[SPTOTO] YoY Annualized Quarter Result on 31-Jul-2005 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

13-Sep-2005

Admission Sponsor

Sponsor

Financial Year

30-Apr-2006

Quarter

31-Jul-2005 [#1]

Profit Trend

QoQ- 38.48%

YoY- 27.78%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Annualized Quarter Result
Revenue	3,303,608	3,027,992	2,982,396	2,863,424	2,528,112	2,335,608	2,069,584	8.09%
YoY %	9.10%	1.53%	4.15%	13.26%	8.24%	12.85%	-	-
Horiz. %	159.63%	146.31%	144.11%	138.36%	122.16%	112.85%	100.00%	-
PBT	522,796	565,752	570,980	627,860	527,496	434,688	387,196	5.12%
YoY %	-7.59%	-0.92%	-9.06%	19.03%	21.35%	12.27%	-	-
Horiz. %	135.02%	146.12%	147.47%	162.16%	136.23%	112.27%	100.00%	-
Tax	-146,880	-159,640	-177,520	-171,060	-171,872	-133,860	-119,392	3.51%
YoY %	7.99%	10.07%	-3.78%	0.47%	-28.40%	-12.12%	-	-
Horiz. %	123.02%	133.71%	148.69%	143.28%	143.96%	112.12%	100.00%	-
NP	375,916	406,112	393,460	456,800	355,624	300,828	267,804	5.80%
YoY %	-7.44%	3.22%	-13.87%	28.45%	18.22%	12.33%	-	-
Horiz. %	140.37%	151.65%	146.92%	170.57%	132.79%	112.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	369,560	401,092	382,544	454,428	355,624	300,828	267,804	5.50%
YoY %	-7.86%	4.85%	-15.82%	27.78%	18.22%	12.33%	-	-
Horiz. %	138.00%	149.77%	142.84%	169.69%	132.79%	112.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.10%	28.22%	31.09%	27.24%	32.58%	30.79%	30.84%	-
YoY %	-0.43%	-9.23%	14.13%	-16.39%	5.81%	-0.16%	-	-
Horiz. %	91.12%	91.50%	100.81%	88.33%	105.64%	99.84%	100.00%	-
Total Cost	2,927,692	2,621,880	2,588,936	2,406,624	2,172,488	2,034,780	1,801,780	8.41%
YoY %	11.66%	1.27%	7.58%	10.78%	6.77%	12.93%	-	-
Horiz. %	162.49%	145.52%	143.69%	133.57%	120.57%	112.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	338,930	382,235	556,474	991,354	757,495	797,767	339,485	-0.02%
YoY %	-11.33%	-31.31%	-43.87%	30.87%	-5.05%	134.99%	-	-
Horiz. %	99.84%	112.59%	163.92%	292.02%	223.13%	234.99%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Dividend
Div	225,953	372,042	465,885	410,215	287,050	-	3,005,281	-35.00%
YoY %	-39.27%	-20.14%	13.57%	42.91%	0.00%	-	-	-
Horiz. %	7.52%	12.38%	15.50%	13.65%	9.55%	-	100.00%	-
Div Payout %	61.14%	92.76%	121.79%	90.27%	80.72%	-	1,122.19%	-
YoY %	-34.09%	-23.84%	34.92%	11.83%	0.00%	-	-	-
Horiz. %	5.45%	8.27%	10.85%	8.04%	7.19%	-	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Equity
Net Worth	338,930	382,235	556,474	991,354	757,495	797,767	339,485	-0.02%
YoY %	-11.33%	-31.31%	-43.87%	30.87%	-5.05%	134.99%	-	-
Horiz. %	99.84%	112.59%	163.92%	292.02%	223.13%	234.99%	100.00%	-
NOSH	1,255,298	1,274,116	1,294,127	1,139,488	996,704	774,531	556,533	14.50%
YoY %	-1.48%	-1.55%	13.57%	14.33%	28.68%	39.17%	-	-
Horiz. %	225.56%	228.94%	232.53%	204.75%	179.09%	139.17%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Ratio Analysis
NP Margin	11.38%	13.41%	13.19%	15.95%	14.07%	12.88%	12.94%	-
YoY %	-15.14%	1.67%	-17.30%	13.36%	9.24%	-0.46%	-	-
Horiz. %	87.94%	103.63%	101.93%	123.26%	108.73%	99.54%	100.00%	-
ROE	109.04%	104.93%	68.74%	45.84%	46.95%	37.71%	78.89%	-
YoY %	3.92%	52.65%	49.96%	-2.36%	24.50%	-52.20%	-	-
Horiz. %	138.22%	133.01%	87.13%	58.11%	59.51%	47.80%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Per Share
RPS	263.17	237.65	230.46	251.29	253.65	301.55	371.87	-5.59%
