[SPTOTO] YoY Annualized Quarter Result on 31-Jan-2006 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

10-Mar-2006

Admission Sponsor

Sponsor

Financial Year

30-Apr-2006

Quarter

31-Jan-2006 [#3]

Profit Trend

QoQ- -2.23%

YoY- 19.72%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Annualized Quarter Result
Revenue	3,767,137	3,214,594	2,939,993	2,862,290	2,595,753	2,455,592	2,116,433	10.07%
YoY %	17.19%	9.34%	2.71%	10.27%	5.71%	16.03%	-	-
Horiz. %	177.99%	151.89%	138.91%	135.24%	122.65%	116.03%	100.00%	-
PBT	579,353	544,930	528,880	583,498	498,877	448,780	411,653	5.85%
YoY %	6.32%	3.03%	-9.36%	16.96%	11.16%	9.02%	-	-
Horiz. %	140.74%	132.38%	128.48%	141.75%	121.19%	109.02%	100.00%	-
Tax	-168,097	-154,398	-140,898	-172,454	-157,929	-142,782	-134,222	3.81%
YoY %	-8.87%	-9.58%	18.30%	-9.20%	-10.61%	-6.38%	-	-
Horiz. %	125.24%	115.03%	104.97%	128.48%	117.66%	106.38%	100.00%	-
NP	411,256	390,532	387,981	411,044	340,948	305,997	277,430	6.77%
YoY %	5.31%	0.66%	-5.61%	20.56%	11.42%	10.30%	-	-
Horiz. %	148.24%	140.77%	139.85%	148.16%	122.90%	110.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	404,325	383,868	379,136	408,181	340,948	305,997	277,430	6.47%
YoY %	5.33%	1.25%	-7.12%	19.72%	11.42%	10.30%	-	-
Horiz. %	145.74%	138.37%	136.66%	147.13%	122.90%	110.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.01%	28.33%	26.64%	29.56%	31.66%	31.82%	32.61%	-
YoY %	2.40%	6.34%	-9.88%	-6.63%	-0.50%	-2.42%	-	-
Horiz. %	88.96%	86.88%	81.69%	90.65%	97.09%	97.58%	100.00%	-
Total Cost	3,355,881	2,824,062	2,552,012	2,451,246	2,254,805	2,149,594	1,839,002	10.53%
YoY %	18.83%	10.66%	4.11%	8.71%	4.89%	16.89%	-	-
Horiz. %	182.48%	153.56%	138.77%	133.29%	122.61%	116.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	439,666	366,994	517,945	968,401	785,292	814,111	552,461	-3.73%
YoY %	19.80%	-29.14%	-46.52%	23.32%	-3.54%	47.36%	-	-
Horiz. %	79.58%	66.43%	93.75%	175.29%	142.14%	147.36%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Dividend
Div	238,005	324,642	470,639	418,349	320,399	62,523	59,591	25.93%
YoY %	-26.69%	-31.02%	12.50%	30.57%	412.45%	4.92%	-	-
Horiz. %	399.40%	544.78%	789.78%	702.03%	537.66%	104.92%	100.00%	-
Div Payout %	58.86%	84.57%	124.13%	102.49%	93.97%	20.43%	21.48%	-
YoY %	-30.40%	-31.87%	21.11%	9.07%	359.96%	-4.89%	-	-
Horiz. %	274.02%	393.72%	577.89%	477.14%	437.48%	95.11%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Equity
Net Worth	439,666	366,994	517,945	968,401	785,292	814,111	552,461	-3.73%
YoY %	19.80%	-29.14%	-46.52%	23.32%	-3.54%	47.36%	-	-
Horiz. %	79.58%	66.43%	93.75%	175.29%	142.14%	147.36%	100.00%	-
NOSH	1,256,188	1,265,498	1,294,863	1,210,502	981,616	814,111	620,742	12.45%
YoY %	-0.74%	-2.27%	6.97%	23.32%	20.58%	31.15%	-	-
Horiz. %	202.37%	203.87%	208.60%	195.01%	158.14%	131.15%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Ratio Analysis
NP Margin	10.92%	12.15%	13.20%	14.36%	13.13%	12.46%	13.11%	-
YoY %	-10.12%	-7.95%	-8.08%	9.37%	5.38%	-4.96%	-	-
Horiz. %	83.30%	92.68%	100.69%	109.53%	100.15%	95.04%	100.00%	-
ROE	91.96%	104.60%	73.20%	42.15%	43.42%	37.59%	50.22%	-
YoY %	-12.08%	42.90%	73.67%	-2.92%	15.51%	-25.15%	-	-
Horiz. %	183.11%	208.28%	145.76%	83.93%	86.46%	74.85%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Per Share
RPS	299.89	254.02	227.05	236.45	264.44	301.63	340.95	-2.11%
YoY %	18.06%	11.88%	-3.98%	-10.58%	-12.33%	-11.53%	-	-
