[SPTOTO] YoY TTM Result on 30-Apr-2004 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Jun-2004

Admission Sponsor

Sponsor

Financial Year

30-Apr-2004

Quarter

30-Apr-2004 [#4]

Profit Trend

QoQ- -52.14%

YoY- -48.18%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
TTM Result
Revenue	3,034,356	2,938,322	2,670,215	2,476,559	2,206,470	2,294,084	2,333,399	4.47%
YoY %	3.27%	10.04%	7.82%	12.24%	-3.82%	-1.68%	-	-
Horiz. %	130.04%	125.92%	114.43%	106.14%	94.56%	98.32%	100.00%	-
PBT	545,793	568,092	488,392	436,891	394,720	425,310	401,597	5.24%
YoY %	-3.93%	16.32%	11.79%	10.68%	-7.19%	5.90%	-	-
Horiz. %	135.91%	141.46%	121.61%	108.79%	98.29%	105.90%	100.00%	-
Tax	-162,275	-122,140	-153,337	-302,849	-136,073	-122,690	-117,251	5.56%
YoY %	-32.86%	20.35%	49.37%	-122.56%	-10.91%	-4.64%	-	-
Horiz. %	138.40%	104.17%	130.78%	258.29%	116.05%	104.64%	100.00%	-
NP	383,518	445,952	335,055	134,042	258,647	302,620	284,346	5.11%
YoY %	-14.00%	33.10%	149.96%	-48.18%	-14.53%	6.43%	-	-
Horiz. %	134.88%	156.83%	117.83%	47.14%	90.96%	106.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	376,578	443,031	335,055	134,042	258,647	302,620	284,346	4.79%
YoY %	-15.00%	32.23%	149.96%	-48.18%	-14.53%	6.43%	-	-
Horiz. %	132.44%	155.81%	117.83%	47.14%	90.96%	106.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.73%	21.50%	31.40%	69.32%	34.47%	28.85%	29.20%	-
YoY %	38.28%	-31.53%	-54.70%	101.10%	19.48%	-1.20%	-	-
Horiz. %	101.82%	73.63%	107.53%	237.40%	118.05%	98.80%	100.00%	-
Total Cost	2,650,838	2,492,370	2,335,160	2,342,517	1,947,823	1,991,464	2,049,053	4.38%
YoY %	6.36%	6.73%	-0.31%	20.26%	-2.19%	-2.81%	-	-
Horiz. %	129.37%	121.64%	113.96%	114.32%	95.06%	97.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	422,702	1,198,141	880,392	724,148	682,059	1,047,525	918,357	-12.12%
YoY %	-64.72%	36.09%	21.58%	6.17%	-34.89%	14.07%	-	-
Horiz. %	46.03%	130.47%	95.87%	78.85%	74.27%	114.07%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Dividend
Div	423,182	450,924	325,801	182,164	944,615	200,651	126,766	22.24%
YoY %	-6.15%	38.40%	78.85%	-80.72%	370.78%	58.28%	-	-
Horiz. %	333.83%	355.71%	257.01%	143.70%	745.16%	158.28%	100.00%	-
Div Payout %	112.38%	101.78%	97.24%	135.90%	365.21%	66.30%	44.58%	-
YoY %	10.41%	4.67%	-28.45%	-62.79%	450.84%	48.72%	-	-
Horiz. %	252.09%	228.31%	218.12%	304.85%	819.22%	148.72%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Equity
Net Worth	422,702	1,198,141	880,392	724,148	682,059	1,047,525	918,357	-12.12%
YoY %	-64.72%	36.09%	21.58%	6.17%	-34.89%	14.07%	-	-
Horiz. %	46.03%	130.47%	95.87%	78.85%	74.27%	114.07%	100.00%	-
NOSH	1,280,916	1,274,618	1,086,904	940,453	725,595	557,194	537,051	15.58%
YoY %	0.49%	17.27%	15.57%	29.61%	30.22%	3.75%	-	-
Horiz. %	238.51%	237.34%	202.38%	175.11%	135.11%	103.75%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Ratio Analysis
NP Margin	12.64%	15.18%	12.55%	5.41%	11.72%	13.19%	12.19%	-
YoY %	-16.73%	20.96%	131.98%	-53.84%	-11.14%	8.20%	-	-
Horiz. %	103.69%	124.53%	102.95%	44.38%	96.14%	108.20%	100.00%	-
ROE	89.09%	36.98%	38.06%	18.51%	37.92%	28.89%	30.96%	-
YoY %	140.91%	-2.84%	105.62%	-51.19%	31.26%	-6.69%	-	-
Horiz. %	287.76%	119.44%	122.93%	59.79%	122.48%	93.31%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Per Share
RPS	236.89	230.53	245.67	263.34	304.09	411.72	434.48	-9.61%
YoY %	2.76%	-6.16%	-6.71%	-13.40%	-26.14%	-5.24%	-	-
Horiz. %	54.52%	53.06%	56.54%	60.61%	69.99%	94.76%	100.00%	-
EPS	29.40	34.76	30.83	14.25	35.65	54.31	52.95	-9.33%
YoY %	-15.42%	12.75%	116.35%	-60.03%	-34.36%	2.57%	-	-
Horiz. %	55.52%	65.65%	58.22%	26.91%	67.33%	102.57%	100.00%	-
DPS	32.74	35.38	29.98	19.37	130.18	36.00	23.60	5.60%
YoY %	-7.46%	18.01%	54.78%	-85.12%	261.61%	52.54%	-	-
Horiz. %	138.73%	149.92%	127.03%	82.08%	551.61%	152.54%	100.00%	-
NAPS	0.33	0.94	0.81	0.77	0.94	1.88	1.71	-23.97%
YoY %	-64.89%	16.05%	5.19%	-18.09%	-50.00%	9.94%	-	-
Horiz. %	19.30%	54.97%	47.37%	45.03%	54.97%	109.94%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Adjusted Per Share Value based on latest NOSH - 940,453
RPS	224.60	217.49	197.65	183.31	163.32	169.81	172.72	4.47%
YoY %	3.27%	10.04%	7.82%	12.24%	-3.82%	-1.68%	-	-
Horiz. %	130.04%	125.92%	114.43%	106.13%	94.56%	98.32%	100.00%	-
EPS	27.87	32.79	24.80	9.92	19.14	22.40	21.05	4.78%
YoY %	-15.00%	32.22%	150.00%	-48.17%	-14.55%	6.41%	-	-
Horiz. %	132.40%	155.77%	117.81%	47.13%	90.93%	106.41%	100.00%	-
DPS	31.32	33.38	24.12	13.48	69.92	14.85	9.38	22.24%
YoY %	-6.17%	38.39%	78.93%	-80.72%	370.84%	58.32%	-	-
Horiz. %	333.90%	355.86%	257.14%	143.71%	745.42%	158.32%	100.00%	-
NAPS	0.3129	0.8869	0.6517	0.536	0.5049	0.7754	0.6798	-12.12%
YoY %	-64.72%	36.09%	21.59%	6.16%	-34.89%	14.06%	-	-
Horiz. %	46.03%	130.46%	95.87%	78.85%	74.27%	114.06%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/07	28/04/06	29/04/05	30/04/04	30/04/03	30/04/02	30/04/01	-
Price	4.38	4.75	3.93	4.28	3.07	3.83	1.60	-
P/RPS	1.85	2.06	1.60	1.63	1.01	0.93	0.37	30.75%
YoY %	-10.19%	28.75%	-1.84%	61.39%	8.60%	151.35%	-	-
Horiz. %	500.00%	556.76%	432.43%	440.54%	272.97%	251.35%	100.00%	-
P/EPS	14.90	13.67	12.75	30.03	8.61	7.05	3.02	30.45%
YoY %	9.00%	7.22%	-57.54%	248.78%	22.13%	133.44%	-	-
Horiz. %	493.38%	452.65%	422.19%	994.37%	285.10%	233.44%	100.00%	-
EY	6.71	7.32	7.84	3.33	11.61	14.18	33.09	-23.34%
YoY %	-8.33%	-6.63%	135.44%	-71.32%	-18.12%	-57.15%	-	-
Horiz. %	20.28%	22.12%	23.69%	10.06%	35.09%	42.85%	100.00%	-
DY	7.47	7.45	7.63	4.53	42.41	9.40	14.75	-10.71%
YoY %	0.27%	-2.36%	68.43%	-89.32%	351.17%	-36.27%	-	-
Horiz. %	50.64%	50.51%	51.73%	30.71%	287.53%	63.73%	100.00%	-
P/NAPS	13.27	5.05	4.85	5.56	3.27	2.04	0.94	55.43%
YoY %	162.77%	4.12%	-12.77%	70.03%	60.29%	117.02%	-	-
Horiz. %	1,411.70%	537.23%	515.96%	591.49%	347.87%	217.02%	100.00%	-

