[SPTOTO] QoQ 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- 64.39%

YoY- 20.47%

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
Quarter Result
Revenue	792,471	756,998	829,361	770,981	688,415	745,599	791,604	0.07%
YoY %	4.69%	-8.73%	7.57%	11.99%	-7.67%	-5.81%	-	-
Horiz. %	100.11%	95.63%	104.77%	97.39%	86.96%	94.19%	100.00%	-
PBT	119,206	141,438	149,133	152,039	101,876	142,745	130,467	-5.82%
YoY %	-15.72%	-5.16%	-1.91%	49.24%	-28.63%	9.41%	-	-
Horiz. %	91.37%	108.41%	114.31%	116.53%	78.09%	109.41%	100.00%	-
Tax	-28,281	-39,910	-56,601	-34,185	-27,109	-44,380	7,201	-
YoY %	29.14%	29.49%	-65.57%	-26.10%	38.92%	-716.30%	-	-
Horiz. %	-392.74%	-554.23%	-786.02%	-474.73%	-376.46%	-616.30%	100.00%	-
NP	90,925	101,528	92,532	117,854	74,767	98,365	137,668	-24.10%
YoY %	-10.44%	9.72%	-21.49%	57.63%	-23.99%	-28.55%	-	-
Horiz. %	66.05%	73.75%	67.21%	85.61%	54.31%	71.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	89,470	100,273	92,226	117,338	71,378	95,636	136,894	-24.63%
YoY %	-10.77%	8.73%	-21.40%	64.39%	-25.36%	-30.14%	-	-
Horiz. %	65.36%	73.25%	67.37%	85.71%	52.14%	69.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.72%	28.22%	37.95%	22.48%	26.61%	31.09%	-5.52%	-
YoY %	-15.95%	-25.64%	68.82%	-15.52%	-14.41%	663.22%	-	-
Horiz. %	-429.71%	-511.23%	-687.50%	-407.25%	-482.07%	-563.22%	100.00%	-
Total Cost	701,546	655,470	736,829	653,127	613,648	647,234	653,936	4.78%
YoY %	7.03%	-11.04%	12.82%	6.43%	-5.19%	-1.02%	-	-
Horiz. %	107.28%	100.23%	112.68%	99.88%	93.84%	98.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	353,337	382,235	422,702	518,048	518,170	556,474	1,198,141	-55.59%
YoY %	-7.56%	-9.57%	-18.40%	-0.02%	-6.88%	-53.56%	-	-
Horiz. %	29.49%	31.90%	35.28%	43.24%	43.25%	46.44%	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	74,705	93,010	70,194	118,244	118,272	116,471	137,658	-33.39%
YoY %	-19.68%	32.50%	-40.64%	-0.02%	1.55%	-15.39%	-	-
Horiz. %	54.27%	67.57%	50.99%	85.90%	85.92%	84.61%	100.00%	-
Div Payout %	83.50%	92.76%	76.11%	100.77%	165.70%	121.79%	100.56%	-
YoY %	-9.98%	21.88%	-24.47%	-39.19%	36.05%	21.11%	-	-
Horiz. %	83.04%	92.24%	75.69%	100.21%	164.78%	121.11%	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	353,337	382,235	422,702	518,048	518,170	556,474	1,198,141	-55.59%
YoY %	-7.56%	-9.57%	-18.40%	-0.02%	-6.88%	-53.56%	-	-
Horiz. %	29.49%	31.90%	35.28%	43.24%	43.25%	46.44%	100.00%	-
NOSH	1,261,918	1,274,116	1,280,916	1,295,121	1,295,426	1,294,127	1,274,618	-0.66%
YoY %	-0.96%	-0.53%	-1.10%	-0.02%	0.10%	1.53%	-	-
Horiz. %	99.00%	99.96%	100.49%	101.61%	101.63%	101.53%	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	11.47%	13.41%	11.16%	15.29%	10.86%	13.19%	17.39%	-
YoY %	-14.47%	20.16%	-27.01%	40.79%	-17.66%	-24.15%	-	-
Horiz. %	65.96%	77.11%	64.17%	87.92%	62.45%	75.85%	100.00%	-
ROE	25.32%	26.23%	21.82%	22.65%	13.78%	17.19%	11.43%	-
YoY %	-3.47%	20.21%	-3.66%	64.37%	-19.84%	50.39%	-	-
Horiz. %	221.52%	229.48%	190.90%	198.16%	120.56%	150.39%	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	62.80	59.41	64.75	59.53	53.14	57.61	62.11	0.73%
YoY %	5.71%	-8.25%	8.77%	12.02%	-7.76%	-7.25%	-	-
