[SPTOTO] YoY TTM 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- 1.12%

YoY- 140.54%

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
TTM Result
Revenue	3,692,184	3,240,307	2,996,599	2,870,118	2,581,680	2,460,839	2,152,290	9.40%
YoY %	13.95%	8.13%	4.41%	11.17%	4.91%	14.34%	-	-
Horiz. %	171.55%	150.55%	139.23%	133.35%	119.95%	114.34%	100.00%	-
PBT	528,444	557,831	527,127	551,859	474,464	422,565	412,276	4.22%
YoY %	-5.27%	5.82%	-4.48%	16.31%	12.28%	2.50%	-	-
Horiz. %	128.18%	135.31%	127.86%	133.86%	115.08%	102.50%	100.00%	-
Tax	-154,152	-172,400	-98,473	-164,231	-314,209	-142,493	-130,152	2.85%
YoY %	10.58%	-75.07%	40.04%	47.73%	-120.51%	-9.48%	-	-
Horiz. %	118.44%	132.46%	75.66%	126.18%	241.42%	109.48%	100.00%	-
NP	374,292	385,431	428,654	387,628	160,255	280,072	282,124	4.81%
YoY %	-2.89%	-10.08%	10.58%	141.88%	-42.78%	-0.73%	-	-
Horiz. %	132.67%	136.62%	151.94%	137.40%	56.80%	99.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	364,006	380,127	421,246	385,481	160,255	280,072	282,124	4.33%
YoY %	-4.24%	-9.76%	9.28%	140.54%	-42.78%	-0.73%	-	-
Horiz. %	129.02%	134.74%	149.31%	136.64%	56.80%	99.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.17%	30.91%	18.68%	29.76%	66.22%	33.72%	31.57%	-
YoY %	-5.63%	65.47%	-37.23%	-55.06%	96.38%	6.81%	-	-
Horiz. %	92.40%	97.91%	59.17%	94.27%	209.76%	106.81%	100.00%	-
Total Cost	3,317,892	2,854,876	2,567,945	2,482,490	2,421,425	2,180,767	1,870,166	10.01%
YoY %	16.22%	11.17%	3.44%	2.52%	11.04%	16.61%	-	-
Horiz. %	177.41%	152.65%	137.31%	132.74%	129.48%	116.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	439,705	365,414	518,048	1,006,718	774,469	855,608	613,262	-5.38%
YoY %	20.33%	-29.46%	-48.54%	29.99%	-9.48%	39.52%	-	-
Horiz. %	71.70%	59.59%	84.47%	164.16%	126.29%	139.52%	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	262,213	312,505	490,647	399,348	375,143	193,019	147,309	10.07%
YoY %	-16.09%	-36.31%	22.86%	6.45%	94.36%	31.03%	-	-
Horiz. %	178.00%	212.14%	333.07%	271.10%	254.66%	131.03%	100.00%	-
Div Payout %	72.04%	82.21%	116.48%	103.60%	234.09%	68.92%	52.21%	-
YoY %	-12.37%	-29.42%	12.43%	-55.74%	239.65%	32.01%	-	-
Horiz. %	137.98%	157.46%	223.10%	198.43%	448.36%	132.01%	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	439,705	365,414	518,048	1,006,718	774,469	855,608	613,262	-5.38%
YoY %	20.33%	-29.46%	-48.54%	29.99%	-9.48%	39.52%	-	-
Horiz. %	71.70%	59.59%	84.47%	164.16%	126.29%	139.52%	100.00%	-
NOSH	1,256,300	1,260,051	1,295,121	1,258,397	968,087	855,608	689,059	10.51%
YoY %	-0.30%	-2.71%	2.92%	29.99%	13.15%	24.17%	-	-
Horiz. %	182.32%	182.87%	187.96%	182.63%	140.49%	124.17%	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	10.14%	11.89%	14.30%	13.51%	6.21%	11.38%	13.11%	-
YoY %	-14.72%	-16.85%	5.85%	117.55%	-45.43%	-13.20%	-	-
Horiz. %	77.35%	90.69%	109.08%	103.05%	47.37%	86.80%	100.00%	-
ROE	82.78%	104.03%	81.31%	38.29%	20.69%	32.73%	46.00%	-
