[SPTOTO] QoQ Quarter Result on 31-Oct-2006 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

08-Dec-2006

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

31-Oct-2006 [#2]

Profit Trend

QoQ- -25.36%

YoY- -24.97%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Quarter Result
Revenue	756,998	829,361	770,981	688,415	745,599	791,604	775,817	-1.62%
YoY %	-8.73%	7.57%	11.99%	-7.67%	-5.81%	2.03%	-	-
Horiz. %	97.57%	106.90%	99.38%	88.73%	96.11%	102.03%	100.00%	-
PBT	141,438	149,133	152,039	101,876	142,745	130,467	142,569	-0.53%
YoY %	-5.16%	-1.91%	49.24%	-28.63%	9.41%	-8.49%	-	-
Horiz. %	99.21%	104.60%	106.64%	71.46%	100.12%	91.51%	100.00%	-
Tax	-39,910	-56,601	-34,185	-27,109	-44,380	7,201	-43,909	-6.18%
YoY %	29.49%	-65.57%	-26.10%	38.92%	-716.30%	116.40%	-	-
Horiz. %	90.89%	128.91%	77.85%	61.74%	101.07%	-16.40%	100.00%	-
NP	101,528	92,532	117,854	74,767	98,365	137,668	98,660	1.93%
YoY %	9.72%	-21.49%	57.63%	-23.99%	-28.55%	39.54%	-	-
Horiz. %	102.91%	93.79%	119.45%	75.78%	99.70%	139.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	100,273	92,226	117,338	71,378	95,636	136,894	97,400	1.96%
YoY %	8.73%	-21.40%	64.39%	-25.36%	-30.14%	40.55%	-	-
Horiz. %	102.95%	94.69%	120.47%	73.28%	98.19%	140.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.22%	37.95%	22.48%	26.61%	31.09%	-5.52%	30.80%	-
YoY %	-25.64%	68.82%	-15.52%	-14.41%	663.22%	-117.92%	-	-
Horiz. %	91.62%	123.21%	72.99%	86.40%	100.94%	-17.92%	100.00%	-
Total Cost	655,470	736,829	653,127	613,648	647,234	653,936	677,157	-2.15%
YoY %	-11.04%	12.82%	6.43%	-5.19%	-1.02%	-3.43%	-	-
Horiz. %	96.80%	108.81%	96.45%	90.62%	95.58%	96.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	382,235	422,702	518,048	518,170	556,474	1,198,141	1,006,718	-47.65%
YoY %	-9.57%	-18.40%	-0.02%	-6.88%	-53.56%	19.01%	-	-
Horiz. %	37.97%	41.99%	51.46%	51.47%	55.28%	119.01%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Dividend
Div	93,010	70,194	118,244	118,272	116,471	137,658	99,665	-4.51%
YoY %	32.50%	-40.64%	-0.02%	1.55%	-15.39%	38.12%	-	-
Horiz. %	93.32%	70.43%	118.64%	118.67%	116.86%	138.12%	100.00%	-
Div Payout %	92.76%	76.11%	100.77%	165.70%	121.79%	100.56%	102.33%	-
YoY %	21.88%	-24.47%	-39.19%	36.05%	21.11%	-1.73%	-	-
Horiz. %	90.65%	74.38%	98.48%	161.93%	119.02%	98.27%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Equity
Net Worth	382,235	422,702	518,048	518,170	556,474	1,198,141	1,006,718	-47.65%
YoY %	-9.57%	-18.40%	-0.02%	-6.88%	-53.56%	19.01%	-	-
Horiz. %	37.97%	41.99%	51.46%	51.47%	55.28%	119.01%	100.00%	-
NOSH	1,274,116	1,280,916	1,295,121	1,295,426	1,294,127	1,274,618	1,258,397	0.83%
YoY %	-0.53%	-1.10%	-0.02%	0.10%	1.53%	1.29%	-	-
Horiz. %	101.25%	101.79%	102.92%	102.94%	102.84%	101.29%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Ratio Analysis
NP Margin	13.41%	11.16%	15.29%	10.86%	13.19%	17.39%	12.72%	-
YoY %	20.16%	-27.01%	40.79%	-17.66%	-24.15%	36.71%	-	-
Horiz. %	105.42%	87.74%	120.20%	85.38%	103.69%	136.71%	100.00%	-
ROE	26.23%	21.82%	22.65%	13.78%	17.19%	11.43%	9.67%	-
YoY %	20.21%	-3.66%	64.37%	-19.84%	50.39%	18.20%	-	-
Horiz. %	271.25%	225.65%	234.23%	142.50%	177.77%	118.20%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Per Share
RPS	59.41	64.75	59.53	53.14	57.61	62.11	61.65	-2.44%
