[SPTOTO] YoY Annual (Unaudited) 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

YoY- 41.56%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Annual (Unaudited) Result
Revenue	3,695,686	3,277,797	3,035,288	2,938,322	2,670,206	2,477,296	2,205,646	8.97%
YoY %	12.75%	7.99%	3.30%	10.04%	7.79%	12.32%	-	-
Horiz. %	167.56%	148.61%	137.61%	133.22%	121.06%	112.32%	100.00%	-
PBT	585,544	502,627	545,332	571,914	487,497	437,989	393,560	6.83%
YoY %	16.50%	-7.83%	-4.65%	17.32%	11.30%	11.29%	-	-
Horiz. %	148.78%	127.71%	138.56%	145.32%	123.87%	111.29%	100.00%	-
Tax	-163,528	-143,878	-162,806	-104,600	-159,341	-299,950	-136,081	3.10%
YoY %	-13.66%	11.63%	-55.65%	34.35%	46.88%	-120.42%	-	-
Horiz. %	120.17%	105.73%	119.64%	76.87%	117.09%	220.42%	100.00%	-
NP	422,016	358,749	382,526	467,314	328,156	138,039	257,479	8.57%
YoY %	17.64%	-6.22%	-18.14%	42.41%	137.73%	-46.39%	-	-
Horiz. %	163.90%	139.33%	148.57%	181.50%	127.45%	53.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	413,554	348,663	375,687	464,525	328,156	138,039	257,479	8.20%
YoY %	18.61%	-7.19%	-19.12%	41.56%	137.73%	-46.39%	-	-
Horiz. %	160.62%	135.41%	145.91%	180.41%	127.45%	53.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.93%	28.63%	29.85%	18.29%	32.69%	68.48%	34.58%	-
YoY %	-2.44%	-4.09%	63.20%	-44.05%	-52.26%	98.03%	-	-
Horiz. %	80.77%	82.79%	86.32%	52.89%	94.53%	198.03%	100.00%	-
Total Cost	3,273,670	2,919,048	2,652,762	2,471,008	2,342,050	2,339,257	1,948,167	9.02%
YoY %	12.15%	10.04%	7.36%	5.51%	0.12%	20.07%	-	-
Horiz. %	168.04%	149.84%	136.17%	126.84%	120.22%	120.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	477,317	328,450	422,545	1,176,836	1,349,890	650,771	607,516	-3.93%
YoY %	45.32%	-22.27%	-64.09%	-12.82%	107.43%	7.12%	-	-
Horiz. %	78.57%	54.06%	69.55%	193.71%	222.20%	107.12%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Dividend
Div	316,662	327,187	419,216	450,140	326,391	170,383	1,049,323	-18.08%
YoY %	-3.22%	-21.95%	-6.87%	37.91%	91.56%	-83.76%	-	-
Horiz. %	30.18%	31.18%	39.95%	42.90%	31.10%	16.24%	100.00%	-
Div Payout %	76.57%	93.84%	111.59%	96.90%	99.46%	123.43%	407.54%	-
YoY %	-18.40%	-15.91%	15.16%	-2.57%	-19.42%	-69.71%	-	-
Horiz. %	18.79%	23.03%	27.38%	23.78%	24.40%	30.29%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Equity
Net Worth	477,317	328,450	422,545	1,176,836	1,349,890	650,771	607,516	-3.93%
YoY %	45.32%	-22.27%	-64.09%	-12.82%	107.43%	7.12%	-	-
Horiz. %	78.57%	54.06%	69.55%	193.71%	222.20%	107.12%	100.00%	-
NOSH	1,256,098	1,263,271	1,280,442	1,225,871	1,007,381	845,157	646,294	11.70%
YoY %	-0.57%	-1.34%	4.45%	21.69%	19.19%	30.77%	-	-
Horiz. %	194.35%	195.46%	198.12%	189.68%	155.87%	130.77%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Ratio Analysis
NP Margin	11.42%	10.94%	12.60%	15.90%	12.29%	5.57%	11.67%	-
YoY %	4.39%	-13.17%	-20.75%	29.37%	120.65%	-52.27%	-	-
Horiz. %	97.86%	93.74%	107.97%	136.25%	105.31%	47.73%	100.00%	-
ROE	86.64%	106.15%	88.91%	39.47%	24.31%	21.21%	42.38%	-
YoY %	-18.38%	19.39%	125.26%	62.36%	14.62%	-49.95%	-	-
Horiz. %	204.44%	250.47%	209.79%	93.13%	57.36%	50.05%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Per Share
RPS	294.22	259.47	237.05	239.69	265.06	293.12	341.28	-2.44%
YoY %	13.39%	9.46%	-1.10%	-9.57%	-9.57%	-14.11%	-	-
Horiz. %	86.21%	76.03%	69.46%	70.23%	77.67%	85.89%	100.00%	-
