[SPTOTO] YoY TTM Result on 31-Oct-2006 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

08-Dec-2006

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

31-Oct-2006 [#2]

Profit Trend

QoQ- -5.59%

YoY- 5.27%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
TTM Result
Revenue	3,611,266	3,495,998	3,149,811	3,001,435	2,765,940	2,570,097	2,338,626	7.50%
YoY %	3.30%	10.99%	4.94%	8.51%	7.62%	9.90%	-	-
Horiz. %	154.42%	149.49%	134.69%	128.34%	118.27%	109.90%	100.00%	-
PBT	581,808	535,078	561,816	517,657	542,690	463,762	407,922	6.09%
YoY %	8.73%	-4.76%	8.53%	-4.61%	17.02%	13.69%	-	-
Horiz. %	142.63%	131.17%	137.73%	126.90%	133.04%	113.69%	100.00%	-
Tax	-168,860	-158,800	-158,977	-108,197	-160,592	-315,782	-137,663	3.45%
YoY %	-6.34%	0.11%	-46.93%	32.63%	49.14%	-129.39%	-	-
Horiz. %	122.66%	115.35%	115.48%	78.60%	116.66%	229.39%	100.00%	-
NP	412,948	376,278	402,839	409,460	382,098	147,980	270,259	7.31%
YoY %	9.75%	-6.59%	-1.62%	7.16%	158.21%	-45.25%	-	-
Horiz. %	152.80%	139.23%	149.06%	151.51%	141.38%	54.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	407,357	365,052	399,307	401,308	381,211	147,980	270,259	7.07%
YoY %	11.59%	-8.58%	-0.50%	5.27%	157.61%	-45.25%	-	-
Horiz. %	150.73%	135.07%	147.75%	148.49%	141.05%	54.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.02%	29.68%	28.30%	20.90%	29.59%	68.09%	33.75%	-
YoY %	-2.22%	4.88%	35.41%	-29.37%	-56.54%	101.75%	-	-
Horiz. %	85.99%	87.94%	83.85%	61.93%	87.67%	201.75%	100.00%	-
Total Cost	3,198,318	3,119,720	2,746,972	2,591,975	2,383,842	2,422,117	2,068,367	7.52%
YoY %	2.52%	13.57%	5.98%	8.73%	-1.58%	17.10%	-	-
Horiz. %	154.63%	150.83%	132.81%	125.32%	115.25%	117.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	309,516	401,737	353,337	518,170	431,848	744,587	762,760	-13.94%
YoY %	-22.96%	13.70%	-31.81%	19.99%	-42.00%	-2.38%	-	-
Horiz. %	40.58%	52.67%	46.32%	67.93%	56.62%	97.62%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Dividend
Div	818,060	280,777	356,154	472,067	411,207	263,619	217,825	24.64%
YoY %	191.36%	-21.16%	-24.55%	14.80%	55.99%	21.02%	-	-
Horiz. %	375.56%	128.90%	163.50%	216.72%	188.78%	121.02%	100.00%	-
Div Payout %	200.82%	76.91%	89.19%	117.63%	107.87%	178.15%	80.60%	-
YoY %	161.11%	-13.77%	-24.18%	9.05%	-39.45%	121.03%	-	-
Horiz. %	249.16%	95.42%	110.66%	145.94%	133.83%	221.03%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Equity
Net Worth	309,516	401,737	353,337	518,170	431,848	744,587	762,760	-13.94%
YoY %	-22.96%	13.70%	-31.81%	19.99%	-42.00%	-2.38%	-	-
Horiz. %	40.58%	52.67%	46.32%	67.93%	56.62%	97.62%	100.00%	-
NOSH	1,345,721	1,255,430	1,261,918	1,295,426	1,233,852	979,720	811,447	8.78%
YoY %	7.19%	-0.51%	-2.59%	4.99%	25.94%	20.74%	-	-
Horiz. %	165.84%	154.71%	155.51%	159.64%	152.06%	120.74%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Ratio Analysis
NP Margin	11.43%	10.76%	12.79%	13.64%	13.81%	5.76%	11.56%	-
YoY %	6.23%	-15.87%	-6.23%	-1.23%	139.76%	-50.17%	-	-
Horiz. %	98.88%	93.08%	110.64%	117.99%	119.46%	49.83%	100.00%	-
ROE	131.61%	90.87%	113.01%	77.45%	88.27%	19.87%	35.43%	-
YoY %	44.83%	-19.59%	45.91%	-12.26%	344.24%	-43.92%	-	-
Horiz. %	371.46%	256.48%	318.97%	218.60%	249.14%	56.08%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Per Share
RPS	268.35	278.47	249.61	231.69	224.17	262.33	288.20	-1.18%
YoY %	-3.63%	11.56%	7.73%	3.35%	-14.55%	-8.98%	-	-
Horiz. %	93.11%	96.62%	86.61%	80.39%	77.78%	91.02%	100.00%	-
EPS	30.27	29.08	31.64	30.98	30.90	15.10	33.31	-1.58%
YoY %	4.09%	-8.09%	2.13%	0.26%	104.64%	-54.67%	-	-
Horiz. %	90.87%	87.30%	94.99%	93.01%	92.76%	45.33%	100.00%	-
DPS	60.79	22.33	28.22	36.44	33.33	26.91	26.84	14.58%
YoY %	172.23%	-20.87%	-22.56%	9.33%	23.86%	0.26%	-	-
Horiz. %	226.49%	83.20%	105.14%	135.77%	124.18%	100.26%	100.00%	-
NAPS	0.23	0.32	0.28	0.40	0.35	0.76	0.94	-20.89%
YoY %	-28.12%	14.29%	-30.00%	14.29%	-53.95%	-19.15%	-	-
Horiz. %	24.47%	34.04%	29.79%	42.55%	37.23%	80.85%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,295,426
RPS	267.30	258.77	233.15	222.16	204.73	190.24	173.10	7.50%
YoY %	3.30%	10.99%	4.95%	8.51%	7.62%	9.90%	-	-
Horiz. %	154.42%	149.49%	134.69%	128.34%	118.27%	109.90%	100.00%	-
EPS	30.15	27.02	29.56	29.70	28.22	10.95	20.00	7.07%
YoY %	11.58%	-8.59%	-0.47%	5.24%	157.72%	-45.25%	-	-
Horiz. %	150.75%	135.10%	147.80%	148.50%	141.10%	54.75%	100.00%	-
DPS	60.55	20.78	26.36	34.94	30.44	19.51	16.12	24.65%
YoY %	191.39%	-21.17%	-24.56%	14.78%	56.02%	21.03%	-	-
Horiz. %	375.62%	128.91%	163.52%	216.75%	188.83%	121.03%	100.00%	-
NAPS	0.2291	0.2974	0.2615	0.3835	0.3197	0.5511	0.5646	-13.94%
YoY %	-22.97%	13.73%	-31.81%	19.96%	-41.99%	-2.39%	-	-
Horiz. %	40.58%	52.67%	46.32%	67.92%	56.62%	97.61%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/09	31/10/08	31/10/07	31/10/06	31/10/05	29/10/04	31/10/03	-
Price	4.23	3.90	4.99	4.48	4.11	3.82	4.27	-
P/RPS	1.58	1.40	2.00	1.93	1.83	1.46	1.48	1.09%
YoY %	12.86%	-30.00%	3.63%	5.46%	25.34%	-1.35%	-	-
Horiz. %	106.76%	94.59%	135.14%	130.41%	123.65%	98.65%	100.00%	-
P/EPS	13.97	13.41	15.77	14.46	13.30	25.29	12.82	1.44%
YoY %	4.18%	-14.97%	9.06%	8.72%	-47.41%	97.27%	-	-
Horiz. %	108.97%	104.60%	123.01%	112.79%	103.74%	197.27%	100.00%	-
EY	7.16	7.46	6.34	6.91	7.52	3.95	7.80	-1.41%
YoY %	-4.02%	17.67%	-8.25%	-8.11%	90.38%	-49.36%	-	-
Horiz. %	91.79%	95.64%	81.28%	88.59%	96.41%	50.64%	100.00%	-
DY	14.37	5.73	5.66	8.13	8.11	7.04	6.29	14.74%
YoY %	150.79%	1.24%	-30.38%	0.25%	15.20%	11.92%	-	-
Horiz. %	228.46%	91.10%	89.98%	129.25%	128.93%	111.92%	100.00%	-
P/NAPS	18.39	12.19	17.82	11.20	11.74	5.03	4.54	26.22%
YoY %	50.86%	-31.59%	59.11%	-4.60%	133.40%	10.79%	-	-
Horiz. %	405.07%	268.50%	392.51%	246.70%	258.59%	110.79%	100.00%	-

