[SPTOTO] QoQ TTM Result on 30-Apr-2006 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

19-Jun-2006

Admission Sponsor

Sponsor

Financial Year

30-Apr-2006

Quarter

30-Apr-2006 [#4]

Profit Trend

QoQ- 14.93%

YoY- 32.23%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
TTM Result
Revenue	2,996,599	3,001,435	2,968,065	2,938,322	2,870,118	2,765,940	2,754,043	5.77%
YoY %	-0.16%	1.12%	1.01%	2.38%	3.77%	0.43%	-	-
Horiz. %	108.81%	108.98%	107.77%	106.69%	104.21%	100.43%	100.00%	-
PBT	527,127	517,657	553,872	568,092	551,859	542,690	513,483	1.75%
YoY %	1.83%	-6.54%	-2.50%	2.94%	1.69%	5.69%	-	-
Horiz. %	102.66%	100.81%	107.87%	110.64%	107.47%	105.69%	100.00%	-
Tax	-98,473	-108,197	-123,755	-122,140	-164,231	-160,592	-153,134	-25.43%
YoY %	8.99%	12.57%	-1.32%	25.63%	-2.27%	-4.87%	-	-
Horiz. %	64.31%	70.66%	80.81%	79.76%	107.25%	104.87%	100.00%	-
NP	428,654	409,460	430,117	445,952	387,628	382,098	360,349	12.23%
YoY %	4.69%	-4.80%	-3.55%	15.05%	1.45%	6.04%	-	-
Horiz. %	118.96%	113.63%	119.36%	123.76%	107.57%	106.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	421,246	401,308	425,060	443,031	385,481	381,211	359,756	11.06%
YoY %	4.97%	-5.59%	-4.06%	14.93%	1.12%	5.96%	-	-
Horiz. %	117.09%	111.55%	118.15%	123.15%	107.15%	105.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.68%	20.90%	22.34%	21.50%	29.76%	29.59%	29.82%	-
YoY %	-10.62%	-6.45%	3.91%	-27.76%	0.57%	-0.77%	-	-
Horiz. %	62.64%	70.09%	74.92%	72.10%	99.80%	99.23%	100.00%	-
Total Cost	2,567,945	2,591,975	2,537,948	2,492,370	2,482,490	2,383,842	2,393,694	4.78%
YoY %	-0.93%	2.13%	1.83%	0.40%	4.14%	-0.41%	-	-
Horiz. %	107.28%	108.28%	106.03%	104.12%	103.71%	99.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	518,048	518,170	556,474	1,198,141	1,006,718	431,848	991,354	-35.04%
YoY %	-0.02%	-6.88%	-53.56%	19.01%	133.12%	-56.44%	-	-
Horiz. %	52.26%	52.27%	56.13%	120.86%	101.55%	43.56%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Dividend
Div	490,647	472,067	464,842	450,924	399,348	411,207	356,592	23.63%
YoY %	3.94%	1.55%	3.09%	12.92%	-2.88%	15.32%	-	-
Horiz. %	137.59%	132.38%	130.36%	126.45%	111.99%	115.32%	100.00%	-
Div Payout %	116.48%	117.63%	109.36%	101.78%	103.60%	107.87%	99.12%	-
YoY %	-0.98%	7.56%	7.45%	-1.76%	-3.96%	8.83%	-	-
Horiz. %	117.51%	118.67%	110.33%	102.68%	104.52%	108.83%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Equity
Net Worth	518,048	518,170	556,474	1,198,141	1,006,718	431,848	991,354	-35.04%
YoY %	-0.02%	-6.88%	-53.56%	19.01%	133.12%	-56.44%	-	-
Horiz. %	52.26%	52.27%	56.13%	120.86%	101.55%	43.56%	100.00%	-
NOSH	1,295,121	1,295,426	1,294,127	1,274,618	1,258,397	1,233,852	1,139,488	8.88%
YoY %	-0.02%	0.10%	1.53%	1.29%	1.99%	8.28%	-	-
Horiz. %	113.66%	113.68%	113.57%	111.86%	110.44%	108.28%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Ratio Analysis
NP Margin	14.30%	13.64%	14.49%	15.18%	13.51%	13.81%	13.08%	-
YoY %	4.84%	-5.87%	-4.55%	12.36%	-2.17%	5.58%	-	-
Horiz. %	109.33%	104.28%	110.78%	116.06%	103.29%	105.58%	100.00%	-
ROE	81.31%	77.45%	76.38%	36.98%	38.29%	88.27%	36.29%	-
YoY %	4.98%	1.40%	106.54%	-3.42%	-56.62%	143.24%	-	-
Horiz. %	224.06%	213.42%	210.47%	101.90%	105.51%	243.24%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Per Share
RPS	231.38	231.69	229.35	230.53	228.08	224.17	241.69	-2.85%
