[SPTOTO] QoQ Cumulative Quarter Result on 31-Jul-2005 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

13-Sep-2005

Admission Sponsor

Sponsor

Financial Year

30-Apr-2006

Quarter

31-Jul-2005 [#1]

Profit Trend

QoQ- -65.38%

YoY- 27.78%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Cumulative Result
Revenue	2,938,322	2,146,718	1,370,901	715,856	2,670,206	1,946,815	1,275,176	74.72%
YoY %	36.88%	56.59%	91.51%	-73.19%	37.16%	52.67%	-	-
Horiz. %	230.42%	168.35%	107.51%	56.14%	209.40%	152.67%	100.00%	-
PBT	571,914	437,624	295,055	156,965	487,497	374,158	240,758	78.31%
YoY %	30.69%	48.32%	87.98%	-67.80%	30.29%	55.41%	-	-
Horiz. %	237.55%	181.77%	122.55%	65.20%	202.48%	155.41%	100.00%	-
Tax	-104,600	-129,341	-85,432	-42,765	-159,341	-118,447	-78,177	21.48%
YoY %	19.13%	-51.40%	-99.77%	73.16%	-34.53%	-51.51%	-	-
Horiz. %	133.80%	165.45%	109.28%	54.70%	203.82%	151.51%	100.00%	-
NP	467,314	308,283	209,623	114,200	328,156	255,711	162,581	102.55%
YoY %	51.59%	47.07%	83.56%	-65.20%	28.33%	57.28%	-	-
Horiz. %	287.43%	189.62%	128.93%	70.24%	201.84%	157.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	464,525	306,136	208,736	113,607	328,156	255,711	162,581	101.74%
YoY %	51.74%	46.66%	83.74%	-65.38%	28.33%	57.28%	-	-
Horiz. %	285.72%	188.30%	128.39%	69.88%	201.84%	157.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.29%	29.56%	28.95%	27.24%	32.69%	31.66%	32.47%	-
YoY %	-38.13%	2.11%	6.28%	-16.67%	3.25%	-2.49%	-	-
Horiz. %	56.33%	91.04%	89.16%	83.89%	100.68%	97.51%	100.00%	-
Total Cost	2,471,008	1,838,435	1,161,278	601,656	2,342,050	1,691,104	1,112,595	70.47%
YoY %	34.41%	58.31%	93.01%	-74.31%	38.49%	52.00%	-	-
Horiz. %	222.09%	165.24%	104.38%	54.08%	210.50%	152.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,176,836	968,401	415,335	991,354	1,349,890	785,292	751,590	34.95%
YoY %	21.52%	133.16%	-58.10%	-26.56%	71.90%	4.48%	-	-
Horiz. %	156.58%	128.85%	55.26%	131.90%	179.60%	104.48%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Dividend
Div	450,140	313,762	213,601	102,553	326,391	240,299	128,166	131.58%
YoY %	43.47%	46.89%	108.28%	-68.58%	35.83%	87.49%	-	-
Horiz. %	351.22%	244.81%	166.66%	80.02%	254.66%	187.49%	100.00%	-
Div Payout %	96.90%	102.49%	102.33%	90.27%	99.46%	93.97%	78.83%	-
YoY %	-5.45%	0.16%	13.36%	-9.24%	5.84%	19.21%	-	-
Horiz. %	122.92%	130.01%	129.81%	114.51%	126.17%	119.21%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Equity
Net Worth	1,176,836	968,401	415,335	991,354	1,349,890	785,292	751,590	34.95%
YoY %	21.52%	133.16%	-58.10%	-26.56%	71.90%	4.48%	-	-
Horiz. %	156.58%	128.85%	55.26%	131.90%	179.60%	104.48%	100.00%	-
NOSH	1,225,871	1,210,502	1,186,674	1,139,488	1,007,381	981,616	988,935	15.43%
YoY %	1.27%	2.01%	4.14%	13.11%	2.62%	-0.74%	-	-
Horiz. %	123.96%	122.40%	120.00%	115.22%	101.87%	99.26%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Ratio Analysis
NP Margin	15.90%	14.36%	15.29%	15.95%	12.29%	13.13%	12.75%	-
YoY %	10.72%	-6.08%	-4.14%	29.78%	-6.40%	2.98%	-	-
Horiz. %	124.71%	112.63%	119.92%	125.10%	96.39%	102.98%	100.00%	-
ROE	39.47%	31.61%	50.26%	11.46%	24.31%	32.56%	21.63%	-
YoY %	24.87%	-37.11%	338.57%	-52.86%	-25.34%	50.53%	-	-
Horiz. %	182.48%	146.14%	232.36%	52.98%	112.39%	150.53%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Per Share
RPS	239.69	177.34	115.52	62.82	265.06	198.33	128.94	51.35%
YoY %	35.16%	53.51%	83.89%	-76.30%	33.65%	53.82%	-	-
Horiz. %	185.89%	137.54%	89.59%	48.72%	205.57%	153.82%	100.00%	-
EPS	37.89	25.29	17.59	9.97	32.58	26.05	16.44	74.74%
YoY %	49.82%	43.77%	76.43%	-69.40%	25.07%	58.45%	-	-
Horiz. %	230.47%	153.83%	107.00%	60.64%	198.18%	158.45%	100.00%	-
DPS	36.72	25.92	18.00	9.00	32.40	24.48	12.96	100.61%
YoY %	41.67%	44.00%	100.00%	-72.22%	32.35%	88.89%	-	-
Horiz. %	283.33%	200.00%	138.89%	69.44%	250.00%	188.89%	100.00%	-
NAPS	0.96	0.80	0.35	0.87	1.34	0.80	0.76	16.90%
YoY %	20.00%	128.57%	-59.77%	-35.07%	67.50%	5.26%	-	-
Horiz. %	126.32%	105.26%	46.05%	114.47%	176.32%	105.26%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,139,488
RPS	217.49	158.90	101.47	52.99	197.65	144.10	94.39	74.71%
YoY %	36.87%	56.60%	91.49%	-73.19%	37.16%	52.66%	-	-
Horiz. %	230.42%	168.34%	107.50%	56.14%	209.40%	152.66%	100.00%	-
EPS	34.38	22.66	15.45	8.41	24.29	18.93	12.03	101.77%
YoY %	51.72%	46.67%	83.71%	-65.38%	28.31%	57.36%	-	-
Horiz. %	285.79%	188.36%	128.43%	69.91%	201.91%	157.36%	100.00%	-
DPS	33.32	23.22	15.81	7.59	24.16	17.79	9.49	131.53%
YoY %	43.50%	46.87%	108.30%	-68.58%	35.81%	87.46%	-	-
Horiz. %	351.11%	244.68%	166.60%	79.98%	254.58%	187.46%	100.00%	-
NAPS	0.8711	0.7168	0.3074	0.7338	0.9992	0.5813	0.5563	34.95%
YoY %	21.53%	133.18%	-58.11%	-26.56%	71.89%	4.49%	-	-
Horiz. %	156.59%	128.85%	55.26%	131.91%	179.62%	104.49%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/06	27/01/06	31/10/05	29/07/05	29/04/05	31/01/05	29/10/04	-
Price	4.75	4.60	4.11	4.44	3.93	3.95	3.82	-
P/RPS	1.98	2.59	3.56	7.07	1.48	1.99	2.96	-23.57%
YoY %	-23.55%	-27.25%	-49.65%	377.70%	-25.63%	-32.77%	-	-
Horiz. %	66.89%	87.50%	120.27%	238.85%	50.00%	67.23%	100.00%	-
P/EPS	12.54	18.19	23.37	44.53	12.06	15.16	23.24	-33.79%
YoY %	-31.06%	-22.17%	-47.52%	269.24%	-20.45%	-34.77%	-	-
Horiz. %	53.96%	78.27%	100.56%	191.61%	51.89%	65.23%	100.00%	-
EY	7.98	5.50	4.28	2.25	8.29	6.59	4.30	51.18%
YoY %	45.09%	28.50%	90.22%	-72.86%	25.80%	53.26%	-	-
Horiz. %	185.58%	127.91%	99.53%	52.33%	192.79%	153.26%	100.00%	-
DY	7.73	5.63	4.38	2.03	8.24	6.20	3.39	73.50%
YoY %	37.30%	28.54%	115.76%	-75.36%	32.90%	82.89%	-	-
Horiz. %	228.02%	166.08%	129.20%	59.88%	243.07%	182.89%	100.00%	-
P/NAPS	4.95	5.75	11.74	5.10	2.93	4.94	5.03	-1.06%
YoY %	-13.91%	-51.02%	130.20%	74.06%	-40.69%	-1.79%	-	-
Horiz. %	98.41%	114.31%	233.40%	101.39%	58.25%	98.21%	100.00%	-

