[SPTOTO] YoY Annualized Quarter Result on 31-Oct-2006 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

08-Dec-2006

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

31-Oct-2006 [#2]

Profit Trend

QoQ- -12.68%

YoY- -19.99%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Annualized Quarter Result
Revenue	3,366,540	3,535,380	3,098,938	2,868,028	2,741,802	2,550,352	2,363,276	6.06%
YoY %	-4.78%	14.08%	8.05%	4.60%	7.51%	7.92%	-	-
Horiz. %	142.45%	149.60%	131.13%	121.36%	116.02%	107.92%	100.00%	-
PBT	579,150	586,190	521,288	489,242	590,110	481,516	427,774	5.17%
YoY %	-1.20%	12.45%	6.55%	-17.09%	22.55%	12.56%	-	-
Horiz. %	135.39%	137.03%	121.86%	114.37%	137.95%	112.56%	100.00%	-
Tax	-169,810	-166,226	-136,382	-142,978	-170,864	-156,354	-130,488	4.48%
YoY %	-2.16%	-21.88%	4.61%	16.32%	-9.28%	-19.82%	-	-
Horiz. %	130.13%	127.39%	104.52%	109.57%	130.94%	119.82%	100.00%	-
NP	409,340	419,964	384,906	346,264	419,246	325,162	297,286	5.47%
YoY %	-2.53%	9.11%	11.16%	-17.41%	28.93%	9.38%	-	-
Horiz. %	137.69%	141.27%	129.47%	116.48%	141.02%	109.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	405,992	412,264	379,486	334,028	417,472	325,162	297,286	5.32%
YoY %	-1.52%	8.64%	13.61%	-19.99%	28.39%	9.38%	-	-
Horiz. %	136.57%	138.68%	127.65%	112.36%	140.43%	109.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.32%	28.36%	26.16%	29.22%	28.95%	32.47%	30.50%	-
YoY %	3.39%	8.41%	-10.47%	0.93%	-10.84%	6.46%	-	-
Horiz. %	96.13%	92.98%	85.77%	95.80%	94.92%	106.46%	100.00%	-
Total Cost	2,957,200	3,115,416	2,714,032	2,521,764	2,322,556	2,225,190	2,065,990	6.15%
YoY %	-5.08%	14.79%	7.62%	8.58%	4.38%	7.71%	-	-
Horiz. %	143.14%	150.80%	131.37%	122.06%	112.42%	107.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	299,673	401,963	355,133	517,872	415,335	751,590	745,594	-14.08%
YoY %	-25.45%	13.19%	-31.42%	24.69%	-44.74%	0.80%	-	-
Horiz. %	40.19%	53.91%	47.63%	69.46%	55.71%	100.80%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Dividend
Div	1,289,897	244,946	337,884	469,451	427,202	256,332	91,374	55.39%
YoY %	426.60%	-27.51%	-28.03%	9.89%	66.66%	180.53%	-	-
Horiz. %	1,411.67%	268.07%	369.78%	513.77%	467.53%	280.53%	100.00%	-
Div Payout %	317.72%	59.41%	89.04%	140.54%	102.33%	78.83%	30.74%	-
YoY %	434.79%	-33.28%	-36.64%	37.34%	29.81%	156.44%	-	-
Horiz. %	1,033.57%	193.27%	289.66%	457.19%	332.89%	256.44%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Equity
Net Worth	299,673	401,963	355,133	517,872	415,335	751,590	745,594	-14.08%
YoY %	-25.45%	13.19%	-31.42%	24.69%	-44.74%	0.80%	-	-
Horiz. %	40.19%	53.91%	47.63%	69.46%	55.71%	100.80%	100.00%	-
NOSH	1,302,926	1,256,136	1,268,335	1,294,682	1,186,674	988,935	793,185	8.61%
YoY %	3.72%	-0.96%	-2.04%	9.10%	20.00%	24.68%	-	-
Horiz. %	164.27%	158.37%	159.90%	163.23%	149.61%	124.68%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Ratio Analysis
NP Margin	12.16%	11.88%	12.42%	12.07%	15.29%	12.75%	12.58%	-
YoY %	2.36%	-4.35%	2.90%	-21.06%	19.92%	1.35%	-	-
Horiz. %	96.66%	94.44%	98.73%	95.95%	121.54%	101.35%	100.00%	-
ROE	135.48%	102.56%	106.86%	64.50%	100.51%	43.26%	39.87%	-
YoY %	32.10%	-4.02%	65.67%	-35.83%	132.34%	8.50%	-	-
Horiz. %	339.80%	257.24%	268.02%	161.78%	252.09%	108.50%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Per Share
RPS	258.38	281.45	244.33	221.52	231.05	257.89	297.95	-2.34%
YoY %	-8.20%	15.19%	10.30%	-4.12%	-10.41%	-13.45%	-	-
