[SPTOTO] YoY Cumulative 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- 46.66%

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
Cumulative Result
Revenue	2,825,353	2,410,946	2,204,995	2,146,718	1,946,815	1,841,694	1,587,325	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	434,515	408,698	396,660	437,624	374,158	336,585	308,740	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	-126,073	-115,799	-105,674	-129,341	-118,447	-107,087	-100,667	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	308,442	292,899	290,986	308,283	255,711	229,498	208,073	6.77%
YoY %	5.31%	0.66%	-5.61%	20.56%	11.42%	10.30%	-	-
Horiz. %	148.24%	140.77%	139.85%	148.16%	122.89%	110.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	303,244	287,901	284,352	306,136	255,711	229,498	208,073	6.47%
YoY %	5.33%	1.25%	-7.12%	19.72%	11.42%	10.30%	-	-
Horiz. %	145.74%	138.37%	136.66%	147.13%	122.89%	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	2,516,911	2,118,047	1,914,009	1,838,435	1,691,104	1,612,196	1,379,252	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	178,504	243,481	352,979	313,762	240,299	46,892	44,693	25.93%
YoY %	-26.69%	-31.02%	12.50%	30.57%	412.45%	4.92%	-	-
Horiz. %	399.40%	544.79%	789.79%	702.04%	537.67%	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	68.97%	78.45%	54.90%	31.61%	32.56%	28.19%	37.66%	-
YoY %	-12.08%	42.90%	73.68%	-2.92%	15.50%	-25.15%	-	-
Horiz. %	183.14%	208.31%	145.78%	83.94%	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	224.91	190.51	170.29	177.34	198.33	226.22	255.71	-2.11%
YoY %	18.06%	11.87%	-3.98%	-10.58%	-12.33%	-11.53%	-	-
Horiz. %	87.96%	74.50%	66.59%	69.35%	77.56%	88.47%	100.00%	-
EPS	24.14	22.75	21.96	25.29	26.05	28.19	33.52	-5.31%
YoY %	6.11%	3.60%	-13.17%	-2.92%	-7.59%	-15.90%	-	-
Horiz. %	72.02%	67.87%	65.51%	75.45%	77.71%	84.10%	100.00%	-
DPS	14.21	19.24	27.26	25.92	24.48	5.76	7.20	11.98%
YoY %	-26.14%	-29.42%	5.17%	5.88%	325.00%	-20.00%	-	-
Horiz. %	197.36%	267.22%	378.61%	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	209.13	178.46	163.21	158.90	144.10	136.32	117.49	10.07%
YoY %	17.19%	9.34%	2.71%	10.27%	5.71%	16.03%	-	-
Horiz. %	178.00%	151.89%	138.91%	135.25%	122.65%	116.03%	100.00%	-
EPS	22.45	21.31	21.05	22.66	18.93	16.99	15.40	6.47%
YoY %	5.35%	1.24%	-7.11%	19.70%	11.42%	10.32%	-	-
Horiz. %	145.78%	138.38%	136.69%	147.14%	122.92%	110.32%	100.00%	-
DPS	13.21	18.02	26.13	23.22	17.79	3.47	3.31	25.91%
YoY %	-26.69%	-31.04%	12.53%	30.52%	412.68%	4.83%	-	-
Horiz. %	399.09%	544.41%	789.43%	701.51%	537.46%	104.83%	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	1.86	2.43	2.65	2.59	1.99	1.83	1.28	6.42%
YoY %	-23.46%	-8.30%	2.32%	30.15%	8.74%	42.97%	-	-
Horiz. %	145.31%	189.84%	207.03%	202.34%	155.47%	142.97%	100.00%	-
P/EPS	17.32	20.31	20.58	18.19	15.16	14.65	9.76	10.02%
YoY %	-14.72%	-1.31%	13.14%	19.99%	3.48%	50.10%	-	-
Horiz. %	177.46%	208.09%	210.86%	186.37%	155.33%	150.10%	100.00%	-
EY	5.78	4.92	4.86	5.50	6.59	6.83	10.25	-9.09%
YoY %	17.48%	1.23%	-11.64%	-16.54%	-3.51%	-33.37%	-	-
Horiz. %	56.39%	48.00%	47.41%	53.66%	64.29%	66.63%	100.00%	-
DY	3.40	4.16	6.03	5.63	6.20	1.39	2.20	7.51%
YoY %	-18.27%	-31.01%	7.10%	-9.19%	346.04%	-36.82%	-	-
Horiz. %	154.55%	189.09%	274.09%	255.91%	281.82%	63.18%	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	1.85	2.29	2.60	2.55	2.09	1.95	1.20	7.47%
YoY %	-19.21%	-11.92%	1.96%	22.01%	7.18%	62.50%	-	-
Horiz. %	154.17%	190.83%	216.67%	212.50%	174.17%	162.50%	100.00%	-
P/EPS	17.23	19.16	20.13	17.87	15.93	15.68	9.16	11.09%
YoY %	-10.07%	-4.82%	12.65%	12.18%	1.59%	71.18%	-	-
Horiz. %	188.10%	209.17%	219.76%	195.09%	173.91%	171.18%	100.00%	-
EY	5.80	5.22	4.97	5.60	6.28	6.38	10.92	-9.99%
YoY %	11.11%	5.03%	-11.25%	-10.83%	-1.57%	-41.58%	-	-
Horiz. %	53.11%	47.80%	45.51%	51.28%	57.51%	58.42%	100.00%	-
DY	3.42	4.41	6.17	5.73	5.90	1.30	2.35	6.44%
YoY %	-22.45%	-28.53%	7.68%	-2.88%	353.85%	-44.68%	-	-
Horiz. %	145.53%	187.66%	262.55%	243.83%	251.06%	55.32%	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