YoY %	10.74%	3.12%	-8.29%	-0.93%	-15.88%	-18.91%	-	-
Horiz. %	70.77%	63.91%	61.97%	67.57%	68.21%	81.09%	100.00%	-
EPS	29.44	31.48	29.56	39.88	35.68	38.84	48.12	-7.85%
YoY %	-6.48%	6.50%	-25.88%	11.77%	-8.14%	-19.29%	-	-
Horiz. %	61.18%	65.42%	61.43%	82.88%	74.15%	80.71%	100.00%	-
DPS	18.00	29.20	36.00	36.00	28.80	0.00	540.00	-43.24%
YoY %	-38.36%	-18.89%	0.00%	25.00%	0.00%	0.00%	-	-
Horiz. %	3.33%	5.41%	6.67%	6.67%	5.33%	0.00%	100.00%	-
NAPS	0.27	0.30	0.43	0.87	0.76	1.03	0.61	-12.69%
YoY %	-10.00%	-30.23%	-50.57%	14.47%	-26.21%	68.85%	-	-
Horiz. %	44.26%	49.18%	70.49%	142.62%	124.59%	168.85%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,139,488
RPS	244.53	224.13	220.75	211.95	187.13	172.88	153.19	8.09%
YoY %	9.10%	1.53%	4.15%	13.26%	8.24%	12.85%	-	-
Horiz. %	159.63%	146.31%	144.10%	138.36%	122.16%	112.85%	100.00%	-
EPS	27.35	29.69	28.32	33.64	26.32	22.27	19.82	5.50%
YoY %	-7.88%	4.84%	-15.81%	27.81%	18.19%	12.36%	-	-
Horiz. %	137.99%	149.80%	142.89%	169.73%	132.80%	112.36%	100.00%	-
DPS	16.72	27.54	34.48	30.36	21.25	0.00	222.45	-35.01%
YoY %	-39.29%	-20.13%	13.57%	42.87%	0.00%	0.00%	-	-
Horiz. %	7.52%	12.38%	15.50%	13.65%	9.55%	0.00%	100.00%	-
NAPS	0.2509	0.2829	0.4119	0.7338	0.5607	0.5905	0.2513	-0.02%
YoY %	-11.31%	-31.32%	-43.87%	30.87%	-5.05%	134.98%	-	-
Horiz. %	99.84%	112.57%	163.91%	292.00%	223.12%	234.98%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	31/07/02	-
Price	4.79	4.87	4.28	4.44	3.62	3.91	1.65	-
P/RPS	1.82	2.05	1.86	1.77	1.43	1.30	0.44	26.67%
YoY %	-11.22%	10.22%	5.08%	23.78%	10.00%	195.45%	-	-
Horiz. %	413.64%	465.91%	422.73%	402.27%	325.00%	295.45%	100.00%	-
P/EPS	16.27	15.47	14.48	11.13	10.15	10.07	3.43	29.59%
YoY %	5.17%	6.84%	30.10%	9.66%	0.79%	193.59%	-	-
Horiz. %	474.34%	451.02%	422.16%	324.49%	295.92%	293.59%	100.00%	-
EY	6.15	6.46	6.91	8.98	9.86	9.93	29.16	-22.82%
YoY %	-4.80%	-6.51%	-23.05%	-8.92%	-0.70%	-65.95%	-	-
Horiz. %	21.09%	22.15%	23.70%	30.80%	33.81%	34.05%	100.00%	-
DY	3.76	6.00	8.41	8.11	7.96	0.00	327.27	-52.46%
YoY %	-37.33%	-28.66%	3.70%	1.88%	0.00%	0.00%	-	-
Horiz. %	1.15%	1.83%	2.57%	2.48%	2.43%	0.00%	100.00%	-
P/NAPS	17.74	16.23	9.95	5.10	4.76	3.80	2.70	36.81%
YoY %	9.30%	63.12%	95.10%	7.14%	25.26%	40.74%	-	-
Horiz. %	657.04%	601.11%	368.52%	188.89%	176.30%	140.74%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Price Multiplier on Announcement Date
Date	08/09/08	10/09/07	06/09/06	13/09/05	13/09/04	22/09/03	18/09/02	-
Price	4.07	4.77	4.34	4.40	3.64	4.05	1.47	-
P/RPS	1.55	2.01	1.88	1.75	1.44	1.34	0.40	25.30%
YoY %	-22.89%	6.91%	7.43%	21.53%	7.46%	235.00%	-	-
Horiz. %	387.50%	502.50%	470.00%	437.50%	360.00%	335.00%	100.00%	-
P/EPS	13.82	15.15	14.68	11.03	10.20	10.43	3.05	28.60%
YoY %	-8.78%	3.20%	33.09%	8.14%	-2.21%	241.97%	-	-
Horiz. %	453.11%	496.72%	481.31%	361.64%	334.43%	341.97%	100.00%	-
EY	7.23	6.60	6.81	9.06	9.80	9.59	32.73	-22.23%
YoY %	9.55%	-3.08%	-24.83%	-7.55%	2.19%	-70.70%	-	-
Horiz. %	22.09%	20.16%	20.81%	27.68%	29.94%	29.30%	100.00%	-
DY	4.42	6.12	8.29	8.18	7.91	0.00	367.35	-52.09%
YoY %	-27.78%	-26.18%	1.34%	3.41%	0.00%	0.00%	-	-
Horiz. %	1.20%	1.67%	2.26%	2.23%	2.15%	0.00%	100.00%	-
P/NAPS	15.07	15.90	10.09	5.06	4.79	3.93	2.41	35.69%
YoY %	-5.22%	57.58%	99.41%	5.64%	21.88%	63.07%	-	-
Horiz. %	625.31%	659.75%	418.67%	209.96%	198.76%	163.07%	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