-26.56%	71.89%	4.49%	-0.78%	-	-
Horiz. %	127.84%	54.82%	130.87%	178.21%	103.67%	99.22%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/01/06	31/10/05	29/07/05	29/04/05	31/01/05	29/10/04	30/07/04	-
Price	4.60	4.11	4.44	3.93	3.95	3.82	3.62	-
P/RPS	2.59	3.56	7.07	1.48	1.99	2.96	5.71	-40.87%
YoY %	-27.25%	-49.65%	377.70%	-25.63%	-32.77%	-48.16%	-	-
Horiz. %	45.36%	62.35%	123.82%	25.92%	34.85%	51.84%	100.00%	-
P/EPS	18.19	23.37	44.53	12.06	15.16	23.24	40.58	-41.34%
YoY %	-22.17%	-47.52%	269.24%	-20.45%	-34.77%	-42.73%	-	-
Horiz. %	44.83%	57.59%	109.73%	29.72%	37.36%	57.27%	100.00%	-
EY	5.50	4.28	2.25	8.29	6.59	4.30	2.46	70.73%
YoY %	28.50%	90.22%	-72.86%	25.80%	53.26%	74.80%	-	-
Horiz. %	223.58%	173.98%	91.46%	336.99%	267.89%	174.80%	100.00%	-
DY	5.63	4.38	2.03	8.24	6.20	3.39	1.99	99.65%
YoY %	28.54%	115.76%	-75.36%	32.90%	82.89%	70.35%	-	-
Horiz. %	282.91%	220.10%	102.01%	414.07%	311.56%	170.35%	100.00%	-
P/NAPS	5.75	11.74	5.10	2.93	4.94	5.03	4.76	13.38%
YoY %	-51.02%	130.20%	74.06%	-40.69%	-1.79%	5.67%	-	-
Horiz. %	120.80%	246.64%	107.14%	61.55%	103.78%	105.67%	100.00%	-

	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	CAGR
Price Multiplier on Announcement Date
Date	10/03/06	09/12/05	13/09/05	13/06/05	07/03/05	08/12/04	13/09/04	-
Price	4.52	4.25	4.40	3.99	4.15	4.03	3.64	-
P/RPS	2.55	3.68	7.00	1.51	2.09	3.13	5.74	-41.69%
YoY %	-30.71%	-47.43%	363.58%	-27.75%	-33.23%	-45.47%	-	-
Horiz. %	44.43%	64.11%	121.95%	26.31%	36.41%	54.53%	100.00%	-
P/EPS	17.87	24.16	44.13	12.25	15.93	24.51	40.81	-42.24%
YoY %	-26.03%	-45.25%	260.24%	-23.10%	-35.01%	-39.94%	-	-
Horiz. %	43.79%	59.20%	108.14%	30.02%	39.03%	60.06%	100.00%	-
EY	5.60	4.14	2.27	8.16	6.28	4.08	2.45	73.25%
YoY %	35.27%	82.38%	-72.18%	29.94%	53.92%	66.53%	-	-
Horiz. %	228.57%	168.98%	92.65%	333.06%	256.33%	166.53%	100.00%	-
DY	5.73	4.24	2.05	8.12	5.90	3.22	1.98	102.68%
YoY %	35.14%	106.83%	-74.75%	37.63%	83.23%	62.63%	-	-
Horiz. %	289.39%	214.14%	103.54%	410.10%	297.98%	162.63%	100.00%	-
P/NAPS	5.65	12.14	5.06	2.98	5.19	5.30	4.79	11.60%
YoY %	-53.46%	139.92%	69.80%	-42.58%	-2.08%	10.65%	-	-
Horiz. %	117.95%	253.44%	105.64%	62.21%	108.35%	110.65%	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