YoY %	-0.13%	1.02%	-0.51%	1.07%	1.74%	-7.25%	-	-
Horiz. %	95.73%	95.86%	94.89%	95.38%	94.37%	92.75%	100.00%	-
EPS	32.53	30.98	32.85	34.76	30.63	30.90	31.57	2.01%
YoY %	5.00%	-5.69%	-5.49%	13.48%	-0.87%	-2.12%	-	-
Horiz. %	103.04%	98.13%	104.05%	110.10%	97.02%	97.88%	100.00%	-
DPS	38.06	36.44	35.92	35.38	31.73	33.33	31.29	13.90%
YoY %	4.45%	1.45%	1.53%	11.50%	-4.80%	6.52%	-	-
Horiz. %	121.64%	116.46%	114.80%	113.07%	101.41%	106.52%	100.00%	-
NAPS	0.40	0.40	0.43	0.94	0.80	0.35	0.87	-40.34%
YoY %	0.00%	-6.98%	-54.26%	17.50%	128.57%	-59.77%	-	-
Horiz. %	45.98%	45.98%	49.43%	108.05%	91.95%	40.23%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,274,618
RPS	221.81	222.16	219.69	217.49	212.44	204.73	203.85	5.77%
YoY %	-0.16%	1.12%	1.01%	2.38%	3.77%	0.43%	-	-
Horiz. %	108.81%	108.98%	107.77%	106.69%	104.21%	100.43%	100.00%	-
EPS	31.18	29.70	31.46	32.79	28.53	28.22	26.63	11.05%
YoY %	4.98%	-5.59%	-4.06%	14.93%	1.10%	5.97%	-	-
Horiz. %	117.09%	111.53%	118.14%	123.13%	107.13%	105.97%	100.00%	-
DPS	36.32	34.94	34.41	33.38	29.56	30.44	26.39	23.65%
YoY %	3.95%	1.54%	3.09%	12.92%	-2.89%	15.35%	-	-
Horiz. %	137.63%	132.40%	130.39%	126.49%	112.01%	115.35%	100.00%	-
NAPS	0.3835	0.3835	0.4119	0.8869	0.7452	0.3197	0.7338	-35.04%
YoY %	0.00%	-6.89%	-53.56%	19.02%	133.09%	-56.43%	-	-
Horiz. %	52.26%	52.26%	56.13%	120.86%	101.55%	43.57%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	31/10/05	29/07/05	-
Price	4.52	4.48	4.28	4.75	4.60	4.11	4.44	-
P/RPS	1.95	1.93	1.87	2.06	2.02	1.83	1.84	3.93%
YoY %	1.04%	3.21%	-9.22%	1.98%	10.38%	-0.54%	-	-
Horiz. %	105.98%	104.89%	101.63%	111.96%	109.78%	99.46%	100.00%	-
P/EPS	13.90	14.46	13.03	13.67	15.02	13.30	14.06	-0.75%
YoY %	-3.87%	10.97%	-4.68%	-8.99%	12.93%	-5.41%	-	-
Horiz. %	98.86%	102.84%	92.67%	97.23%	106.83%	94.59%	100.00%	-
EY	7.20	6.91	7.67	7.32	6.66	7.52	7.11	0.83%
YoY %	4.20%	-9.91%	4.78%	9.91%	-11.44%	5.77%	-	-
Horiz. %	101.27%	97.19%	107.88%	102.95%	93.67%	105.77%	100.00%	-
DY	8.42	8.13	8.39	7.45	6.90	8.11	7.05	12.53%
YoY %	3.57%	-3.10%	12.62%	7.97%	-14.92%	15.04%	-	-
Horiz. %	119.43%	115.32%	119.01%	105.67%	97.87%	115.04%	100.00%	-
P/NAPS	11.30	11.20	9.95	5.05	5.75	11.74	5.10	69.71%
YoY %	0.89%	12.56%	97.03%	-12.17%	-51.02%	130.20%	-	-
Horiz. %	221.57%	219.61%	195.10%	99.02%	112.75%	230.20%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	07/03/07	08/12/06	06/09/06	19/06/06	10/03/06	09/12/05	13/09/05	-
Price	4.42	4.64	4.34	4.60	4.52	4.25	4.40	-
P/RPS	1.91	2.00	1.89	2.00	1.98	1.90	1.82	3.26%
YoY %	-4.50%	5.82%	-5.50%	1.01%	4.21%	4.40%	-	-
Horiz. %	104.95%	109.89%	103.85%	109.89%	108.79%	104.40%	100.00%	-
P/EPS	13.59	14.98	13.21	13.23	14.76	13.76	13.94	-1.67%
YoY %	-9.28%	13.40%	-0.15%	-10.37%	7.27%	-1.29%	-	-
Horiz. %	97.49%	107.46%	94.76%	94.91%	105.88%	98.71%	100.00%	-
EY	7.36	6.68	7.57	7.56	6.78	7.27	7.18	1.65%
YoY %	10.18%	-11.76%	0.13%	11.50%	-6.74%	1.25%	-	-
Horiz. %	102.51%	93.04%	105.43%	105.29%	94.43%	101.25%	100.00%	-
DY	8.61	7.85	8.28	7.69	7.02	7.84	7.11	13.57%
YoY %	9.68%	-5.19%	7.67%	9.54%	-10.46%	10.27%	-	-
Horiz. %	121.10%	110.41%	116.46%	108.16%	98.73%	110.27%	100.00%	-
P/NAPS	11.05	11.60	10.09	4.89	5.65	12.14	5.06	68.08%
YoY %	-4.74%	14.97%	106.34%	-13.45%	-53.46%	139.92%	-	-
Horiz. %	218.38%	229.25%	199.41%	96.64%	111.66%	239.92%	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