Horiz. %	86.72%	94.46%	82.00%	74.35%	77.55%	86.55%	100.00%	-
EPS	31.16	32.82	29.92	25.80	35.18	32.88	37.48	-3.02%
YoY %	-5.06%	9.69%	15.97%	-26.66%	7.00%	-12.27%	-	-
Horiz. %	83.14%	87.57%	79.83%	68.84%	93.86%	87.73%	100.00%	-
DPS	99.00	19.50	26.64	36.26	36.00	25.92	11.52	43.07%
YoY %	407.69%	-26.80%	-26.53%	0.72%	38.89%	125.00%	-	-
Horiz. %	859.38%	169.27%	231.25%	314.76%	312.50%	225.00%	100.00%	-
NAPS	0.23	0.32	0.28	0.40	0.35	0.76	0.94	-20.89%
YoY %	-28.12%	14.29%	-30.00%	14.29%	-53.95%	-19.15%	-	-
Horiz. %	24.47%	34.04%	29.79%	42.55%	37.23%	80.85%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,295,426
RPS	249.19	261.69	229.38	212.29	202.95	188.78	174.93	6.06%
YoY %	-4.78%	14.09%	8.05%	4.60%	7.51%	7.92%	-	-
Horiz. %	142.45%	149.60%	131.13%	121.36%	116.02%	107.92%	100.00%	-
EPS	30.05	30.52	28.09	24.72	30.90	24.07	22.00	5.32%
YoY %	-1.54%	8.65%	13.63%	-20.00%	28.38%	9.41%	-	-
Horiz. %	136.59%	138.73%	127.68%	112.36%	140.45%	109.41%	100.00%	-
DPS	95.48	18.13	25.01	34.75	31.62	18.97	6.76	55.41%
YoY %	426.64%	-27.51%	-28.03%	9.90%	66.68%	180.62%	-	-
Horiz. %	1,412.43%	268.20%	369.97%	514.05%	467.75%	280.62%	100.00%	-
NAPS	0.2218	0.2975	0.2629	0.3833	0.3074	0.5563	0.5519	-14.08%
YoY %	-25.45%	13.16%	-31.41%	24.69%	-44.74%	0.80%	-	-
Horiz. %	40.19%	53.90%	47.64%	69.45%	55.70%	100.80%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/09	31/10/08	31/10/07	31/10/06	31/10/05	29/10/04	31/10/03	-
Price	4.23	3.90	4.99	4.48	4.11	3.82	4.27	-
P/RPS	1.64	1.39	2.04	2.02	1.78	1.48	1.43	2.30%
YoY %	17.99%	-31.86%	0.99%	13.48%	20.27%	3.50%	-	-
Horiz. %	114.69%	97.20%	142.66%	141.26%	124.48%	103.50%	100.00%	-
P/EPS	13.58	11.88	16.68	17.36	11.68	11.62	11.39	2.97%
YoY %	14.31%	-28.78%	-3.92%	48.63%	0.52%	2.02%	-	-
Horiz. %	119.23%	104.30%	146.44%	152.41%	102.55%	102.02%	100.00%	-
EY	7.37	8.42	6.00	5.76	8.56	8.61	8.78	-2.87%
YoY %	-12.47%	40.33%	4.17%	-32.71%	-0.58%	-1.94%	-	-
Horiz. %	83.94%	95.90%	68.34%	65.60%	97.49%	98.06%	100.00%	-
DY	23.40	5.00	5.34	8.09	8.76	6.79	2.70	43.27%
YoY %	368.00%	-6.37%	-33.99%	-7.65%	29.01%	151.48%	-	-
Horiz. %	866.67%	185.19%	197.78%	299.63%	324.44%	251.48%	100.00%	-
P/NAPS	18.39	12.19	17.82	11.20	11.74	5.03	4.54	26.22%
YoY %	50.86%	-31.59%	59.11%	-4.60%	133.40%	10.79%	-	-
Horiz. %	405.07%	268.50%	392.51%	246.70%	258.59%	110.79%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Price Multiplier on Announcement Date
Date	10/12/09	12/12/08	07/12/07	08/12/06	09/12/05	08/12/04	17/12/03	-
Price	4.11	4.04	4.94	4.64	4.25	4.03	3.74	-
P/RPS	1.59	1.44	2.02	2.09	1.84	1.56	1.26	3.94%
YoY %	10.42%	-28.71%	-3.35%	13.59%	17.95%	23.81%	-	-
Horiz. %	126.19%	114.29%	160.32%	165.87%	146.03%	123.81%	100.00%	-
P/EPS	13.19	12.31	16.51	17.98	12.08	12.26	9.98	4.75%
YoY %	7.15%	-25.44%	-8.18%	48.84%	-1.47%	22.85%	-	-
Horiz. %	132.16%	123.35%	165.43%	180.16%	121.04%	122.85%	100.00%	-
EY	7.58	8.12	6.06	5.56	8.28	8.16	10.02	-4.54%
YoY %	-6.65%	33.99%	8.99%	-32.85%	1.47%	-18.56%	-	-
Horiz. %	75.65%	81.04%	60.48%	55.49%	82.63%	81.44%	100.00%	-
DY	24.09	4.83	5.39	7.81	8.47	6.43	3.08	40.84%
YoY %	398.76%	-10.39%	-30.99%	-7.79%	31.73%	108.77%	-	-
Horiz. %	782.14%	156.82%	175.00%	253.57%	275.00%	208.77%	100.00%	-
P/NAPS	17.87	12.63	17.64	11.60	12.14	5.30	3.98	28.41%
YoY %	41.49%	-28.40%	52.07%	-4.45%	129.06%	33.17%	-	-
Horiz. %	448.99%	317.34%	443.22%	291.46%	305.03%	133.17%	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