[SPTOTO] QoQ Cumulative Quarter Result on 31-Jan-2005 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

07-Mar-2005

Admission Sponsor

Sponsor

Financial Year

30-Apr-2005

Quarter

31-Jan-2005 [#3]

Profit Trend

QoQ- 57.28%

YoY- 11.42%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Cumulative Result
Revenue	1,370,901	715,856	2,670,206	1,946,815	1,275,176	632,028	2,477,296	-32.52%
YoY %	91.51%	-73.19%	37.16%	52.67%	101.76%	-74.49%	-	-
Horiz. %	55.34%	28.90%	107.79%	78.59%	51.47%	25.51%	100.00%	-
PBT	295,055	156,965	487,497	374,158	240,758	131,874	437,989	-23.09%
YoY %	87.98%	-67.80%	30.29%	55.41%	82.57%	-69.89%	-	-
Horiz. %	67.37%	35.84%	111.30%	85.43%	54.97%	30.11%	100.00%	-
Tax	-85,432	-42,765	-159,341	-118,447	-78,177	-42,968	-299,950	-56.61%
YoY %	-99.77%	73.16%	-34.53%	-51.51%	-81.94%	85.67%	-	-
Horiz. %	28.48%	14.26%	53.12%	39.49%	26.06%	14.33%	100.00%	-
NP	209,623	114,200	328,156	255,711	162,581	88,906	138,039	32.01%
YoY %	83.56%	-65.20%	28.33%	57.28%	82.87%	-35.59%	-	-
Horiz. %	151.86%	82.73%	237.73%	185.25%	117.78%	64.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	208,736	113,607	328,156	255,711	162,581	88,906	138,039	31.64%
YoY %	83.74%	-65.38%	28.33%	57.28%	82.87%	-35.59%	-	-
Horiz. %	151.22%	82.30%	237.73%	185.25%	117.78%	64.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.95%	27.24%	32.69%	31.66%	32.47%	32.58%	68.48%	-
YoY %	6.28%	-16.67%	3.25%	-2.49%	-0.34%	-52.42%	-	-
Horiz. %	42.28%	39.78%	47.74%	46.23%	47.42%	47.58%	100.00%	-
Total Cost	1,161,278	601,656	2,342,050	1,691,104	1,112,595	543,122	2,339,257	-37.22%
YoY %	93.01%	-74.31%	38.49%	52.00%	104.85%	-76.78%	-	-
Horiz. %	49.64%	25.72%	100.12%	72.29%	47.56%	23.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	415,335	991,354	1,349,890	785,292	751,590	757,495	650,771	-25.81%
YoY %	-58.10%	-26.56%	71.90%	4.48%	-0.78%	16.40%	-	-
Horiz. %	63.82%	152.34%	207.43%	120.67%	115.49%	116.40%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Dividend
Div	213,601	102,553	326,391	240,299	128,166	71,762	170,383	16.21%
YoY %	108.28%	-68.58%	35.83%	87.49%	78.60%	-57.88%	-	-
Horiz. %	125.37%	60.19%	191.56%	141.03%	75.22%	42.12%	100.00%	-
Div Payout %	102.33%	90.27%	99.46%	93.97%	78.83%	80.72%	123.43%	-
YoY %	13.36%	-9.24%	5.84%	19.21%	-2.34%	-34.60%	-	-
Horiz. %	82.91%	73.13%	80.58%	76.13%	63.87%	65.40%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Equity
Net Worth	415,335	991,354	1,349,890	785,292	751,590	757,495	650,771	-25.81%
YoY %	-58.10%	-26.56%	71.90%	4.48%	-0.78%	16.40%	-	-
Horiz. %	63.82%	152.34%	207.43%	120.67%	115.49%	116.40%	100.00%	-
NOSH	1,186,674	1,139,488	1,007,381	981,616	988,935	996,704	845,157	25.31%
YoY %	4.14%	13.11%	2.62%	-0.74%	-0.78%	17.93%	-	-
Horiz. %	140.41%	134.83%	119.19%	116.15%	117.01%	117.93%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Ratio Analysis
NP Margin	15.29%	15.95%	12.29%	13.13%	12.75%	14.07%	5.57%	-
YoY %	-4.14%	29.78%	-6.40%	2.98%	-9.38%	152.60%	-	-
Horiz. %	274.51%	286.36%	220.65%	235.73%	228.90%	252.60%	100.00%	-
ROE	50.26%	11.46%	24.31%	32.56%	21.63%	11.74%	21.21%	-
YoY %	338.57%	-52.86%	-25.34%	50.53%	84.24%	-44.65%	-	-
Horiz. %	236.96%	54.03%	114.62%	153.51%	101.98%	55.35%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Per Share
RPS	115.52	62.82	265.06	198.33	128.94	63.41	293.12	-46.15%
YoY %	83.89%	-76.30%	33.65%	53.82%	103.34%	-78.37%	-	-
