[SPTOTO] QoQ Cumulative 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- 70.26%

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
Cumulative Result
Revenue	1,549,469	756,998	3,035,288	2,204,995	1,434,014	745,599	2,938,322	-34.65%
YoY %	104.69%	-75.06%	37.66%	53.76%	92.33%	-74.63%	-	-
Horiz. %	52.73%	25.76%	103.30%	75.04%	48.80%	25.37%	100.00%	-
PBT	260,644	141,438	545,332	396,660	244,621	142,745	571,914	-40.69%
YoY %	84.28%	-74.06%	37.48%	62.15%	71.37%	-75.04%	-	-
Horiz. %	45.57%	24.73%	95.35%	69.36%	42.77%	24.96%	100.00%	-
Tax	-68,191	-39,910	-162,806	-105,674	-71,489	-44,380	-104,600	-24.75%
YoY %	-70.86%	75.49%	-54.06%	-47.82%	-61.08%	57.57%	-	-
Horiz. %	65.19%	38.15%	155.65%	101.03%	68.35%	42.43%	100.00%	-
NP	192,453	101,528	382,526	290,986	173,132	98,365	467,314	-44.55%
YoY %	89.56%	-73.46%	31.46%	68.07%	76.01%	-78.95%	-	-
Horiz. %	41.18%	21.73%	81.86%	62.27%	37.05%	21.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	189,743	100,273	375,687	284,352	167,014	95,636	464,525	-44.85%
YoY %	89.23%	-73.31%	32.12%	70.26%	74.64%	-79.41%	-	-
Horiz. %	40.85%	21.59%	80.88%	61.21%	35.95%	20.59%	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	1,357,016	655,470	2,652,762	1,914,009	1,260,882	647,234	2,471,008	-32.86%
YoY %	107.03%	-75.29%	38.60%	51.80%	94.81%	-73.81%	-	-
Horiz. %	54.92%	26.53%	107.36%	77.46%	51.03%	26.19%	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	168,942	93,010	419,216	352,979	234,725	116,471	450,140	-47.87%
YoY %	81.64%	-77.81%	18.77%	50.38%	101.53%	-74.13%	-	-
Horiz. %	37.53%	20.66%	93.13%	78.42%	52.14%	25.87%	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	53.43%	26.23%	88.91%	54.90%	32.25%	17.19%	39.47%	-
YoY %	103.70%	-70.50%	61.95%	70.23%	87.61%	-56.45%	-	-
Horiz. %	135.37%	66.46%	225.26%	139.09%	81.71%	43.55%	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	122.17	59.41	237.05	170.29	110.76	57.61	239.69	-36.11%
YoY %	105.64%	-74.94%	39.20%	53.75%	92.26%	-75.96%	-	-
Horiz. %	50.97%	24.79%	98.90%	71.05%	46.21%	24.04%	100.00%	-
EPS	14.96	7.87	29.05	21.96	12.90	7.39	37.89	-46.08%
YoY %	90.09%	-72.91%	32.29%	70.23%	74.56%	-80.50%	-	-
Horiz. %	39.48%	20.77%	76.67%	57.96%	34.05%	19.50%	100.00%	-
DPS	13.32	7.30	32.74	27.26	18.13	9.00	36.72	-49.04%
YoY %	82.47%	-77.70%	20.10%	50.36%	101.44%	-75.49%	-	-
Horiz. %	36.27%	19.88%	89.16%	74.24%	49.37%	24.51%	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	114.69	56.03	224.67	163.21	106.14	55.19	217.49	-34.65%
YoY %	104.69%	-75.06%	37.66%	53.77%	92.32%	-74.62%	-	-
Horiz. %	52.73%	25.76%	103.30%	75.04%	48.80%	25.38%	100.00%	-
EPS	14.04	7.42	27.81	21.05	12.36	7.08	34.38	-44.86%
YoY %	89.22%	-73.32%	32.11%	70.31%	74.58%	-79.41%	-	-
Horiz. %	40.84%	21.58%	80.89%	61.23%	35.95%	20.59%	100.00%	-
DPS	12.50	6.88	31.03	26.13	17.37	8.62	33.32	-47.89%
YoY %	81.69%	-77.83%	18.75%	50.43%	101.51%	-74.13%	-	-
Horiz. %	37.52%	20.65%	93.13%	78.42%	52.13%	25.87%	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	4.08	8.20	1.85	2.65	4.04	7.43	1.98	61.71%
YoY %	-50.24%	343.24%	-30.19%	-34.41%	-45.63%	275.25%	-	-
Horiz. %	206.06%	414.14%	93.43%	133.84%	204.04%	375.25%	100.00%	-
P/EPS	33.36	61.88	14.93	20.58	34.73	57.92	12.54	91.65%
YoY %	-46.09%	314.47%	-27.45%	-40.74%	-40.04%	361.88%	-	-
Horiz. %	266.03%	493.46%	119.06%	164.11%	276.95%	461.88%	100.00%	-
EY	3.00	1.62	6.70	4.86	2.88	1.73	7.98	-47.81%
YoY %	85.19%	-75.82%	37.86%	68.75%	66.47%	-78.32%	-	-
Horiz. %	37.59%	20.30%	83.96%	60.90%	36.09%	21.68%	100.00%	-
DY	2.67	1.50	7.47	6.03	4.05	2.10	7.73	-50.67%
YoY %	78.00%	-79.92%	23.88%	48.89%	92.86%	-72.83%	-	-
Horiz. %	34.54%	19.40%	96.64%	78.01%	52.39%	27.17%	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	4.04	8.03	2.19	2.60	4.19	7.53	1.92	63.98%
YoY %	-49.69%	266.67%	-15.77%	-37.95%	-44.36%	292.19%	-	-
Horiz. %	210.42%	418.23%	114.06%	135.42%	218.23%	392.19%	100.00%	-
P/EPS	33.02	60.61	17.65	20.13	35.97	58.73	12.14	94.49%
YoY %	-45.52%	243.40%	-12.32%	-44.04%	-38.75%	383.77%	-	-
Horiz. %	271.99%	499.26%	145.39%	165.82%	296.29%	483.77%	100.00%	-
EY	3.03	1.65	5.66	4.97	2.78	1.70	8.24	-48.57%
YoY %	83.64%	-70.85%	13.88%	78.78%	63.53%	-79.37%	-	-
Horiz. %	36.77%	20.02%	68.69%	60.32%	33.74%	20.63%	100.00%	-
DY	2.70	1.53	6.32	6.17	3.91	2.07	7.98	-51.34%
YoY %	76.47%	-75.79%	2.43%	57.80%	88.89%	-74.06%	-	-
Horiz. %	33.83%	19.17%	79.20%	77.32%	49.00%	25.94%	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