[SPTOTO] YoY TTM Result on 31-Jan-2007 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

07-Mar-2007

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

31-Jan-2007 [#3]

Profit Trend

QoQ- 4.97%

YoY- 9.28%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
TTM Result
Revenue	3,404,362	3,692,184	3,240,307	2,996,599	2,870,118	2,581,680	2,460,839	5.55%
YoY %	-7.80%	13.95%	8.13%	4.41%	11.17%	4.91%	-	-
Horiz. %	138.34%	150.04%	131.67%	121.77%	116.63%	104.91%	100.00%	-
PBT	579,647	528,444	557,831	527,127	551,859	474,464	422,565	5.40%
YoY %	9.69%	-5.27%	5.82%	-4.48%	16.31%	12.28%	-	-
Horiz. %	137.17%	125.06%	132.01%	124.74%	130.60%	112.28%	100.00%	-
Tax	-166,497	-154,152	-172,400	-98,473	-164,231	-314,209	-142,493	2.62%
YoY %	-8.01%	10.58%	-75.07%	40.04%	47.73%	-120.51%	-	-
Horiz. %	116.85%	108.18%	120.99%	69.11%	115.26%	220.51%	100.00%	-
NP	413,150	374,292	385,431	428,654	387,628	160,255	280,072	6.68%
YoY %	10.38%	-2.89%	-10.08%	10.58%	141.88%	-42.78%	-	-
Horiz. %	147.52%	133.64%	137.62%	153.05%	138.40%	57.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	408,096	364,006	380,127	421,246	385,481	160,255	280,072	6.46%
YoY %	12.11%	-4.24%	-9.76%	9.28%	140.54%	-42.78%	-	-
Horiz. %	145.71%	129.97%	135.72%	150.41%	137.64%	57.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.72%	29.17%	30.91%	18.68%	29.76%	66.22%	33.72%	-
YoY %	-1.54%	-5.63%	65.47%	-37.23%	-55.06%	96.38%	-	-
Horiz. %	85.17%	86.51%	91.67%	55.40%	88.26%	196.38%	100.00%	-
Total Cost	2,991,212	3,317,892	2,854,876	2,567,945	2,482,490	2,421,425	2,180,767	5.40%
YoY %	-9.85%	16.22%	11.17%	3.44%	2.52%	11.04%	-	-
Horiz. %	137.16%	152.14%	130.91%	117.75%	113.84%	111.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	375,833	439,705	365,414	518,048	1,006,718	774,469	855,608	-12.80%
YoY %	-14.53%	20.33%	-29.46%	-48.54%	29.99%	-9.48%	-	-
Horiz. %	43.93%	51.39%	42.71%	60.55%	117.66%	90.52%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Dividend
Div	762,029	262,213	312,505	490,647	399,348	375,143	193,019	25.69%
YoY %	190.61%	-16.09%	-36.31%	22.86%	6.45%	94.36%	-	-
Horiz. %	394.79%	135.85%	161.90%	254.20%	206.90%	194.36%	100.00%	-
Div Payout %	186.73%	72.04%	82.21%	116.48%	103.60%	234.09%	68.92%	-
YoY %	159.20%	-12.37%	-29.42%	12.43%	-55.74%	239.65%	-	-
Horiz. %	270.94%	104.53%	119.28%	169.01%	150.32%	339.65%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Equity
Net Worth	375,833	439,705	365,414	518,048	1,006,718	774,469	855,608	-12.80%
YoY %	-14.53%	20.33%	-29.46%	-48.54%	29.99%	-9.48%	-	-
Horiz. %	43.93%	51.39%	42.71%	60.55%	117.66%	90.52%	100.00%	-
NOSH	1,342,263	1,256,300	1,260,051	1,295,121	1,258,397	968,087	855,608	7.78%
YoY %	6.84%	-0.30%	-2.71%	2.92%	29.99%	13.15%	-	-
Horiz. %	156.88%	146.83%	147.27%	151.37%	147.08%	113.15%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Ratio Analysis
NP Margin	12.14%	10.14%	11.89%	14.30%	13.51%	6.21%	11.38%	-
YoY %	19.72%	-14.72%	-16.85%	5.85%	117.55%	-45.43%	-	-
Horiz. %	106.68%	89.10%	104.48%	125.66%	118.72%	54.57%	100.00%	-
ROE	108.58%	82.78%	104.03%	81.31%	38.29%	20.69%	32.73%	-
YoY %	31.17%	-20.43%	27.94%	112.35%	85.07%	-36.79%	-	-
Horiz. %	331.74%	252.92%	317.84%	248.43%	116.99%	63.21%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Per Share
RPS	253.63	293.89	257.16	231.38	228.08	266.68	287.61	-2.07%
YoY %	-13.70%	14.28%	11.14%	1.45%	-14.47%	-7.28%	-	-
