[SPTOTO] YoY Cumulative Quarter Result on 31-Jul-2007 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

10-Sep-2007

Admission Sponsor

Sponsor

Financial Year

30-Apr-2008

Quarter

31-Jul-2007 [#1]

Profit Trend

QoQ- -73.31%

YoY- 4.85%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Cumulative Result
Revenue	835,395	826,165	825,902	756,998	745,599	715,856	632,028	4.75%
YoY %	1.12%	0.03%	9.10%	1.53%	4.15%	13.26%	-	-
Horiz. %	132.18%	130.72%	130.67%	119.77%	117.97%	113.26%	100.00%	-
PBT	98,598	142,138	130,699	141,438	142,745	156,965	131,874	-4.72%
YoY %	-30.63%	8.75%	-7.59%	-0.92%	-9.06%	19.03%	-	-
Horiz. %	74.77%	107.78%	99.11%	107.25%	108.24%	119.03%	100.00%	-
Tax	-33,341	-40,754	-36,720	-39,910	-44,380	-42,765	-42,968	-4.13%
YoY %	18.19%	-10.99%	7.99%	10.07%	-3.78%	0.47%	-	-
Horiz. %	77.59%	94.85%	85.46%	92.88%	103.29%	99.53%	100.00%	-
NP	65,257	101,384	93,979	101,528	98,365	114,200	88,906	-5.02%
YoY %	-35.63%	7.88%	-7.44%	3.22%	-13.87%	28.45%	-	-
Horiz. %	73.40%	114.04%	105.71%	114.20%	110.64%	128.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,956	100,452	92,390	100,273	95,636	113,607	88,906	-5.33%
YoY %	-36.33%	8.73%	-7.86%	4.85%	-15.82%	27.78%	-	-
Horiz. %	71.94%	112.99%	103.92%	112.79%	107.57%	127.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.82%	28.67%	28.10%	28.22%	31.09%	27.24%	32.58%	-
YoY %	17.96%	2.03%	-0.43%	-9.23%	14.13%	-16.39%	-	-
Horiz. %	103.81%	88.00%	86.25%	86.62%	95.43%	83.61%	100.00%	-
Total Cost	770,138	724,781	731,923	655,470	647,234	601,656	543,122	5.99%
YoY %	6.26%	-0.98%	11.66%	1.27%	7.58%	10.78%	-	-
Horiz. %	141.80%	133.45%	134.76%	120.69%	119.17%	110.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	401,397	189,056	338,930	382,235	556,474	991,354	757,495	-10.03%
YoY %	112.32%	-44.22%	-11.33%	-31.31%	-43.87%	30.87%	-	-
Horiz. %	52.99%	24.96%	44.74%	50.46%	73.46%	130.87%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Dividend
Div	107,039	623,886	56,488	93,010	116,471	102,553	71,762	6.88%
YoY %	-82.84%	1,004.46%	-39.27%	-20.14%	13.57%	42.91%	-	-
Horiz. %	149.16%	869.38%	78.72%	129.61%	162.30%	142.91%	100.00%	-
Div Payout %	167.36%	621.08%	61.14%	92.76%	121.79%	90.27%	80.72%	-
YoY %	-73.05%	915.83%	-34.09%	-23.84%	34.92%	11.83%	-	-
Horiz. %	207.33%	769.43%	75.74%	114.92%	150.88%	111.83%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Equity
Net Worth	401,397	189,056	338,930	382,235	556,474	991,354	757,495	-10.03%
YoY %	112.32%	-44.22%	-11.33%	-31.31%	-43.87%	30.87%	-	-
Horiz. %	52.99%	24.96%	44.74%	50.46%	73.46%	130.87%	100.00%	-
NOSH	1,337,991	1,260,376	1,255,298	1,274,116	1,294,127	1,139,488	996,704	5.02%
YoY %	6.16%	0.40%	-1.48%	-1.55%	13.57%	14.33%	-	-
Horiz. %	134.24%	126.45%	125.94%	127.83%	129.84%	114.33%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Ratio Analysis
NP Margin	7.81%	12.27%	11.38%	13.41%	13.19%	15.95%	14.07%	-
YoY %	-36.35%	7.82%	-15.14%	1.67%	-17.30%	13.36%	-	-
Horiz. %	55.51%	87.21%	80.88%	95.31%	93.75%	113.36%	100.00%	-
ROE	15.93%	53.13%	27.26%	26.23%	17.19%	11.46%	11.74%	-
YoY %	-70.02%	94.90%	3.93%	52.59%	50.00%	-2.39%	-	-
Horiz. %	135.69%	452.56%	232.20%	223.42%	146.42%	97.61%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Per Share
RPS	62.44	65.55	65.79	59.41	57.61	62.82	63.41	-0.25%
YoY %	-4.74%	-0.36%	10.74%	3.12%	-8.29%	-0.93%	-	-
