[SPTOTO] QoQ Annualized Quarter Result on 30-Apr-2002 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

20-Jun-2002

Admission Sponsor

Sponsor

Financial Year

30-Apr-2002

Quarter

30-Apr-2002 [#4]

Profit Trend

QoQ- -0.3%

YoY- 7.13%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	CAGR
Annualized Quarter Result
Revenue	2,116,433	2,098,964	2,069,584	2,296,033	2,305,492	2,340,858	586,767	134.64%
YoY %	0.83%	1.42%	-9.86%	-0.41%	-1.51%	298.94%	-	-
Horiz. %	360.69%	357.72%	352.71%	391.30%	392.91%	398.94%	100.00%	-
PBT	411,653	401,370	387,196	426,805	429,032	431,556	106,349	145.92%
YoY %	2.56%	3.66%	-9.28%	-0.52%	-0.58%	305.79%	-	-
Horiz. %	387.08%	377.41%	364.08%	401.32%	403.42%	405.79%	100.00%	-
Tax	-134,222	-127,308	-119,392	-122,959	-124,273	-127,286	-28,818	178.11%
YoY %	-5.43%	-6.63%	2.90%	1.06%	2.37%	-341.69%	-	-
Horiz. %	465.76%	441.77%	414.30%	426.67%	431.23%	441.69%	100.00%	-
NP	277,430	274,062	267,804	303,846	304,758	304,270	77,531	133.40%
YoY %	1.23%	2.34%	-11.86%	-0.30%	0.16%	292.45%	-	-
Horiz. %	357.83%	353.49%	345.42%	391.90%	393.08%	392.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	277,430	274,062	267,804	303,846	304,758	304,270	77,531	133.40%
YoY %	1.23%	2.34%	-11.86%	-0.30%	0.16%	292.45%	-	-
Horiz. %	357.83%	353.49%	345.42%	391.90%	393.08%	392.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.61%	31.72%	30.84%	28.81%	28.97%	29.49%	27.10%	-
YoY %	2.81%	2.85%	7.05%	-0.55%	-1.76%	8.82%	-	-
Horiz. %	120.33%	117.05%	113.80%	106.31%	106.90%	108.82%	100.00%	-
Total Cost	1,839,002	1,824,902	1,801,780	1,992,187	2,000,733	2,036,588	509,236	134.83%
YoY %	0.77%	1.28%	-9.56%	-0.43%	-1.76%	299.93%	-	-
Horiz. %	361.13%	358.36%	353.82%	391.21%	392.89%	399.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	552,461	469,485	339,485	1,047,744	1,070,371	1,065,168	1,046,951	-34.62%
YoY %	17.67%	38.29%	-67.60%	-2.11%	0.49%	1.74%	-	-
Horiz. %	52.77%	44.84%	32.43%	100.08%	102.24%	101.74%	100.00%	-

	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	CAGR
Dividend
Div	59,591	42,253	3,005,281	278,655	185,828	111,535	-	-
YoY %	41.03%	-98.59%	978.50%	49.95%	66.61%	0.00%	-	-
Horiz. %	53.43%	37.88%	2,694.47%	249.84%	166.61%	100.00%	-	-
Div Payout %	21.48%	15.42%	1,122.19%	91.71%	60.98%	36.66%	-	-
YoY %	39.30%	-98.63%	1,123.63%	50.39%	66.34%	0.00%	-	-
Horiz. %	58.59%	42.06%	3,061.07%	250.16%	166.34%	100.00%	-	-

	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	CAGR
Equity
Net Worth	552,461	469,485	339,485	1,047,744	1,070,371	1,065,168	1,046,951	-34.62%
YoY %	17.67%	38.29%	-67.60%	-2.11%	0.49%	1.74%	-	-
Horiz. %	52.77%	44.84%	32.43%	100.08%	102.24%	101.74%	100.00%	-
NOSH	620,742	586,856	556,533	557,311	557,485	557,679	565,919	6.34%
YoY %	5.77%	5.45%	-0.14%	-0.03%	-0.03%	-1.46%	-	-
Horiz. %	109.69%	103.70%	98.34%	98.48%	98.51%	98.54%	100.00%	-

	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	CAGR
Ratio Analysis
NP Margin	13.11%	13.06%	12.94%	13.23%	13.22%	13.00%	13.21%	-
YoY %	0.38%	0.93%	-2.19%	0.08%	1.69%	-1.59%	-	-
Horiz. %	99.24%	98.86%	97.96%	100.15%	100.08%	98.41%	100.00%	-
ROE	50.22%	58.38%	78.89%	29.00%	28.47%	28.57%	7.41%	-
YoY %	-13.98%	-26.00%	172.03%	1.86%	-0.35%	285.56%	-	-
Horiz. %	677.73%	787.85%	1,064.64%	391.36%	384.21%	385.56%	100.00%	-