YoY %	-20.43%	27.94%	112.35%	85.07%	-36.79%	-28.85%	-	-
Horiz. %	179.96%	226.15%	176.76%	83.24%	44.98%	71.15%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Per Share
RPS	293.89	257.16	231.38	228.08	266.68	287.61	312.35	-1.00%
YoY %	14.28%	11.14%	1.45%	-14.47%	-7.28%	-7.92%	-	-
Horiz. %	94.09%	82.33%	74.08%	73.02%	85.38%	92.08%	100.00%	-
EPS	28.97	30.17	32.53	30.63	16.55	32.73	40.94	-5.59%
YoY %	-3.98%	-7.25%	6.20%	85.08%	-49.43%	-20.05%	-	-
Horiz. %	70.76%	73.69%	79.46%	74.82%	40.43%	79.95%	100.00%	-
DPS	20.87	24.62	38.06	31.73	38.75	22.56	21.38	-0.40%
YoY %	-15.23%	-35.31%	19.95%	-18.12%	71.76%	5.52%	-	-
Horiz. %	97.61%	115.15%	178.02%	148.41%	181.24%	105.52%	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	273.29	239.85	221.81	212.44	191.09	182.15	159.31	9.40%
YoY %	13.94%	8.13%	4.41%	11.17%	4.91%	14.34%	-	-
Horiz. %	171.55%	150.56%	139.23%	133.35%	119.95%	114.34%	100.00%	-
EPS	26.94	28.14	31.18	28.53	11.86	20.73	20.88	4.33%
YoY %	-4.26%	-9.75%	9.29%	140.56%	-42.79%	-0.72%	-	-
Horiz. %	129.02%	134.77%	149.33%	136.64%	56.80%	99.28%	100.00%	-
DPS	19.41	23.13	36.32	29.56	27.77	14.29	10.90	10.08%
YoY %	-16.08%	-36.32%	22.87%	6.45%	94.33%	31.10%	-	-
Horiz. %	178.07%	212.20%	333.21%	271.19%	254.77%	131.10%	100.00%	-
NAPS	0.3255	0.2705	0.3835	0.7452	0.5733	0.6333	0.4539	-5.38%
YoY %	20.33%	-29.47%	-48.54%	29.98%	-9.47%	39.52%	-	-
Horiz. %	71.71%	59.59%	84.49%	164.18%	126.31%	139.52%	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	1.42	1.80	1.95	2.02	1.48	1.44	1.05	5.15%
YoY %	-21.11%	-7.69%	-3.47%	36.49%	2.78%	37.14%	-	-
Horiz. %	135.24%	171.43%	185.71%	192.38%	140.95%	137.14%	100.00%	-
P/EPS	14.43	15.31	13.90	15.02	23.86	12.62	7.99	10.34%
YoY %	-5.75%	10.14%	-7.46%	-37.05%	89.06%	57.95%	-	-
Horiz. %	180.60%	191.61%	173.97%	187.98%	298.62%	157.95%	100.00%	-
EY	6.93	6.53	7.20	6.66	4.19	7.93	12.52	-9.37%
YoY %	6.13%	-9.31%	8.11%	58.95%	-47.16%	-36.66%	-	-
Horiz. %	55.35%	52.16%	57.51%	53.19%	33.47%	63.34%	100.00%	-
DY	4.99	5.33	8.42	6.90	9.81	5.46	6.54	-4.40%
YoY %	-6.38%	-36.70%	22.03%	-29.66%	79.67%	-16.51%	-	-
Horiz. %	76.30%	81.50%	128.75%	105.50%	150.00%	83.49%	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	1.42	1.70	1.91	1.98	1.56	1.54	0.98	6.37%
YoY %	-16.47%	-10.99%	-3.54%	26.92%	1.30%	57.14%	-	-
Horiz. %	144.90%	173.47%	194.90%	202.04%	159.18%	157.14%	100.00%	-
P/EPS	14.36	14.45	13.59	14.76	25.07	13.50	7.50	11.42%
YoY %	-0.62%	6.33%	-7.93%	-41.12%	85.70%	80.00%	-	-
Horiz. %	191.47%	192.67%	181.20%	196.80%	334.27%	180.00%	100.00%	-
EY	6.97	6.92	7.36	6.78	3.99	7.41	13.34	-10.24%
YoY %	0.72%	-5.98%	8.55%	69.92%	-46.15%	-44.45%	-	-
Horiz. %	52.25%	51.87%	55.17%	50.82%	29.91%	55.55%	100.00%	-
DY	5.02	5.65	8.61	7.02	9.34	5.10	6.96	-5.29%
YoY %	-11.15%	-34.38%	22.65%	-24.84%	83.14%	-26.72%	-	-
Horiz. %	72.13%	81.18%	123.71%	100.86%	134.20%	73.28%	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