[SPTOTO] YoY TTM Result on 31-Oct-2003 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

17-Dec-2003

Admission Sponsor

Sponsor

Financial Year

30-Apr-2004

Quarter

31-Oct-2003 [#2]

Profit Trend

QoQ- 1.26%

YoY- -6.0%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	31/10/00	CAGR
TTM Result
Revenue	3,001,435	2,765,940	2,570,097	2,338,626	2,173,137	2,352,190	2,352,840	4.13%
YoY %	8.51%	7.62%	9.90%	7.62%	-7.61%	-0.03%	-	-
Horiz. %	127.57%	117.56%	109.23%	99.40%	92.36%	99.97%	100.00%	-
PBT	517,657	542,690	463,762	407,922	410,217	407,564	397,599	4.49%
YoY %	-4.61%	17.02%	13.69%	-0.56%	0.65%	2.51%	-	-
Horiz. %	130.20%	136.49%	116.64%	102.60%	103.17%	102.51%	100.00%	-
Tax	-108,197	-160,592	-315,782	-137,663	-122,701	-121,086	-137,065	-3.86%
YoY %	32.63%	49.14%	-129.39%	-12.19%	-1.33%	11.66%	-	-
Horiz. %	78.94%	117.16%	230.39%	100.44%	89.52%	88.34%	100.00%	-
NP	409,460	382,098	147,980	270,259	287,516	286,478	260,534	7.82%
YoY %	7.16%	158.21%	-45.25%	-6.00%	0.36%	9.96%	-	-
Horiz. %	157.16%	146.66%	56.80%	103.73%	110.36%	109.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	401,308	381,211	147,980	270,259	287,516	286,478	260,534	7.46%
YoY %	5.27%	157.61%	-45.25%	-6.00%	0.36%	9.96%	-	-
Horiz. %	154.03%	146.32%	56.80%	103.73%	110.36%	109.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.90%	29.59%	68.09%	33.75%	29.91%	29.71%	34.47%	-
YoY %	-29.37%	-56.54%	101.75%	12.84%	0.67%	-13.81%	-	-
Horiz. %	60.63%	85.84%	197.53%	97.91%	86.77%	86.19%	100.00%	-
Total Cost	2,591,975	2,383,842	2,422,117	2,068,367	1,885,621	2,065,712	2,092,306	3.63%
YoY %	8.73%	-1.58%	17.10%	9.69%	-8.72%	-1.27%	-	-
Horiz. %	123.88%	113.93%	115.76%	98.86%	90.12%	98.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	518,170	431,848	744,587	762,760	493,521	1,064,974	919,914	-9.11%
YoY %	19.99%	-42.00%	-2.38%	54.55%	-53.66%	15.77%	-	-
Horiz. %	56.33%	46.94%	80.94%	82.92%	53.65%	115.77%	100.00%	-

	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	31/10/00	CAGR
Dividend
Div	472,067	411,207	263,619	217,825	182,714	138,343	114,387	26.63%
YoY %	14.80%	55.99%	21.02%	19.22%	32.07%	20.94%	-	-
Horiz. %	412.69%	359.49%	230.46%	190.43%	159.73%	120.94%	100.00%	-
Div Payout %	117.63%	107.87%	178.15%	80.60%	63.55%	48.29%	43.90%	-
YoY %	9.05%	-39.45%	121.03%	26.83%	31.60%	10.00%	-	-
Horiz. %	267.95%	245.72%	405.81%	183.60%	144.76%	110.00%	100.00%	-

	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	31/10/00	CAGR
Equity
Net Worth	518,170	431,848	744,587	762,760	493,521	1,064,974	919,914	-9.11%
YoY %	19.99%	-42.00%	-2.38%	54.55%	-53.66%	15.77%	-	-
Horiz. %	56.33%	46.94%	80.94%	82.92%	53.65%	115.77%	100.00%	-
NOSH	1,295,426	1,233,852	979,720	811,447	616,901	557,578	571,375	14.60%
YoY %	4.99%	25.94%	20.74%	31.54%	10.64%	-2.41%	-	-
Horiz. %	226.72%	215.94%	171.47%	142.02%	107.97%	97.59%	100.00%	-

	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	31/10/00	CAGR
Ratio Analysis
NP Margin	13.64%	13.81%	5.76%	11.56%	13.23%	12.18%	11.07%	-
YoY %	-1.23%	139.76%	-50.17%	-12.62%	8.62%	10.03%	-	-
Horiz. %	123.22%	124.75%	52.03%	104.43%	119.51%	110.03%	100.00%	-
ROE	77.45%	88.27%	19.87%	35.43%	58.26%	26.90%	28.32%	-
YoY %	-12.26%	344.24%	-43.92%	-39.19%	116.58%	-5.01%	-	-
Horiz. %	273.48%	311.69%	70.16%	125.11%	205.72%	94.99%	100.00%	-

	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	31/10/00	CAGR
Per Share
RPS	231.69	224.17	262.33	288.20	352.27	421.86	411.79	-9.13%
YoY %	3.35%	-14.55%	-8.98%	-18.19%	-16.50%	2.45%	-	-
Horiz. %	56.26%	54.44%	63.70%	69.99%	85.55%	102.45%	100.00%	-
EPS	30.98	30.90	15.10	33.31	46.61	51.38	45.60	-6.23%
YoY %	0.26%	104.64%	-54.67%	-28.53%	-9.28%	12.68%	-	-
Horiz. %	67.94%	67.76%	33.11%	73.05%	102.21%	112.68%	100.00%	-
DPS	36.44	33.33	26.91	26.84	29.62	24.81	20.00	10.51%
YoY %	9.33%	23.86%	0.26%	-9.39%	19.39%	24.05%	-	-
Horiz. %	182.20%	166.65%	134.55%	134.20%	148.10%	124.05%	100.00%	-
NAPS	0.40	0.35	0.76	0.94	0.80	1.91	1.61	-20.70%
YoY %	14.29%	-53.95%	-19.15%	17.50%	-58.12%	18.63%	-	-
Horiz. %	24.84%	21.74%	47.20%	58.39%	49.69%	118.63%	100.00%	-

