[SPTOTO] QoQ Cumulative Quarter Result on 31-Jul-2004 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

13-Sep-2004

Admission Sponsor

Sponsor

Financial Year

30-Apr-2005

Quarter

31-Jul-2004 [#1]

Profit Trend

QoQ- -35.59%

YoY- 18.22%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	CAGR
Cumulative Result
Revenue	2,670,206	1,946,815	1,275,176	632,028	2,477,296	1,841,694	1,181,638	72.28%
YoY %	37.16%	52.67%	101.76%	-74.49%	34.51%	55.86%	-	-
Horiz. %	225.97%	164.76%	107.92%	53.49%	209.65%	155.86%	100.00%	-
PBT	487,497	374,158	240,758	131,874	437,989	336,585	213,887	73.27%
YoY %	30.29%	55.41%	82.57%	-69.89%	30.13%	57.37%	-	-
Horiz. %	227.92%	174.93%	112.56%	61.66%	204.78%	157.37%	100.00%	-
Tax	-159,341	-118,447	-78,177	-42,968	-299,950	-107,087	-65,244	81.45%
YoY %	-34.53%	-51.51%	-81.94%	85.67%	-180.10%	-64.13%	-	-
Horiz. %	244.22%	181.54%	119.82%	65.86%	459.74%	164.13%	100.00%	-
NP	328,156	255,711	162,581	88,906	138,039	229,498	148,643	69.62%
YoY %	28.33%	57.28%	82.87%	-35.59%	-39.85%	54.40%	-	-
Horiz. %	220.77%	172.03%	109.38%	59.81%	92.87%	154.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	328,156	255,711	162,581	88,906	138,039	229,498	148,643	69.62%
YoY %	28.33%	57.28%	82.87%	-35.59%	-39.85%	54.40%	-	-
Horiz. %	220.77%	172.03%	109.38%	59.81%	92.87%	154.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.69%	31.66%	32.47%	32.58%	68.48%	31.82%	30.50%	-
YoY %	3.25%	-2.49%	-0.34%	-52.42%	115.21%	4.33%	-	-
Horiz. %	107.18%	103.80%	106.46%	106.82%	224.52%	104.33%	100.00%	-
Total Cost	2,342,050	1,691,104	1,112,595	543,122	2,339,257	1,612,196	1,032,995	72.66%
YoY %	38.49%	52.00%	104.85%	-76.78%	45.10%	56.07%	-	-
Horiz. %	226.72%	163.71%	107.71%	52.58%	226.45%	156.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,349,890	785,292	751,590	757,495	650,771	814,111	745,594	48.60%
YoY %	71.90%	4.48%	-0.78%	16.40%	-20.06%	9.19%	-	-
Horiz. %	181.05%	105.32%	100.80%	101.60%	87.28%	109.19%	100.00%	-

	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	CAGR
Dividend
Div	326,391	240,299	128,166	71,762	170,383	46,892	45,687	271.37%
YoY %	35.83%	87.49%	78.60%	-57.88%	263.35%	2.64%	-	-
Horiz. %	714.41%	525.97%	280.53%	157.07%	372.94%	102.64%	100.00%	-
Div Payout %	99.46%	93.97%	78.83%	80.72%	123.43%	20.43%	30.74%	-
YoY %	5.84%	19.21%	-2.34%	-34.60%	504.16%	-33.54%	-	-
Horiz. %	323.55%	305.69%	256.44%	262.59%	401.53%	66.46%	100.00%	-

	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	CAGR
Equity
Net Worth	1,349,890	785,292	751,590	757,495	650,771	814,111	745,594	48.60%
YoY %	71.90%	4.48%	-0.78%	16.40%	-20.06%	9.19%	-	-
Horiz. %	181.05%	105.32%	100.80%	101.60%	87.28%	109.19%	100.00%	-
NOSH	1,007,381	981,616	988,935	996,704	845,157	814,111	793,185	17.29%
YoY %	2.62%	-0.74%	-0.78%	17.93%	3.81%	2.64%	-	-
Horiz. %	127.00%	123.76%	124.68%	125.66%	106.55%	102.64%	100.00%	-

	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	CAGR
Ratio Analysis
NP Margin	12.29%	13.13%	12.75%	14.07%	5.57%	12.46%	12.58%	-
YoY %	-6.40%	2.98%	-9.38%	152.60%	-55.30%	-0.95%	-	-
Horiz. %	97.69%	104.37%	101.35%	111.84%	44.28%	99.05%	100.00%	-
ROE	24.31%	32.56%	21.63%	11.74%	21.21%	28.19%	19.94%	-
YoY %	-25.34%	50.53%	84.24%	-44.65%	-24.76%	41.37%	-	-
Horiz. %	121.92%	163.29%	108.48%	58.88%	106.37%	141.37%	100.00%	-

	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	CAGR
Per Share
RPS	265.06	198.33	128.94	63.41	293.12	226.22	148.97	46.88%
YoY %	33.65%	53.82%	103.34%	-78.37%	29.57%	51.86%	-	-
Horiz. %	177.93%	133.13%	86.55%	42.57%	196.76%	151.86%	100.00%	-
EPS	32.58	26.05	16.44	8.92	16.33	28.19	18.74	44.63%
YoY %	25.07%	58.45%	84.30%	-45.38%	-42.07%	50.43%	-	-
Horiz. %	173.85%	139.01%	87.73%	47.60%	87.14%	150.43%	100.00%	-
DPS	32.40	24.48	12.96	7.20	20.16	5.76	5.76	216.62%
YoY %	32.35%	88.89%	80.00%	-64.29%	250.00%	0.00%	-	-
Horiz. %	562.50%	425.00%	225.00%	125.00%	350.00%	100.00%	100.00%	-
NAPS	1.34	0.80	0.76	0.76	0.77	1.00	0.94	26.69%
YoY %	67.50%	5.26%	0.00%	-1.30%	-23.00%	6.38%	-	-
Horiz. %	142.55%	85.11%	80.85%	80.85%	81.91%	106.38%	100.00%	-