EPS	32.93	27.60	29.05	37.89	32.58	16.33	39.84	-3.12%
YoY %	19.31%	-4.99%	-23.33%	16.30%	99.51%	-59.01%	-	-
Horiz. %	82.66%	69.28%	72.92%	95.11%	81.78%	40.99%	100.00%	-
DPS	25.21	25.90	32.74	36.72	32.40	20.16	162.36	-26.66%
YoY %	-2.66%	-20.89%	-10.84%	13.33%	60.71%	-87.58%	-	-
Horiz. %	15.53%	15.95%	20.17%	22.62%	19.96%	12.42%	100.00%	-
NAPS	0.38	0.26	0.33	0.96	1.34	0.77	0.94	-13.99%
YoY %	46.15%	-21.21%	-65.62%	-28.36%	74.03%	-18.09%	-	-
Horiz. %	40.43%	27.66%	35.11%	102.13%	142.55%	81.91%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,274,618
RPS	273.55	242.62	224.67	217.49	197.65	183.37	163.26	8.97%
YoY %	12.75%	7.99%	3.30%	10.04%	7.79%	12.32%	-	-
Horiz. %	167.55%	148.61%	137.61%	133.22%	121.06%	112.32%	100.00%	-
EPS	30.61	25.81	27.81	34.38	24.29	10.22	19.06	8.20%
YoY %	18.60%	-7.19%	-19.11%	41.54%	137.67%	-46.38%	-	-
Horiz. %	160.60%	135.41%	145.91%	180.38%	127.44%	53.62%	100.00%	-
DPS	23.44	24.22	31.03	33.32	24.16	12.61	77.67	-18.08%
YoY %	-3.22%	-21.95%	-6.87%	37.91%	91.59%	-83.76%	-	-
Horiz. %	30.18%	31.18%	39.95%	42.90%	31.11%	16.24%	100.00%	-
NAPS	0.3533	0.2431	0.3128	0.8711	0.9992	0.4817	0.4497	-3.93%
YoY %	45.33%	-22.28%	-64.09%	-12.82%	107.43%	7.12%	-	-
Horiz. %	78.56%	54.06%	69.56%	193.71%	222.19%	107.12%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	30/04/03	-
Price	4.38	4.54	4.38	4.75	3.93	4.28	3.07	-
P/RPS	1.49	1.75	1.85	1.98	1.48	1.46	0.90	8.75%
YoY %	-14.86%	-5.41%	-6.57%	33.78%	1.37%	62.22%	-	-
Horiz. %	165.56%	194.44%	205.56%	220.00%	164.44%	162.22%	100.00%	-
P/EPS	13.30	16.45	14.93	12.54	12.06	26.20	7.71	9.50%
YoY %	-19.15%	10.18%	19.06%	3.98%	-53.97%	239.82%	-	-
Horiz. %	172.50%	213.36%	193.64%	162.65%	156.42%	339.82%	100.00%	-
EY	7.52	6.08	6.70	7.98	8.29	3.82	12.98	-8.68%
YoY %	23.68%	-9.25%	-16.04%	-3.74%	117.02%	-70.57%	-	-
Horiz. %	57.94%	46.84%	51.62%	61.48%	63.87%	29.43%	100.00%	-
DY	5.76	5.70	7.47	7.73	8.24	4.71	52.89	-30.87%
YoY %	1.05%	-23.69%	-3.36%	-6.19%	74.95%	-91.09%	-	-
Horiz. %	10.89%	10.78%	14.12%	14.62%	15.58%	8.91%	100.00%	-
P/NAPS	11.53	17.46	13.27	4.95	2.93	5.56	3.27	23.34%
YoY %	-33.96%	31.57%	168.08%	68.94%	-47.30%	70.03%	-	-
Horiz. %	352.60%	533.94%	405.81%	151.38%	89.60%	170.03%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Price Multiplier on Announcement Date
Date	15/06/09	18/06/08	28/06/07	19/06/06	13/06/05	18/06/04	20/06/03	-
Price	4.41	4.38	5.18	4.60	3.99	4.17	3.50	-
P/RPS	1.50	1.69	2.19	1.92	1.51	1.42	1.03	6.45%
YoY %	-11.24%	-22.83%	14.06%	27.15%	6.34%	37.86%	-	-
Horiz. %	145.63%	164.08%	212.62%	186.41%	146.60%	137.86%	100.00%	-
P/EPS	13.39	15.87	17.65	12.14	12.25	25.53	8.79	7.25%
YoY %	-15.63%	-10.08%	45.39%	-0.90%	-52.02%	190.44%	-	-
Horiz. %	152.33%	180.55%	200.80%	138.11%	139.36%	290.44%	100.00%	-
EY	7.47	6.30	5.66	8.24	8.16	3.92	11.38	-6.76%
YoY %	18.57%	11.31%	-31.31%	0.98%	108.16%	-65.55%	-	-
Horiz. %	65.64%	55.36%	49.74%	72.41%	71.70%	34.45%	100.00%	-
DY	5.72	5.91	6.32	7.98	8.12	4.83	46.39	-29.42%
YoY %	-3.21%	-6.49%	-20.80%	-1.72%	68.12%	-89.59%	-	-
Horiz. %	12.33%	12.74%	13.62%	17.20%	17.50%	10.41%	100.00%	-
P/NAPS	11.61	16.85	15.70	4.79	2.98	5.42	3.72	20.86%
YoY %	-31.10%	7.32%	227.77%	60.74%	-45.02%	45.70%	-	-
Horiz. %	312.10%	452.96%	422.04%	128.76%	80.11%	145.70%	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