Horiz. %	87.96%	74.50%	66.59%	69.35%	77.56%	88.47%	100.00%	-
EPS	32.19	30.33	29.28	33.72	34.73	37.59	44.69	-5.31%
YoY %	6.13%	3.59%	-13.17%	-2.91%	-7.61%	-15.89%	-	-
Horiz. %	72.03%	67.87%	65.52%	75.45%	77.71%	84.11%	100.00%	-
DPS	18.95	25.65	36.35	34.56	32.64	7.68	9.60	11.98%
YoY %	-26.12%	-29.44%	5.18%	5.88%	325.00%	-20.00%	-	-
Horiz. %	197.40%	267.19%	378.65%	360.00%	340.00%	80.00%	100.00%	-
NAPS	0.35	0.29	0.40	0.80	0.80	1.00	0.89	-14.39%
YoY %	20.69%	-27.50%	-50.00%	0.00%	-20.00%	12.36%	-	-
Horiz. %	39.33%	32.58%	44.94%	89.89%	89.89%	112.36%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,258,397
RPS	278.84	237.94	217.62	211.86	192.14	181.76	156.66	10.07%
YoY %	17.19%	9.34%	2.72%	10.26%	5.71%	16.02%	-	-
Horiz. %	177.99%	151.88%	138.91%	135.24%	122.65%	116.02%	100.00%	-
EPS	29.93	28.41	28.06	30.21	25.24	22.65	20.54	6.46%
YoY %	5.35%	1.25%	-7.12%	19.69%	11.43%	10.27%	-	-
Horiz. %	145.72%	138.32%	136.61%	147.08%	122.88%	110.27%	100.00%	-
DPS	17.62	24.03	34.84	30.97	23.72	4.63	4.41	25.94%
YoY %	-26.67%	-31.03%	12.50%	30.56%	412.31%	4.99%	-	-
Horiz. %	399.55%	544.90%	790.02%	702.27%	537.87%	104.99%	100.00%	-
NAPS	0.3254	0.2716	0.3834	0.7168	0.5813	0.6026	0.4089	-3.73%
YoY %	19.81%	-29.16%	-46.51%	23.31%	-3.53%	47.37%	-	-
Horiz. %	79.58%	66.42%	93.76%	175.30%	142.16%	147.37%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/09	31/01/08	31/01/07	27/01/06	31/01/05	30/01/04	30/01/03	-
Price	4.18	4.62	4.52	4.60	3.95	4.13	3.27	-
P/RPS	1.39	1.82	1.99	1.95	1.49	1.37	0.96	6.35%
YoY %	-23.63%	-8.54%	2.05%	30.87%	8.76%	42.71%	-	-
Horiz. %	144.79%	189.58%	207.29%	203.12%	155.21%	142.71%	100.00%	-
P/EPS	12.99	15.23	15.44	13.64	11.37	10.99	7.32	10.02%
YoY %	-14.71%	-1.36%	13.20%	19.96%	3.46%	50.14%	-	-
Horiz. %	177.46%	208.06%	210.93%	186.34%	155.33%	150.14%	100.00%	-
EY	7.70	6.57	6.48	7.33	8.79	9.10	13.67	-9.11%
YoY %	17.20%	1.39%	-11.60%	-16.61%	-3.41%	-33.43%	-	-
Horiz. %	56.33%	48.06%	47.40%	53.62%	64.30%	66.57%	100.00%	-
DY	4.53	5.55	8.04	7.51	8.26	1.86	2.94	7.46%
YoY %	-18.38%	-30.97%	7.06%	-9.08%	344.09%	-36.73%	-	-
Horiz. %	154.08%	188.78%	273.47%	255.44%	280.95%	63.27%	100.00%	-
P/NAPS	11.94	15.93	11.30	5.75	4.94	4.13	3.67	21.70%
YoY %	-25.05%	40.97%	96.52%	16.40%	19.61%	12.53%	-	-
Horiz. %	325.34%	434.06%	307.90%	156.68%	134.60%	112.53%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Announcement Date
Date	16/03/09	05/03/08	07/03/07	10/03/06	07/03/05	08/03/04	18/03/03	-
Price	4.16	4.36	4.42	4.52	4.15	4.42	3.07	-
P/RPS	1.39	1.72	1.95	1.91	1.57	1.47	0.90	7.50%
YoY %	-19.19%	-11.79%	2.09%	21.66%	6.80%	63.33%	-	-
Horiz. %	154.44%	191.11%	216.67%	212.22%	174.44%	163.33%	100.00%	-
P/EPS	12.92	14.37	15.10	13.40	11.95	11.76	6.87	11.09%
YoY %	-10.09%	-4.83%	12.69%	12.13%	1.62%	71.18%	-	-
Horiz. %	188.06%	209.17%	219.80%	195.05%	173.94%	171.18%	100.00%	-
EY	7.74	6.96	6.62	7.46	8.37	8.50	14.56	-9.98%
YoY %	11.21%	5.14%	-11.26%	-10.87%	-1.53%	-41.62%	-	-
Horiz. %	53.16%	47.80%	45.47%	51.24%	57.49%	58.38%	100.00%	-
DY	4.55	5.88	8.22	7.65	7.87	1.74	3.13	6.42%
YoY %	-22.62%	-28.47%	7.45%	-2.80%	352.30%	-44.41%	-	-
Horiz. %	145.37%	187.86%	262.62%	244.41%	251.44%	55.59%	100.00%	-
P/NAPS	11.89	15.03	11.05	5.65	5.19	4.42	3.45	22.87%
YoY %	-20.89%	36.02%	95.58%	8.86%	17.42%	28.12%	-	-
Horiz. %	344.64%	435.65%	320.29%	163.77%	150.43%	128.12%	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