Horiz. %	101.11%	95.65%	104.25%	95.85%	85.56%	92.75%	100.00%	-
EPS	7.09	7.87	7.20	9.06	5.51	7.39	10.74	-24.12%
YoY %	-9.91%	9.31%	-20.53%	64.43%	-25.44%	-31.19%	-	-
Horiz. %	66.01%	73.28%	67.04%	84.36%	51.30%	68.81%	100.00%	-
DPS	5.92	7.30	5.48	9.13	9.13	9.00	10.80	-32.94%
YoY %	-18.90%	33.21%	-39.98%	0.00%	1.44%	-16.67%	-	-
Horiz. %	54.81%	67.59%	50.74%	84.54%	84.54%	83.33%	100.00%	-
NAPS	0.28	0.30	0.33	0.40	0.40	0.43	0.94	-55.29%
YoY %	-6.67%	-9.09%	-17.50%	0.00%	-6.98%	-54.26%	-	-
Horiz. %	29.79%	31.91%	35.11%	42.55%	42.55%	45.74%	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	58.66	56.03	61.39	57.07	50.96	55.19	58.59	0.07%
YoY %	4.69%	-8.73%	7.57%	11.99%	-7.66%	-5.80%	-	-
Horiz. %	100.12%	95.63%	104.78%	97.41%	86.98%	94.20%	100.00%	-
EPS	6.62	7.42	6.83	8.69	5.28	7.08	10.13	-24.63%
YoY %	-10.78%	8.64%	-21.40%	64.58%	-25.42%	-30.11%	-	-
Horiz. %	65.35%	73.25%	67.42%	85.78%	52.12%	69.89%	100.00%	-
DPS	5.53	6.88	5.20	8.75	8.75	8.62	10.19	-33.39%
YoY %	-19.62%	32.31%	-40.57%	0.00%	1.51%	-15.41%	-	-
Horiz. %	54.27%	67.52%	51.03%	85.87%	85.87%	84.59%	100.00%	-
NAPS	0.2615	0.2829	0.3129	0.3835	0.3835	0.4119	0.8869	-55.60%
YoY %	-7.56%	-9.59%	-18.41%	0.00%	-6.89%	-53.56%	-	-
Horiz. %	29.48%	31.90%	35.28%	43.24%	43.24%	46.44%	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	7.95	8.20	6.76	7.59	8.43	7.43	7.65	2.59%
YoY %	-3.05%	21.30%	-10.94%	-9.96%	13.46%	-2.88%	-	-
Horiz. %	103.92%	107.19%	88.37%	99.22%	110.20%	97.12%	100.00%	-
P/EPS	70.38	61.88	60.83	49.89	81.31	57.92	44.23	36.18%
YoY %	13.74%	1.73%	21.93%	-38.64%	40.38%	30.95%	-	-
Horiz. %	159.12%	139.91%	137.53%	112.80%	183.83%	130.95%	100.00%	-
EY	1.42	1.62	1.64	2.00	1.23	1.73	2.26	-26.57%
YoY %	-12.35%	-1.22%	-18.00%	62.60%	-28.90%	-23.45%	-	-
Horiz. %	62.83%	71.68%	72.57%	88.50%	54.42%	76.55%	100.00%	-
DY	1.19	1.50	1.25	2.02	2.04	2.10	2.27	-34.90%
YoY %	-20.67%	20.00%	-38.12%	-0.98%	-2.86%	-7.49%	-	-
Horiz. %	52.42%	66.08%	55.07%	88.99%	89.87%	92.51%	100.00%	-
P/NAPS	17.82	16.23	13.27	11.30	11.20	9.95	5.05	131.24%
YoY %	9.80%	22.31%	17.43%	0.89%	12.56%	97.03%	-	-
Horiz. %	352.87%	321.39%	262.77%	223.76%	221.78%	197.03%	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	7.87	8.03	8.00	7.42	8.73	7.53	7.41	4.08%
YoY %	-1.99%	0.37%	7.82%	-15.01%	15.94%	1.62%	-	-
Horiz. %	106.21%	108.37%	107.96%	100.13%	117.81%	101.62%	100.00%	-
P/EPS	69.68	60.61	71.94	48.79	84.21	58.73	42.83	38.20%
YoY %	14.96%	-15.75%	47.45%	-42.06%	43.38%	37.12%	-	-
Horiz. %	162.69%	141.51%	167.97%	113.92%	196.61%	137.12%	100.00%	-
EY	1.44	1.65	1.39	2.05	1.19	1.70	2.33	-27.38%
YoY %	-12.73%	18.71%	-32.20%	72.27%	-30.00%	-27.04%	-	-
Horiz. %	61.80%	70.82%	59.66%	87.98%	51.07%	72.96%	100.00%	-
DY	1.20	1.53	1.06	2.07	1.97	2.07	2.35	-36.03%
YoY %	-21.57%	44.34%	-48.79%	5.08%	-4.83%	-11.91%	-	-
Horiz. %	51.06%	65.11%	45.11%	88.09%	83.83%	88.09%	100.00%	-
P/NAPS	17.64	15.90	15.70	11.05	11.60	10.09	4.89	134.66%
YoY %	10.94%	1.27%	42.08%	-4.74%	14.97%	106.34%	-	-
Horiz. %	360.74%	325.15%	321.06%	225.97%	237.22%	206.34%	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