[SPTOTO] QoQ Quarter Result on 31-Oct-2007 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

07-Dec-2007

Admission Sponsor

Sponsor

Financial Year

30-Apr-2008

Quarter

31-Oct-2007 [#2]

Profit Trend

QoQ- -10.77%

YoY- 25.35%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Quarter Result
Revenue	825,902	866,831	861,477	792,471	756,998	829,361	770,981	4.69%
YoY %	-4.72%	0.62%	8.71%	4.69%	-8.73%	7.57%	-	-
Horiz. %	107.12%	112.43%	111.74%	102.79%	98.19%	107.57%	100.00%	-
PBT	130,699	93,929	148,054	119,206	141,438	149,133	152,039	-9.59%
YoY %	39.15%	-36.56%	24.20%	-15.72%	-5.16%	-1.91%	-	-
Horiz. %	85.96%	61.78%	97.38%	78.40%	93.03%	98.09%	100.00%	-
Tax	-36,720	-28,079	-47,608	-28,281	-39,910	-56,601	-34,185	4.88%
YoY %	-30.77%	41.02%	-68.34%	29.14%	29.49%	-65.57%	-	-
Horiz. %	107.42%	82.14%	139.27%	82.73%	116.75%	165.57%	100.00%	-
NP	93,979	65,850	100,446	90,925	101,528	92,532	117,854	-14.01%
YoY %	42.72%	-34.44%	10.47%	-10.44%	9.72%	-21.49%	-	-
Horiz. %	79.74%	55.87%	85.23%	77.15%	86.15%	78.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	92,390	60,762	98,158	89,470	100,273	92,226	117,338	-14.74%
YoY %	52.05%	-38.10%	9.71%	-10.77%	8.73%	-21.40%	-	-
Horiz. %	78.74%	51.78%	83.65%	76.25%	85.46%	78.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.10%	29.89%	32.16%	23.72%	28.22%	37.95%	22.48%	-
YoY %	-5.99%	-7.06%	35.58%	-15.95%	-25.64%	68.82%	-	-
Horiz. %	125.00%	132.96%	143.06%	105.52%	125.53%	168.82%	100.00%	-
Total Cost	731,923	800,981	761,031	701,546	655,470	736,829	653,127	7.89%
YoY %	-8.62%	5.25%	8.48%	7.03%	-11.04%	12.82%	-	-
Horiz. %	112.06%	122.64%	116.52%	107.41%	100.36%	112.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	338,930	327,083	365,414	353,337	382,235	422,702	518,048	-24.65%
YoY %	3.62%	-10.49%	3.42%	-7.56%	-9.57%	-18.40%	-	-
Horiz. %	65.42%	63.14%	70.54%	68.21%	73.78%	81.60%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Dividend
Div	56,488	83,783	74,595	74,705	93,010	70,194	118,244	-38.91%
YoY %	-32.58%	12.32%	-0.15%	-19.68%	32.50%	-40.64%	-	-
Horiz. %	47.77%	70.86%	63.09%	63.18%	78.66%	59.36%	100.00%	-
Div Payout %	61.14%	137.89%	75.99%	83.50%	92.76%	76.11%	100.77%	-
YoY %	-55.66%	81.46%	-8.99%	-9.98%	21.88%	-24.47%	-	-
Horiz. %	60.67%	136.84%	75.41%	82.86%	92.05%	75.53%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Equity
Net Worth	338,930	327,083	365,414	353,337	382,235	422,702	518,048	-24.65%
YoY %	3.62%	-10.49%	3.42%	-7.56%	-9.57%	-18.40%	-	-
Horiz. %	65.42%	63.14%	70.54%	68.21%	73.78%	81.60%	100.00%	-
NOSH	1,255,298	1,258,012	1,260,051	1,261,918	1,274,116	1,280,916	1,295,121	-2.06%
YoY %	-0.22%	-0.16%	-0.15%	-0.96%	-0.53%	-1.10%	-	-
Horiz. %	96.93%	97.13%	97.29%	97.44%	98.38%	98.90%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Ratio Analysis
NP Margin	11.38%	7.60%	11.66%	11.47%	13.41%	11.16%	15.29%	-
YoY %	49.74%	-34.82%	1.66%	-14.47%	20.16%	-27.01%	-	-
Horiz. %	74.43%	49.71%	76.26%	75.02%	87.70%	72.99%	100.00%	-
ROE	27.26%	18.58%	26.86%	25.32%	26.23%	21.82%	22.65%	-
YoY %	46.72%	-30.83%	6.08%	-3.47%	20.21%	-3.66%	-	-
Horiz. %	120.35%	82.03%	118.59%	111.79%	115.81%	96.34%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Per Share
RPS	65.79	68.90	68.37	62.80	59.41	64.75	59.53	6.89%
YoY %	-4.51%	0.78%	8.87%	5.71%	-8.25%	8.77%	-	-