	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	CAGR
Adjusted Per Share Value based on latest NOSH - 996,704
RPS	197.65	144.10	94.39	46.78	183.37	136.32	87.46	72.29%
YoY %	37.16%	52.66%	101.77%	-74.49%	34.51%	55.87%	-	-
Horiz. %	225.99%	164.76%	107.92%	53.49%	209.66%	155.87%	100.00%	-
EPS	24.29	18.93	12.03	6.58	10.22	16.99	11.00	69.65%
YoY %	28.31%	57.36%	82.83%	-35.62%	-39.85%	54.45%	-	-
Horiz. %	220.82%	172.09%	109.36%	59.82%	92.91%	154.45%	100.00%	-
DPS	24.16	17.79	9.49	5.31	12.61	3.47	3.38	271.51%
YoY %	35.81%	87.46%	78.72%	-57.89%	263.40%	2.66%	-	-
Horiz. %	714.79%	526.33%	280.77%	157.10%	373.08%	102.66%	100.00%	-
NAPS	0.9992	0.5813	0.5563	0.5607	0.4817	0.6026	0.5519	48.59%
YoY %	71.89%	4.49%	-0.78%	16.40%	-20.06%	9.19%	-	-
Horiz. %	181.05%	105.33%	100.80%	101.59%	87.28%	109.19%	100.00%	-

	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/05	31/01/05	29/10/04	30/07/04	30/04/04	30/01/04	31/10/03	-
Price	3.93	3.95	3.82	3.62	4.28	4.13	4.27	-
P/RPS	1.48	1.99	2.96	5.71	1.46	1.83	2.87	-35.71%
YoY %	-25.63%	-32.77%	-48.16%	291.10%	-20.22%	-36.24%	-	-
Horiz. %	51.57%	69.34%	103.14%	198.95%	50.87%	63.76%	100.00%	-
P/EPS	12.06	15.16	23.24	40.58	26.20	14.65	22.79	-34.60%
YoY %	-20.45%	-34.77%	-42.73%	54.89%	78.84%	-35.72%	-	-
Horiz. %	52.92%	66.52%	101.97%	178.06%	114.96%	64.28%	100.00%	-
EY	8.29	6.59	4.30	2.46	3.82	6.83	4.39	52.83%
YoY %	25.80%	53.26%	74.80%	-35.60%	-44.07%	55.58%	-	-
Horiz. %	188.84%	150.11%	97.95%	56.04%	87.02%	155.58%	100.00%	-
DY	8.24	6.20	3.39	1.99	4.71	1.39	1.35	234.35%
YoY %	32.90%	82.89%	70.35%	-57.75%	238.85%	2.96%	-	-
Horiz. %	610.37%	459.26%	251.11%	147.41%	348.89%	102.96%	100.00%	-
P/NAPS	2.93	4.94	5.03	4.76	5.56	4.13	4.54	-25.33%
YoY %	-40.69%	-1.79%	5.67%	-14.39%	34.62%	-9.03%	-	-
Horiz. %	64.54%	108.81%	110.79%	104.85%	122.47%	90.97%	100.00%	-

	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	CAGR
Price Multiplier on Announcement Date
Date	13/06/05	07/03/05	08/12/04	13/09/04	18/06/04	08/03/04	17/12/03	-
Price	3.99	4.15	4.03	3.64	4.17	4.42	3.74	-
P/RPS	1.51	2.09	3.13	5.74	1.42	1.95	2.51	-28.75%
YoY %	-27.75%	-33.23%	-45.47%	304.23%	-27.18%	-22.31%	-	-
Horiz. %	60.16%	83.27%	124.70%	228.69%	56.57%	77.69%	100.00%	-
P/EPS	12.25	15.93	24.51	40.81	25.53	15.68	19.96	-27.80%
YoY %	-23.10%	-35.01%	-39.94%	59.85%	62.82%	-21.44%	-	-
Horiz. %	61.37%	79.81%	122.80%	204.46%	127.91%	78.56%	100.00%	-
EY	8.16	6.28	4.08	2.45	3.92	6.38	5.01	38.47%
YoY %	29.94%	53.92%	66.53%	-37.50%	-38.56%	27.35%	-	-
Horiz. %	162.87%	125.35%	81.44%	48.90%	78.24%	127.35%	100.00%	-
DY	8.12	5.90	3.22	1.98	4.83	1.30	1.54	203.24%
YoY %	37.63%	83.23%	62.63%	-59.01%	271.54%	-15.58%	-	-
Horiz. %	527.27%	383.12%	209.09%	128.57%	313.64%	84.42%	100.00%	-
P/NAPS	2.98	5.19	5.30	4.79	5.42	4.42	3.98	-17.55%
YoY %	-42.58%	-2.08%	10.65%	-11.62%	22.62%	11.06%	-	-
Horiz. %	74.87%	130.40%	133.17%	120.35%	136.18%	111.06%	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