	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	31/10/00	CAGR
Adjusted Per Share Value based on latest NOSH - 811,447
RPS	222.16	204.73	190.24	173.10	160.85	174.11	174.16	4.13%
YoY %	8.51%	7.62%	9.90%	7.62%	-7.62%	-0.03%	-	-
Horiz. %	127.56%	117.55%	109.23%	99.39%	92.36%	99.97%	100.00%	-
EPS	29.70	28.22	10.95	20.00	21.28	21.20	19.28	7.46%
YoY %	5.24%	157.72%	-45.25%	-6.02%	0.38%	9.96%	-	-
Horiz. %	154.05%	146.37%	56.79%	103.73%	110.37%	109.96%	100.00%	-
DPS	34.94	30.44	19.51	16.12	13.52	10.24	8.47	26.62%
YoY %	14.78%	56.02%	21.03%	19.23%	32.03%	20.90%	-	-
Horiz. %	412.51%	359.39%	230.34%	190.32%	159.62%	120.90%	100.00%	-
NAPS	0.3835	0.3197	0.5511	0.5646	0.3653	0.7883	0.6809	-9.12%
YoY %	19.96%	-41.99%	-2.39%	54.56%	-53.66%	15.77%	-	-
Horiz. %	56.32%	46.95%	80.94%	82.92%	53.65%	115.77%	100.00%	-

	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	31/10/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/06	31/10/05	29/10/04	31/10/03	31/10/02	31/10/01	31/10/00	-
Price	4.48	4.11	3.82	4.27	1.42	2.06	2.08	-
P/RPS	1.93	1.83	1.46	1.48	0.40	0.49	0.51	24.82%
YoY %	5.46%	25.34%	-1.35%	270.00%	-18.37%	-3.92%	-	-
Horiz. %	378.43%	358.82%	286.27%	290.20%	78.43%	96.08%	100.00%	-
P/EPS	14.46	13.30	25.29	12.82	3.05	4.01	4.56	21.19%
YoY %	8.72%	-47.41%	97.27%	320.33%	-23.94%	-12.06%	-	-
Horiz. %	317.11%	291.67%	554.61%	281.14%	66.89%	87.94%	100.00%	-
EY	6.91	7.52	3.95	7.80	32.82	24.94	21.92	-17.49%
YoY %	-8.11%	90.38%	-49.36%	-76.23%	31.60%	13.78%	-	-
Horiz. %	31.52%	34.31%	18.02%	35.58%	149.73%	113.78%	100.00%	-
DY	8.13	8.11	7.04	6.29	20.86	12.04	9.62	-2.76%
YoY %	0.25%	15.20%	11.92%	-69.85%	73.26%	25.16%	-	-
Horiz. %	84.51%	84.30%	73.18%	65.38%	216.84%	125.16%	100.00%	-
P/NAPS	11.20	11.74	5.03	4.54	1.78	1.08	1.29	43.33%
YoY %	-4.60%	133.40%	10.79%	155.06%	64.81%	-16.28%	-	-
Horiz. %	868.22%	910.08%	389.92%	351.94%	137.98%	83.72%	100.00%	-

	31/10/06	31/10/05	31/10/04	31/10/03	31/10/02	31/10/01	31/10/00	CAGR
Price Multiplier on Announcement Date
Date	08/12/06	09/12/05	08/12/04	17/12/03	18/12/02	28/11/01	27/11/00	-
Price	4.64	4.25	4.03	3.74	3.23	2.44	1.86	-
P/RPS	2.00	1.90	1.54	1.30	0.92	0.58	0.45	28.20%
YoY %	5.26%	23.38%	18.46%	41.30%	58.62%	28.89%	-	-
Horiz. %	444.44%	422.22%	342.22%	288.89%	204.44%	128.89%	100.00%	-
P/EPS	14.98	13.76	26.68	11.23	6.93	4.75	4.08	24.19%
YoY %	8.87%	-48.43%	137.58%	62.05%	45.89%	16.42%	-	-
Horiz. %	367.16%	337.25%	653.92%	275.25%	169.85%	116.42%	100.00%	-
EY	6.68	7.27	3.75	8.91	14.43	21.06	24.51	-19.47%
YoY %	-8.12%	93.87%	-57.91%	-38.25%	-31.48%	-14.08%	-	-
Horiz. %	27.25%	29.66%	15.30%	36.35%	58.87%	85.92%	100.00%	-
DY	7.85	7.84	6.68	7.18	9.17	10.17	10.75	-5.10%
YoY %	0.13%	17.37%	-6.96%	-21.70%	-9.83%	-5.40%	-	-
Horiz. %	73.02%	72.93%	62.14%	66.79%	85.30%	94.60%	100.00%	-
P/NAPS	11.60	12.14	5.30	3.98	4.04	1.28	1.16	46.75%
YoY %	-4.45%	129.06%	33.17%	-1.49%	215.62%	10.34%	-	-
Horiz. %	1,000.00%	1,046.55%	456.90%	343.10%	348.28%	110.34%	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