YoY %	-8.25%	8.77%	12.02%	-7.76%	-7.25%	0.75%	-	-
Horiz. %	96.37%	105.03%	96.56%	86.20%	93.45%	100.75%	100.00%	-
EPS	7.87	7.20	9.06	5.51	7.39	10.74	7.74	1.11%
YoY %	9.31%	-20.53%	64.43%	-25.44%	-31.19%	38.76%	-	-
Horiz. %	101.68%	93.02%	117.05%	71.19%	95.48%	138.76%	100.00%	-
DPS	7.30	5.48	9.13	9.13	9.00	10.80	7.92	-5.30%
YoY %	33.21%	-39.98%	0.00%	1.44%	-16.67%	36.36%	-	-
Horiz. %	92.17%	69.19%	115.28%	115.28%	113.64%	136.36%	100.00%	-
NAPS	0.30	0.33	0.40	0.40	0.43	0.94	0.80	-48.09%
YoY %	-9.09%	-17.50%	0.00%	-6.98%	-54.26%	17.50%	-	-
Horiz. %	37.50%	41.25%	50.00%	50.00%	53.75%	117.50%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,295,426
RPS	56.03	61.39	57.07	50.96	55.19	58.59	57.43	-1.63%
YoY %	-8.73%	7.57%	11.99%	-7.66%	-5.80%	2.02%	-	-
Horiz. %	97.56%	106.90%	99.37%	88.73%	96.10%	102.02%	100.00%	-
EPS	7.42	6.83	8.69	5.28	7.08	10.13	7.21	1.93%
YoY %	8.64%	-21.40%	64.58%	-25.42%	-30.11%	40.50%	-	-
Horiz. %	102.91%	94.73%	120.53%	73.23%	98.20%	140.50%	100.00%	-
DPS	6.88	5.20	8.75	8.75	8.62	10.19	7.38	-4.58%
YoY %	32.31%	-40.57%	0.00%	1.51%	-15.41%	38.08%	-	-
Horiz. %	93.22%	70.46%	118.56%	118.56%	116.80%	138.08%	100.00%	-
NAPS	0.2829	0.3129	0.3835	0.3835	0.4119	0.8869	0.7452	-47.66%
YoY %	-9.59%	-18.41%	0.00%	-6.89%	-53.56%	19.02%	-	-
Horiz. %	37.96%	41.99%	51.46%	51.46%	55.27%	119.02%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	-
Price	4.87	4.38	4.52	4.48	4.28	4.75	4.60	-
P/RPS	8.20	6.76	7.59	8.43	7.43	7.65	7.46	6.52%
YoY %	21.30%	-10.94%	-9.96%	13.46%	-2.88%	2.55%	-	-
Horiz. %	109.92%	90.62%	101.74%	113.00%	99.60%	102.55%	100.00%	-
P/EPS	61.88	60.83	49.89	81.31	57.92	44.23	59.43	2.73%
YoY %	1.73%	21.93%	-38.64%	40.38%	30.95%	-25.58%	-	-
Horiz. %	104.12%	102.36%	83.95%	136.82%	97.46%	74.42%	100.00%	-
EY	1.62	1.64	2.00	1.23	1.73	2.26	1.68	-2.40%
YoY %	-1.22%	-18.00%	62.60%	-28.90%	-23.45%	34.52%	-	-
Horiz. %	96.43%	97.62%	119.05%	73.21%	102.98%	134.52%	100.00%	-
DY	1.50	1.25	2.02	2.04	2.10	2.27	1.72	-8.74%
YoY %	20.00%	-38.12%	-0.98%	-2.86%	-7.49%	31.98%	-	-
Horiz. %	87.21%	72.67%	117.44%	118.60%	122.09%	131.98%	100.00%	-
P/NAPS	16.23	13.27	11.30	11.20	9.95	5.05	5.75	100.10%
YoY %	22.31%	17.43%	0.89%	12.56%	97.03%	-12.17%	-	-
Horiz. %	282.26%	230.78%	196.52%	194.78%	173.04%	87.83%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	10/09/07	28/06/07	07/03/07	08/12/06	06/09/06	19/06/06	10/03/06	-
Price	4.77	5.18	4.42	4.64	4.34	4.60	4.52	-
P/RPS	8.03	8.00	7.42	8.73	7.53	7.41	7.33	6.28%
YoY %	0.37%	7.82%	-15.01%	15.94%	1.62%	1.09%	-	-
Horiz. %	109.55%	109.14%	101.23%	119.10%	102.73%	101.09%	100.00%	-
P/EPS	60.61	71.94	48.79	84.21	58.73	42.83	58.40	2.51%
YoY %	-15.75%	47.45%	-42.06%	43.38%	37.12%	-26.66%	-	-
Horiz. %	103.78%	123.18%	83.54%	144.20%	100.57%	73.34%	100.00%	-
EY	1.65	1.39	2.05	1.19	1.70	2.33	1.71	-2.35%
YoY %	18.71%	-32.20%	72.27%	-30.00%	-27.04%	36.26%	-	-
Horiz. %	96.49%	81.29%	119.88%	69.59%	99.42%	136.26%	100.00%	-
DY	1.53	1.06	2.07	1.97	2.07	2.35	1.75	-8.58%
YoY %	44.34%	-48.79%	5.08%	-4.83%	-11.91%	34.29%	-	-
Horiz. %	87.43%	60.57%	118.29%	112.57%	118.29%	134.29%	100.00%	-
P/NAPS	15.90	15.70	11.05	11.60	10.09	4.89	5.65	99.70%
YoY %	1.27%	42.08%	-4.74%	14.97%	106.34%	-13.45%	-	-
Horiz. %	281.42%	277.88%	195.58%	205.31%	178.58%	86.55%	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