Horiz. %	98.47%	103.37%	103.75%	93.69%	90.85%	99.07%	100.00%	-
EPS	4.78	7.97	7.36	7.87	7.39	9.97	8.92	-9.87%
YoY %	-40.03%	8.29%	-6.48%	6.50%	-25.88%	11.77%	-	-
Horiz. %	53.59%	89.35%	82.51%	88.23%	82.85%	111.77%	100.00%	-
DPS	8.00	49.50	4.50	7.30	9.00	9.00	7.20	1.77%
YoY %	-83.84%	1,000.00%	-38.36%	-18.89%	0.00%	25.00%	-	-
Horiz. %	111.11%	687.50%	62.50%	101.39%	125.00%	125.00%	100.00%	-
NAPS	0.30	0.15	0.27	0.30	0.43	0.87	0.76	-14.34%
YoY %	100.00%	-44.44%	-10.00%	-30.23%	-50.57%	14.47%	-	-
Horiz. %	39.47%	19.74%	35.53%	39.47%	56.58%	114.47%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,274,116
RPS	61.84	61.15	61.13	56.03	55.19	52.99	46.78	4.75%
YoY %	1.13%	0.03%	9.10%	1.52%	4.15%	13.27%	-	-
Horiz. %	132.19%	130.72%	130.68%	119.77%	117.98%	113.27%	100.00%	-
EPS	4.73	7.44	6.84	7.42	7.08	8.41	6.58	-5.35%
YoY %	-36.42%	8.77%	-7.82%	4.80%	-15.81%	27.81%	-	-
Horiz. %	71.88%	113.07%	103.95%	112.77%	107.60%	127.81%	100.00%	-
DPS	7.92	46.18	4.18	6.88	8.62	7.59	5.31	6.88%
YoY %	-82.85%	1,004.78%	-39.24%	-20.19%	13.57%	42.94%	-	-
Horiz. %	149.15%	869.68%	78.72%	129.57%	162.34%	142.94%	100.00%	-
NAPS	0.2971	0.1399	0.2509	0.2829	0.4119	0.7338	0.5607	-10.03%
YoY %	112.37%	-44.24%	-11.31%	-31.32%	-43.87%	30.87%	-	-
Horiz. %	52.99%	24.95%	44.75%	50.45%	73.46%	130.87%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	-
Price	4.11	4.27	4.79	4.87	4.28	4.44	3.62	-
P/RPS	6.58	6.51	7.28	8.20	7.43	7.07	5.71	2.39%
YoY %	1.08%	-10.58%	-11.22%	10.36%	5.09%	23.82%	-	-
Horiz. %	115.24%	114.01%	127.50%	143.61%	130.12%	123.82%	100.00%	-
P/EPS	85.98	53.58	65.08	61.88	57.92	44.53	40.58	13.32%
YoY %	60.47%	-17.67%	5.17%	6.84%	30.07%	9.73%	-	-
Horiz. %	211.88%	132.04%	160.37%	152.49%	142.73%	109.73%	100.00%	-
EY	1.16	1.87	1.54	1.62	1.73	2.25	2.46	-11.77%
YoY %	-37.97%	21.43%	-4.94%	-6.36%	-23.11%	-8.54%	-	-
Horiz. %	47.15%	76.02%	62.60%	65.85%	70.33%	91.46%	100.00%	-
DY	1.95	11.59	0.94	1.50	2.10	2.03	1.99	-0.33%
YoY %	-83.18%	1,132.98%	-37.33%	-28.57%	3.45%	2.01%	-	-
Horiz. %	97.99%	582.41%	47.24%	75.38%	105.53%	102.01%	100.00%	-
P/NAPS	13.70	28.47	17.74	16.23	9.95	5.10	4.76	19.25%
YoY %	-51.88%	60.48%	9.30%	63.12%	95.10%	7.14%	-	-
Horiz. %	287.82%	598.11%	372.69%	340.97%	209.03%	107.14%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Announcement Date
Date	20/09/10	09/09/09	08/09/08	10/09/07	06/09/06	13/09/05	13/09/04	-
Price	4.02	4.23	4.07	4.77	4.34	4.40	3.64	-
P/RPS	6.44	6.45	6.19	8.03	7.53	7.00	5.74	1.93%
YoY %	-0.16%	4.20%	-22.91%	6.64%	7.57%	21.95%	-	-
Horiz. %	112.20%	112.37%	107.84%	139.90%	131.18%	121.95%	100.00%	-
P/EPS	84.10	53.07	55.30	60.61	58.73	44.13	40.81	12.80%
YoY %	58.47%	-4.03%	-8.76%	3.20%	33.08%	8.14%	-	-
Horiz. %	206.08%	130.04%	135.51%	148.52%	143.91%	108.14%	100.00%	-
EY	1.19	1.88	1.81	1.65	1.70	2.27	2.45	-11.33%
YoY %	-36.70%	3.87%	9.70%	-2.94%	-25.11%	-7.35%	-	-
Horiz. %	48.57%	76.73%	73.88%	67.35%	69.39%	92.65%	100.00%	-
DY	1.99	11.70	1.11	1.53	2.07	2.05	1.98	0.08%
YoY %	-82.99%	954.05%	-27.45%	-26.09%	0.98%	3.54%	-	-
Horiz. %	100.51%	590.91%	56.06%	77.27%	104.55%	103.54%	100.00%	-
P/NAPS	13.40	28.20	15.07	15.90	10.09	5.06	4.79	18.69%
YoY %	-52.48%	87.13%	-5.22%	57.58%	99.41%	5.64%	-	-
Horiz. %	279.75%	588.73%	314.61%	331.94%	210.65%	105.64%	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