	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	CAGR
Per Share
RPS	340.95	357.66	371.87	411.98	413.55	419.75	103.68	120.65%
YoY %	-4.67%	-3.82%	-9.74%	-0.38%	-1.48%	304.85%	-	-
Horiz. %	328.85%	344.97%	358.67%	397.36%	398.87%	404.85%	100.00%	-
EPS	44.69	46.70	48.12	54.52	54.67	54.56	13.70	119.47%
YoY %	-4.30%	-2.95%	-11.74%	-0.27%	0.20%	298.25%	-	-
Horiz. %	326.20%	340.88%	351.24%	397.96%	399.05%	398.25%	100.00%	-
DPS	9.60	7.20	540.00	50.00	33.33	20.00	0.00	-
YoY %	33.33%	-98.67%	980.00%	50.02%	66.65%	0.00%	-	-
Horiz. %	48.00%	36.00%	2,700.00%	250.00%	166.65%	100.00%	-	-
NAPS	0.89	0.80	0.61	1.88	1.92	1.91	1.85	-38.52%
YoY %	11.25%	31.15%	-67.55%	-2.08%	0.52%	3.24%	-	-
Horiz. %	48.11%	43.24%	32.97%	101.62%	103.78%	103.24%	100.00%	-

	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	CAGR
Adjusted Per Share Value based on latest NOSH - 557,194
RPS	156.66	155.36	153.19	169.95	170.65	173.27	43.43	134.65%
YoY %	0.84%	1.42%	-9.86%	-0.41%	-1.51%	298.96%	-	-
Horiz. %	360.72%	357.73%	352.73%	391.32%	392.93%	398.96%	100.00%	-
EPS	20.54	20.29	19.82	22.49	22.56	22.52	5.74	133.40%
YoY %	1.23%	2.37%	-11.87%	-0.31%	0.18%	292.33%	-	-
Horiz. %	357.84%	353.48%	345.30%	391.81%	393.03%	392.33%	100.00%	-
DPS	4.41	3.13	222.45	20.63	13.75	8.26	0.00	-
YoY %	40.89%	-98.59%	978.28%	50.04%	66.46%	0.00%	-	-
Horiz. %	53.39%	37.89%	2,693.10%	249.76%	166.46%	100.00%	-	-
NAPS	0.4089	0.3475	0.2513	0.7755	0.7923	0.7884	0.7749	-34.62%
YoY %	17.67%	38.28%	-67.60%	-2.12%	0.49%	1.74%	-	-
Horiz. %	52.77%	44.84%	32.43%	100.08%	102.25%	101.74%	100.00%	-

	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	-
Price	3.27	1.42	1.65	3.83	2.69	2.06	1.86	-
P/RPS	0.96	0.40	0.44	0.93	0.65	0.49	1.79	-33.91%
YoY %	140.00%	-9.09%	-52.69%	43.08%	32.65%	-72.63%	-	-
Horiz. %	53.63%	22.35%	24.58%	51.96%	36.31%	27.37%	100.00%	-
P/EPS	7.32	3.04	3.43	7.02	4.92	3.78	13.58	-33.69%
YoY %	140.79%	-11.37%	-51.14%	42.68%	30.16%	-72.16%	-	-
Horiz. %	53.90%	22.39%	25.26%	51.69%	36.23%	27.84%	100.00%	-
EY	13.67	32.89	29.16	14.23	20.32	26.49	7.37	50.79%
YoY %	-58.44%	12.79%	104.92%	-29.97%	-23.29%	259.43%	-	-
Horiz. %	185.48%	446.27%	395.66%	193.08%	275.71%	359.43%	100.00%	-
DY	2.94	5.07	327.27	13.05	12.39	9.71	0.00	-
YoY %	-42.01%	-98.45%	2,407.82%	5.33%	27.60%	0.00%	-	-
Horiz. %	30.28%	52.21%	3,370.44%	134.40%	127.60%	100.00%	-	-
P/NAPS	3.67	1.78	2.70	2.04	1.40	1.08	1.01	135.79%
YoY %	106.18%	-34.07%	32.35%	45.71%	29.63%	6.93%	-	-
Horiz. %	363.37%	176.24%	267.33%	201.98%	138.61%	106.93%	100.00%	-

	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	CAGR
Price Multiplier on Announcement Date
Date	18/03/03	18/12/02	18/09/02	20/06/02	18/03/02	28/11/01	21/09/01	-
Price	3.07	3.23	1.47	1.70	3.18	2.44	1.75	-
P/RPS	0.90	0.90	0.40	0.41	0.77	0.58	1.69	-34.22%
YoY %	0.00%	125.00%	-2.44%	-46.75%	32.76%	-65.68%	-	-
Horiz. %	53.25%	53.25%	23.67%	24.26%	45.56%	34.32%	100.00%	-
P/EPS	6.87	6.92	3.05	3.12	5.82	4.47	12.77	-33.77%
YoY %	-0.72%	126.89%	-2.24%	-46.39%	30.20%	-65.00%	-	-
Horiz. %	53.80%	54.19%	23.88%	24.43%	45.58%	35.00%	100.00%	-
EY	14.56	14.46	32.73	32.07	17.19	22.36	7.83	51.04%
YoY %	0.69%	-55.82%	2.06%	86.56%	-23.12%	185.57%	-	-
Horiz. %	185.95%	184.67%	418.01%	409.58%	219.54%	285.57%	100.00%	-
DY	3.13	2.23	367.35	29.41	10.48	8.20	0.00	-
YoY %	40.36%	-99.39%	1,149.06%	180.63%	27.80%	0.00%	-	-
Horiz. %	38.17%	27.20%	4,479.88%	358.66%	127.80%	100.00%	-	-
P/NAPS	3.45	4.04	2.41	0.90	1.66	1.28	0.95	135.70%
YoY %	-14.60%	67.63%	167.78%	-45.78%	29.69%	34.74%	-	-
Horiz. %	363.16%	425.26%	253.68%	94.74%	174.74%	134.74%	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