Horiz. %	88.19%	102.18%	89.41%	80.45%	79.30%	92.72%	100.00%	-
EPS	30.40	28.97	30.17	32.53	30.63	16.55	32.73	-1.22%
YoY %	4.94%	-3.98%	-7.25%	6.20%	85.08%	-49.43%	-	-
Horiz. %	92.88%	88.51%	92.18%	99.39%	93.58%	50.57%	100.00%	-
DPS	56.77	20.87	24.62	38.06	31.73	38.75	22.56	16.60%
YoY %	172.02%	-15.23%	-35.31%	19.95%	-18.12%	71.76%	-	-
Horiz. %	251.64%	92.51%	109.13%	168.71%	140.65%	171.76%	100.00%	-
NAPS	0.28	0.35	0.29	0.40	0.80	0.80	1.00	-19.10%
YoY %	-20.00%	20.69%	-27.50%	-50.00%	0.00%	-20.00%	-	-
Horiz. %	28.00%	35.00%	29.00%	40.00%	80.00%	80.00%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,295,121
RPS	251.99	273.29	239.85	221.81	212.44	191.09	182.15	5.55%
YoY %	-7.79%	13.94%	8.13%	4.41%	11.17%	4.91%	-	-
Horiz. %	138.34%	150.04%	131.68%	121.77%	116.63%	104.91%	100.00%	-
EPS	30.21	26.94	28.14	31.18	28.53	11.86	20.73	6.47%
YoY %	12.14%	-4.26%	-9.75%	9.29%	140.56%	-42.79%	-	-
Horiz. %	145.73%	129.96%	135.75%	150.41%	137.63%	57.21%	100.00%	-
DPS	56.40	19.41	23.13	36.32	29.56	27.77	14.29	25.68%
YoY %	190.57%	-16.08%	-36.32%	22.87%	6.45%	94.33%	-	-
Horiz. %	394.68%	135.83%	161.86%	254.16%	206.86%	194.33%	100.00%	-
NAPS	0.2782	0.3255	0.2705	0.3835	0.7452	0.5733	0.6333	-12.80%
YoY %	-14.53%	20.33%	-29.47%	-48.54%	29.98%	-9.47%	-	-
Horiz. %	43.93%	51.40%	42.71%	60.56%	117.67%	90.53%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/01/09	31/01/08	31/01/07	27/01/06	31/01/05	30/01/04	-
Price	4.13	4.18	4.62	4.52	4.60	3.95	4.13	-
P/RPS	1.63	1.42	1.80	1.95	2.02	1.48	1.44	2.08%
YoY %	14.79%	-21.11%	-7.69%	-3.47%	36.49%	2.78%	-	-
Horiz. %	113.19%	98.61%	125.00%	135.42%	140.28%	102.78%	100.00%	-
P/EPS	13.58	14.43	15.31	13.90	15.02	23.86	12.62	1.22%
YoY %	-5.89%	-5.75%	10.14%	-7.46%	-37.05%	89.06%	-	-
Horiz. %	107.61%	114.34%	121.32%	110.14%	119.02%	189.06%	100.00%	-
EY	7.36	6.93	6.53	7.20	6.66	4.19	7.93	-1.23%
YoY %	6.20%	6.13%	-9.31%	8.11%	58.95%	-47.16%	-	-
Horiz. %	92.81%	87.39%	82.35%	90.79%	83.98%	52.84%	100.00%	-
DY	13.75	4.99	5.33	8.42	6.90	9.81	5.46	16.62%
YoY %	175.55%	-6.38%	-36.70%	22.03%	-29.66%	79.67%	-	-
Horiz. %	251.83%	91.39%	97.62%	154.21%	126.37%	179.67%	100.00%	-
P/NAPS	14.75	11.94	15.93	11.30	5.75	4.94	4.13	23.61%
YoY %	23.53%	-25.05%	40.97%	96.52%	16.40%	19.61%	-	-
Horiz. %	357.14%	289.10%	385.71%	273.61%	139.23%	119.61%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Announcement Date
Date	15/03/10	16/03/09	05/03/08	07/03/07	10/03/06	07/03/05	08/03/04	-
Price	4.28	4.16	4.36	4.42	4.52	4.15	4.42	-
P/RPS	1.69	1.42	1.70	1.91	1.98	1.56	1.54	1.55%
YoY %	19.01%	-16.47%	-10.99%	-3.54%	26.92%	1.30%	-	-
Horiz. %	109.74%	92.21%	110.39%	124.03%	128.57%	101.30%	100.00%	-
P/EPS	14.08	14.36	14.45	13.59	14.76	25.07	13.50	0.70%
YoY %	-1.95%	-0.62%	6.33%	-7.93%	-41.12%	85.70%	-	-
Horiz. %	104.30%	106.37%	107.04%	100.67%	109.33%	185.70%	100.00%	-
EY	7.10	6.97	6.92	7.36	6.78	3.99	7.41	-0.70%
YoY %	1.87%	0.72%	-5.98%	8.55%	69.92%	-46.15%	-	-
Horiz. %	95.82%	94.06%	93.39%	99.33%	91.50%	53.85%	100.00%	-
DY	13.26	5.02	5.65	8.61	7.02	9.34	5.10	17.24%
YoY %	164.14%	-11.15%	-34.38%	22.65%	-24.84%	83.14%	-	-
Horiz. %	260.00%	98.43%	110.78%	168.82%	137.65%	183.14%	100.00%	-
P/NAPS	15.29	11.89	15.03	11.05	5.65	5.19	4.42	22.95%
YoY %	28.60%	-20.89%	36.02%	95.58%	8.86%	17.42%	-	-
Horiz. %	345.93%	269.00%	340.05%	250.00%	127.83%	117.42%	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