	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	30/04/02	30/04/01	CAGR
Price Multiplier on Announcement Date
Date	28/06/07	19/06/06	13/06/05	18/06/04	20/06/03	20/06/02	21/06/01	-
Price	5.18	4.60	3.99	4.17	3.50	1.70	1.57	-
P/RPS	2.19	2.00	1.62	1.58	1.15	0.41	0.36	35.09%
YoY %	9.50%	23.46%	2.53%	37.39%	180.49%	13.89%	-	-
Horiz. %	608.33%	555.56%	450.00%	438.89%	319.44%	113.89%	100.00%	-
P/EPS	17.62	13.23	12.94	29.26	9.82	3.13	2.97	34.52%
YoY %	33.18%	2.24%	-55.78%	197.96%	213.74%	5.39%	-	-
Horiz. %	593.27%	445.45%	435.69%	985.19%	330.64%	105.39%	100.00%	-
EY	5.68	7.56	7.73	3.42	10.18	31.95	33.72	-25.67%
YoY %	-24.87%	-2.20%	126.02%	-66.40%	-68.14%	-5.25%	-	-
Horiz. %	16.84%	22.42%	22.92%	10.14%	30.19%	94.75%	100.00%	-
DY	6.32	7.69	7.51	4.65	37.20	21.18	15.03	-13.43%
YoY %	-17.82%	2.40%	61.51%	-87.50%	75.64%	40.92%	-	-
Horiz. %	42.05%	51.16%	49.97%	30.94%	247.50%	140.92%	100.00%	-
P/NAPS	15.70	4.89	4.93	5.42	3.72	0.90	0.92	60.41%
YoY %	221.06%	-0.81%	-9.04%	45.70%	313.33%	-2.17%	-	-
Horiz. %	1,706.52%	531.52%	535.87%	589.13%	404.35%	97.83%	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