[SPTOTO] QoQ TTM 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- 4.75%

YoY- -0.5%

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
TTM Result
Revenue	3,346,681	3,277,777	3,240,307	3,149,811	3,045,755	3,034,356	2,996,599	7.65%
YoY %	2.10%	1.16%	2.87%	3.42%	0.38%	1.26%	-	-
Horiz. %	111.68%	109.38%	108.13%	105.11%	101.64%	101.26%	100.00%	-
PBT	491,888	502,627	557,831	561,816	544,486	545,793	527,127	-4.51%
YoY %	-2.14%	-9.90%	-0.71%	3.18%	-0.24%	3.54%	-	-
Horiz. %	93.31%	95.35%	105.82%	106.58%	103.29%	103.54%	100.00%	-
Tax	-140,688	-143,878	-172,400	-158,977	-157,805	-162,275	-98,473	26.87%
YoY %	2.22%	16.54%	-8.44%	-0.74%	2.75%	-64.79%	-	-
Horiz. %	142.87%	146.11%	175.07%	161.44%	160.25%	164.79%	100.00%	-
NP	351,200	358,749	385,431	402,839	386,681	383,518	428,654	-12.45%
YoY %	-2.10%	-6.92%	-4.32%	4.18%	0.82%	-10.53%	-	-
Horiz. %	81.93%	83.69%	89.92%	93.98%	90.21%	89.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	340,780	348,663	380,127	399,307	381,215	376,578	421,246	-13.19%
YoY %	-2.26%	-8.28%	-4.80%	4.75%	1.23%	-10.60%	-	-
Horiz. %	80.90%	82.77%	90.24%	94.79%	90.50%	89.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.60%	28.63%	30.91%	28.30%	28.98%	29.73%	18.68%	-
YoY %	-0.10%	-7.38%	9.22%	-2.35%	-2.52%	59.15%	-	-
Horiz. %	153.10%	153.27%	165.47%	151.50%	155.14%	159.15%	100.00%	-
Total Cost	2,995,481	2,919,028	2,854,876	2,746,972	2,659,074	2,650,838	2,567,945	10.82%
YoY %	2.62%	2.25%	3.93%	3.31%	0.31%	3.23%	-	-
Horiz. %	116.65%	113.67%	111.17%	106.97%	103.55%	103.23%	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	289,572	326,094	312,505	356,154	399,721	423,182	490,647	-29.66%
YoY %	-11.20%	4.35%	-12.26%	-10.90%	-5.54%	-13.75%	-	-
Horiz. %	59.02%	66.46%	63.69%	72.59%	81.47%	86.25%	100.00%	-
Div Payout %	84.97%	93.53%	82.21%	89.19%	104.85%	112.38%	116.48%	-
YoY %	-9.15%	13.77%	-7.83%	-14.94%	-6.70%	-3.52%	-	-
Horiz. %	72.95%	80.30%	70.58%	76.57%	90.02%	96.48%	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	10.49%	10.94%	11.89%	12.79%	12.70%	12.64%	14.30%	-
YoY %	-4.11%	-7.99%	-7.04%	0.71%	0.47%	-11.61%	-	-
Horiz. %	73.36%	76.50%	83.15%	89.44%	88.81%	88.39%	100.00%	-
ROE	100.55%	106.60%	104.03%	113.01%	99.73%	89.09%	81.31%	-
YoY %	-5.68%	2.47%	-7.95%	13.32%	11.94%	9.57%	-	-
Horiz. %	123.66%	131.10%	127.94%	138.99%	122.65%	109.57%	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	266.60	260.55	257.16	249.61	239.05	236.89	231.38	9.91%