Horiz. %	39.41%	21.43%	90.43%	67.66%	43.99%	21.63%	100.00%	-
EPS	17.59	9.97	32.58	26.05	16.44	8.92	16.33	5.06%
YoY %	76.43%	-69.40%	25.07%	58.45%	84.30%	-45.38%	-	-
Horiz. %	107.72%	61.05%	199.51%	159.52%	100.67%	54.62%	100.00%	-
DPS	18.00	9.00	32.40	24.48	12.96	7.20	20.16	-7.25%
YoY %	100.00%	-72.22%	32.35%	88.89%	80.00%	-64.29%	-	-
Horiz. %	89.29%	44.64%	160.71%	121.43%	64.29%	35.71%	100.00%	-
NAPS	0.35	0.87	1.34	0.80	0.76	0.76	0.77	-40.79%
YoY %	-59.77%	-35.07%	67.50%	5.26%	0.00%	-1.30%	-	-
Horiz. %	45.45%	112.99%	174.03%	103.90%	98.70%	98.70%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 968,087
RPS	101.47	52.99	197.65	144.10	94.39	46.78	183.37	-32.52%
YoY %	91.49%	-73.19%	37.16%	52.66%	101.77%	-74.49%	-	-
Horiz. %	55.34%	28.90%	107.79%	78.58%	51.48%	25.51%	100.00%	-
EPS	15.45	8.41	24.29	18.93	12.03	6.58	10.22	31.62%
YoY %	83.71%	-65.38%	28.31%	57.36%	82.83%	-35.62%	-	-
Horiz. %	151.17%	82.29%	237.67%	185.23%	117.71%	64.38%	100.00%	-
DPS	15.81	7.59	24.16	17.79	9.49	5.31	12.61	16.22%
YoY %	108.30%	-68.58%	35.81%	87.46%	78.72%	-57.89%	-	-
Horiz. %	125.38%	60.19%	191.59%	141.08%	75.26%	42.11%	100.00%	-
NAPS	0.3074	0.7338	0.9992	0.5813	0.5563	0.5607	0.4817	-25.81%
YoY %	-58.11%	-26.56%	71.89%	4.49%	-0.78%	16.40%	-	-
Horiz. %	63.82%	152.34%	207.43%	120.68%	115.49%	116.40%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/05	29/07/05	29/04/05	31/01/05	29/10/04	30/07/04	30/04/04	-
Price	4.11	4.44	3.93	3.95	3.82	3.62	4.28	-
P/RPS	3.56	7.07	1.48	1.99	2.96	5.71	1.46	80.86%
YoY %	-49.65%	377.70%	-25.63%	-32.77%	-48.16%	291.10%	-	-
Horiz. %	243.84%	484.25%	101.37%	136.30%	202.74%	391.10%	100.00%	-
P/EPS	23.37	44.53	12.06	15.16	23.24	40.58	26.20	-7.31%
YoY %	-47.52%	269.24%	-20.45%	-34.77%	-42.73%	54.89%	-	-
Horiz. %	89.20%	169.96%	46.03%	57.86%	88.70%	154.89%	100.00%	-
EY	4.28	2.25	8.29	6.59	4.30	2.46	3.82	7.85%
YoY %	90.22%	-72.86%	25.80%	53.26%	74.80%	-35.60%	-	-
Horiz. %	112.04%	58.90%	217.02%	172.51%	112.57%	64.40%	100.00%	-
DY	4.38	2.03	8.24	6.20	3.39	1.99	4.71	-4.71%
YoY %	115.76%	-75.36%	32.90%	82.89%	70.35%	-57.75%	-	-
Horiz. %	92.99%	43.10%	174.95%	131.63%	71.97%	42.25%	100.00%	-
P/NAPS	11.74	5.10	2.93	4.94	5.03	4.76	5.56	64.36%
YoY %	130.20%	74.06%	-40.69%	-1.79%	5.67%	-14.39%	-	-
Horiz. %	211.15%	91.73%	52.70%	88.85%	90.47%	85.61%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	09/12/05	13/09/05	13/06/05	07/03/05	08/12/04	13/09/04	18/06/04	-
Price	4.25	4.40	3.99	4.15	4.03	3.64	4.17	-
P/RPS	3.68	7.00	1.51	2.09	3.13	5.74	1.42	88.34%
YoY %	-47.43%	363.58%	-27.75%	-33.23%	-45.47%	304.23%	-	-
Horiz. %	259.15%	492.96%	106.34%	147.18%	220.42%	404.23%	100.00%	-
P/EPS	24.16	44.13	12.25	15.93	24.51	40.81	25.53	-3.60%
YoY %	-45.25%	260.24%	-23.10%	-35.01%	-39.94%	59.85%	-	-
Horiz. %	94.63%	172.86%	47.98%	62.40%	96.00%	159.85%	100.00%	-
EY	4.14	2.27	8.16	6.28	4.08	2.45	3.92	3.69%
YoY %	82.38%	-72.18%	29.94%	53.92%	66.53%	-37.50%	-	-
Horiz. %	105.61%	57.91%	208.16%	160.20%	104.08%	62.50%	100.00%	-
DY	4.24	2.05	8.12	5.90	3.22	1.98	4.83	-8.29%
YoY %	106.83%	-74.75%	37.63%	83.23%	62.63%	-59.01%	-	-
Horiz. %	87.78%	42.44%	168.12%	122.15%	66.67%	40.99%	100.00%	-
P/NAPS	12.14	5.06	2.98	5.19	5.30	4.79	5.42	70.93%
YoY %	139.92%	69.80%	-42.58%	-2.08%	10.65%	-11.62%	-	-
Horiz. %	223.99%	93.36%	54.98%	95.76%	97.79%	88.38%	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