Horiz. %	110.52%	115.74%	114.85%	105.49%	99.80%	108.77%	100.00%	-
EPS	7.36	4.83	7.79	7.09	7.87	7.20	9.06	-12.94%
YoY %	52.38%	-38.00%	9.87%	-9.91%	9.31%	-20.53%	-	-
Horiz. %	81.24%	53.31%	85.98%	78.26%	86.87%	79.47%	100.00%	-
DPS	4.50	6.66	5.92	5.92	7.30	5.48	9.13	-37.63%
YoY %	-32.43%	12.50%	0.00%	-18.90%	33.21%	-39.98%	-	-
Horiz. %	49.29%	72.95%	64.84%	64.84%	79.96%	60.02%	100.00%	-
NAPS	0.27	0.26	0.29	0.28	0.30	0.33	0.40	-23.06%
YoY %	3.85%	-10.34%	3.57%	-6.67%	-9.09%	-17.50%	-	-
Horiz. %	67.50%	65.00%	72.50%	70.00%	75.00%	82.50%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,261,918
RPS	61.13	64.16	63.77	58.66	56.03	61.39	57.07	4.69%
YoY %	-4.72%	0.61%	8.71%	4.69%	-8.73%	7.57%	-	-
Horiz. %	107.11%	112.42%	111.74%	102.79%	98.18%	107.57%	100.00%	-
EPS	6.84	4.50	7.27	6.62	7.42	6.83	8.69	-14.76%
YoY %	52.00%	-38.10%	9.82%	-10.78%	8.64%	-21.40%	-	-
Horiz. %	78.71%	51.78%	83.66%	76.18%	85.39%	78.60%	100.00%	-
DPS	4.18	6.20	5.52	5.53	6.88	5.20	8.75	-38.91%
YoY %	-32.58%	12.32%	-0.18%	-19.62%	32.31%	-40.57%	-	-
Horiz. %	47.77%	70.86%	63.09%	63.20%	78.63%	59.43%	100.00%	-
NAPS	0.2509	0.2421	0.2705	0.2615	0.2829	0.3129	0.3835	-24.65%
YoY %	3.63%	-10.50%	3.44%	-7.56%	-9.59%	-18.41%	-	-
Horiz. %	65.42%	63.13%	70.53%	68.19%	73.77%	81.59%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	-
Price	4.79	4.54	4.62	4.99	4.87	4.38	4.52	-
P/RPS	7.28	6.59	6.76	7.95	8.20	6.76	7.59	-2.74%
YoY %	10.47%	-2.51%	-14.97%	-3.05%	21.30%	-10.94%	-	-
Horiz. %	95.92%	86.82%	89.06%	104.74%	108.04%	89.06%	100.00%	-
P/EPS	65.08	94.00	59.31	70.38	61.88	60.83	49.89	19.40%
YoY %	-30.77%	58.49%	-15.73%	13.74%	1.73%	21.93%	-	-
Horiz. %	130.45%	188.41%	118.88%	141.07%	124.03%	121.93%	100.00%	-
EY	1.54	1.06	1.69	1.42	1.62	1.64	2.00	-16.00%
YoY %	45.28%	-37.28%	19.01%	-12.35%	-1.22%	-18.00%	-	-
Horiz. %	77.00%	53.00%	84.50%	71.00%	81.00%	82.00%	100.00%	-
DY	0.94	1.47	1.28	1.19	1.50	1.25	2.02	-39.97%
YoY %	-36.05%	14.84%	7.56%	-20.67%	20.00%	-38.12%	-	-
Horiz. %	46.53%	72.77%	63.37%	58.91%	74.26%	61.88%	100.00%	-
P/NAPS	17.74	17.46	15.93	17.82	16.23	13.27	11.30	35.11%
YoY %	1.60%	9.60%	-10.61%	9.80%	22.31%	17.43%	-	-
Horiz. %	156.99%	154.51%	140.97%	157.70%	143.63%	117.43%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Announcement Date
Date	08/09/08	18/06/08	05/03/08	07/12/07	10/09/07	28/06/07	07/03/07	-
Price	4.07	4.38	4.36	4.94	4.77	5.18	4.42	-
P/RPS	6.19	6.36	6.38	7.87	8.03	8.00	7.42	-11.39%
YoY %	-2.67%	-0.31%	-18.93%	-1.99%	0.37%	7.82%	-	-
Horiz. %	83.42%	85.71%	85.98%	106.06%	108.22%	107.82%	100.00%	-
P/EPS	55.30	90.68	55.97	69.68	60.61	71.94	48.79	8.71%
YoY %	-39.02%	62.02%	-19.68%	14.96%	-15.75%	47.45%	-	-
Horiz. %	113.34%	185.86%	114.72%	142.82%	124.23%	147.45%	100.00%	-
EY	1.81	1.10	1.79	1.44	1.65	1.39	2.05	-7.97%
YoY %	64.55%	-38.55%	24.31%	-12.73%	18.71%	-32.20%	-	-
Horiz. %	88.29%	53.66%	87.32%	70.24%	80.49%	67.80%	100.00%	-
DY	1.11	1.52	1.36	1.20	1.53	1.06	2.07	-34.02%
YoY %	-26.97%	11.76%	13.33%	-21.57%	44.34%	-48.79%	-	-
Horiz. %	53.62%	73.43%	65.70%	57.97%	73.91%	51.21%	100.00%	-
P/NAPS	15.07	16.85	15.03	17.64	15.90	15.70	11.05	23.00%
YoY %	-10.56%	12.11%	-14.80%	10.94%	1.27%	42.08%	-	-
Horiz. %	136.38%	152.49%	136.02%	159.64%	143.89%	142.08%	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