YoY %	2.32%	1.32%	3.02%	4.42%	0.91%	2.38%	-	-
Horiz. %	115.22%	112.61%	111.14%	107.88%	103.31%	102.38%	100.00%	-
EPS	27.15	27.72	30.17	31.64	29.92	29.40	32.53	-11.36%
YoY %	-2.06%	-8.12%	-4.65%	5.75%	1.77%	-9.62%	-	-
Horiz. %	83.46%	85.21%	92.75%	97.26%	91.98%	90.38%	100.00%	-
DPS	23.00	25.80	24.62	28.22	31.04	32.74	38.06	-28.54%
YoY %	-10.85%	4.79%	-12.76%	-9.09%	-5.19%	-13.98%	-	-
Horiz. %	60.43%	67.79%	64.69%	74.15%	81.56%	86.02%	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	247.72	242.62	239.85	233.15	225.44	224.60	221.81	7.65%
YoY %	2.10%	1.15%	2.87%	3.42%	0.37%	1.26%	-	-
Horiz. %	111.68%	109.38%	108.13%	105.11%	101.64%	101.26%	100.00%	-
EPS	25.22	25.81	28.14	29.56	28.22	27.87	31.18	-13.19%
YoY %	-2.29%	-8.28%	-4.80%	4.75%	1.26%	-10.62%	-	-
Horiz. %	80.89%	82.78%	90.25%	94.80%	90.51%	89.38%	100.00%	-
DPS	21.43	24.14	23.13	26.36	29.59	31.32	36.32	-29.67%
YoY %	-11.23%	4.37%	-12.25%	-10.92%	-5.52%	-13.77%	-	-
Horiz. %	59.00%	66.46%	63.68%	72.58%	81.47%	86.23%	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	1.80	1.74	1.80	2.00	2.04	1.85	1.95	-5.20%
YoY %	3.45%	-3.33%	-10.00%	-1.96%	10.27%	-5.13%	-	-
Horiz. %	92.31%	89.23%	92.31%	102.56%	104.62%	94.87%	100.00%	-
P/EPS	17.64	16.38	15.31	15.77	16.28	14.90	13.90	17.23%
YoY %	7.69%	6.99%	-2.92%	-3.13%	9.26%	7.19%	-	-
Horiz. %	126.91%	117.84%	110.14%	113.45%	117.12%	107.19%	100.00%	-
EY	5.67	6.10	6.53	6.34	6.14	6.71	7.20	-14.73%
YoY %	-7.05%	-6.58%	3.00%	3.26%	-8.49%	-6.81%	-	-
Horiz. %	78.75%	84.72%	90.69%	88.06%	85.28%	93.19%	100.00%	-
DY	4.80	5.68	5.33	5.66	6.37	7.47	8.42	-31.27%
YoY %	-15.49%	6.57%	-5.83%	-11.15%	-14.73%	-11.28%	-	-
Horiz. %	57.01%	67.46%	63.30%	67.22%	75.65%	88.72%	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	1.53	1.68	1.70	1.98	2.00	2.19	1.91	-13.75%
YoY %	-8.93%	-1.18%	-14.14%	-1.00%	-8.68%	14.66%	-	-
Horiz. %	80.10%	87.96%	89.01%	103.66%	104.71%	114.66%	100.00%	-
P/EPS	14.99	15.80	14.45	15.61	15.94	17.62	13.59	6.76%
YoY %	-5.13%	9.34%	-7.43%	-2.07%	-9.53%	29.65%	-	-
Horiz. %	110.30%	116.26%	106.33%	114.86%	117.29%	129.65%	100.00%	-
EY	6.67	6.33	6.92	6.41	6.27	5.68	7.36	-6.35%
YoY %	5.37%	-8.53%	7.96%	2.23%	10.39%	-22.83%	-	-
Horiz. %	90.62%	86.01%	94.02%	87.09%	85.19%	77.17%	100.00%	-
DY	5.65	5.89	5.65	5.71	6.51	6.32	8.61	-24.50%
YoY %	-4.07%	4.25%	-1.05%	-12.29%	3.01%	-26.60%	-	-
Horiz. %	65.62%	68.41%	65.62%	66.32%	75.61%	73.40%	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