	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	CAGR
Price Multiplier on Announcement Date
Date	19/06/06	10/03/06	09/12/05	13/09/05	13/06/05	07/03/05	08/12/04	-
Price	4.60	4.52	4.25	4.40	3.99	4.15	4.03	-
P/RPS	1.92	2.55	3.68	7.00	1.51	2.09	3.13	-27.87%
YoY %	-24.71%	-30.71%	-47.43%	363.58%	-27.75%	-33.23%	-	-
Horiz. %	61.34%	81.47%	117.57%	223.64%	48.24%	66.77%	100.00%	-
P/EPS	12.14	17.87	24.16	44.13	12.25	15.93	24.51	-37.47%
YoY %	-32.06%	-26.03%	-45.25%	260.24%	-23.10%	-35.01%	-	-
Horiz. %	49.53%	72.91%	98.57%	180.05%	49.98%	64.99%	100.00%	-
EY	8.24	5.60	4.14	2.27	8.16	6.28	4.08	59.98%
YoY %	47.14%	35.27%	82.38%	-72.18%	29.94%	53.92%	-	-
Horiz. %	201.96%	137.25%	101.47%	55.64%	200.00%	153.92%	100.00%	-
DY	7.98	5.73	4.24	2.05	8.12	5.90	3.22	83.43%
YoY %	39.27%	35.14%	106.83%	-74.75%	37.63%	83.23%	-	-
Horiz. %	247.83%	177.95%	131.68%	63.66%	252.17%	183.23%	100.00%	-
P/NAPS	4.79	5.65	12.14	5.06	2.98	5.19	5.30	-6.53%
YoY %	-15.22%	-53.46%	139.92%	69.80%	-42.58%	-2.08%	-	-
Horiz. %	90.38%	106.60%	229.06%	95.47%	56.23%	97.92%	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