	31/10/09	31/10/08	31/10/07	31/10/06	31/10/05	31/10/04	31/10/03	CAGR
Price Multiplier on Announcement Date
Date	10/12/09	12/12/08	07/12/07	08/12/06	09/12/05	08/12/04	17/12/03	-
Price	4.11	4.04	4.94	4.64	4.25	4.03	3.74	-
P/RPS	1.53	1.45	1.98	2.00	1.90	1.54	1.30	2.74%
YoY %	5.52%	-26.77%	-1.00%	5.26%	23.38%	18.46%	-	-
Horiz. %	117.69%	111.54%	152.31%	153.85%	146.15%	118.46%	100.00%	-
P/EPS	13.58	13.89	15.61	14.98	13.76	26.68	11.23	3.21%
YoY %	-2.23%	-11.02%	4.21%	8.87%	-48.43%	137.58%	-	-
Horiz. %	120.93%	123.69%	139.00%	133.39%	122.53%	237.58%	100.00%	-
EY	7.37	7.20	6.41	6.68	7.27	3.75	8.91	-3.11%
YoY %	2.36%	12.32%	-4.04%	-8.12%	93.87%	-57.91%	-	-
Horiz. %	82.72%	80.81%	71.94%	74.97%	81.59%	42.09%	100.00%	-
DY	14.79	5.53	5.71	7.85	7.84	6.68	7.18	12.78%
YoY %	167.45%	-3.15%	-27.26%	0.13%	17.37%	-6.96%	-	-
Horiz. %	205.99%	77.02%	79.53%	109.33%	109.19%	93.04%	100.00%	-
P/NAPS	17.87	12.63	17.64	11.60	12.14	5.30	3.98	28.41%
YoY %	41.49%	-28.40%	52.07%	-4.45%	129.06%	33.17%	-	-
Horiz. %	448.99%	317.34%	443.22%	291.46%	305.03%	133.17%	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