[SPTOTO] QoQ Annualized Quarter Result on 31-Jul-2002 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Sep-2002

Admission Sponsor

Sponsor

Financial Year

30-Apr-2003

Quarter

31-Jul-2002 [#1]

Profit Trend

QoQ- -11.86%

YoY- 245.42%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	CAGR
Annualized Quarter Result
Revenue	2,205,646	2,116,433	2,098,964	2,069,584	2,296,033	2,305,492	2,340,858	-3.89%
YoY %	4.22%	0.83%	1.42%	-9.86%	-0.41%	-1.51%	-	-
Horiz. %	94.22%	90.41%	89.67%	88.41%	98.09%	98.49%	100.00%	-
PBT	393,560	411,653	401,370	387,196	426,805	429,032	431,556	-5.97%
YoY %	-4.40%	2.56%	3.66%	-9.28%	-0.52%	-0.58%	-	-
Horiz. %	91.20%	95.39%	93.01%	89.72%	98.90%	99.42%	100.00%	-
Tax	-136,081	-134,222	-127,308	-119,392	-122,959	-124,273	-127,286	4.56%
YoY %	-1.39%	-5.43%	-6.63%	2.90%	1.06%	2.37%	-	-
Horiz. %	106.91%	105.45%	100.02%	93.80%	96.60%	97.63%	100.00%	-
NP	257,479	277,430	274,062	267,804	303,846	304,758	304,270	-10.56%
YoY %	-7.19%	1.23%	2.34%	-11.86%	-0.30%	0.16%	-	-
Horiz. %	84.62%	91.18%	90.07%	88.02%	99.86%	100.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	257,479	277,430	274,062	267,804	303,846	304,758	304,270	-10.56%
YoY %	-7.19%	1.23%	2.34%	-11.86%	-0.30%	0.16%	-	-
Horiz. %	84.62%	91.18%	90.07%	88.02%	99.86%	100.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.58%	32.61%	31.72%	30.84%	28.81%	28.97%	29.49%	-
YoY %	6.04%	2.81%	2.85%	7.05%	-0.55%	-1.76%	-	-
Horiz. %	117.26%	110.58%	107.56%	104.58%	97.69%	98.24%	100.00%	-
Total Cost	1,948,167	1,839,002	1,824,902	1,801,780	1,992,187	2,000,733	2,036,588	-2.92%
YoY %	5.94%	0.77%	1.28%	-9.56%	-0.43%	-1.76%	-	-
Horiz. %	95.66%	90.30%	89.61%	88.47%	97.82%	98.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	607,516	552,461	469,485	339,485	1,047,744	1,070,371	1,065,168	-31.29%
YoY %	9.97%	17.67%	38.29%	-67.60%	-2.11%	0.49%	-	-
Horiz. %	57.03%	51.87%	44.08%	31.87%	98.36%	100.49%	100.00%	-

	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	CAGR
Dividend
Div	1,049,323	59,591	42,253	3,005,281	278,655	185,828	111,535	347.48%
YoY %	1,660.87%	41.03%	-98.59%	978.50%	49.95%	66.61%	-	-
Horiz. %	940.80%	53.43%	37.88%	2,694.47%	249.84%	166.61%	100.00%	-
Div Payout %	407.54%	21.48%	15.42%	1,122.19%	91.71%	60.98%	36.66%	-
YoY %	1,797.30%	39.30%	-98.63%	1,123.63%	50.39%	66.34%	-	-
Horiz. %	1,111.67%	58.59%	42.06%	3,061.07%	250.16%	166.34%	100.00%	-

	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	CAGR
Equity
Net Worth	607,516	552,461	469,485	339,485	1,047,744	1,070,371	1,065,168	-31.29%
YoY %	9.97%	17.67%	38.29%	-67.60%	-2.11%	0.49%	-	-
Horiz. %	57.03%	51.87%	44.08%	31.87%	98.36%	100.49%	100.00%	-
NOSH	646,294	620,742	586,856	556,533	557,311	557,485	557,679	10.36%
YoY %	4.12%	5.77%	5.45%	-0.14%	-0.03%	-0.03%	-	-
Horiz. %	115.89%	111.31%	105.23%	99.79%	99.93%	99.97%	100.00%	-

	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	CAGR
Ratio Analysis
NP Margin	11.67%	13.11%	13.06%	12.94%	13.23%	13.22%	13.00%	-
YoY %	-10.98%	0.38%	0.93%	-2.19%	0.08%	1.69%	-	-
Horiz. %	89.77%	100.85%	100.46%	99.54%	101.77%	101.69%	100.00%	-
ROE	42.38%	50.22%	58.38%	78.89%	29.00%	28.47%	28.57%	-
YoY %	-15.61%	-13.98%	-26.00%	172.03%	1.86%	-0.35%	-	-
Horiz. %	148.34%	175.78%	204.34%	276.13%	101.51%	99.65%	100.00%	-

	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	CAGR
Per Share
RPS	341.28	340.95	357.66	371.87	411.98	413.55	419.75	-12.92%
YoY %	0.10%	-4.67%	-3.82%	-9.74%	-0.38%	-1.48%	-	-
Horiz. %	81.31%	81.23%	85.21%	88.59%	98.15%	98.52%	100.00%	-
EPS	39.84	44.69	46.70	48.12	54.52	54.67	54.56	-18.95%
YoY %	-10.85%	-4.30%	-2.95%	-11.74%	-0.27%	0.20%	-	-
Horiz. %	73.02%	81.91%	85.59%	88.20%	99.93%	100.20%	100.00%	-
DPS	162.36	9.60	7.20	540.00	50.00	33.33	20.00	305.47%
YoY %	1,591.25%	33.33%	-98.67%	980.00%	50.02%	66.65%	-	-
Horiz. %	811.80%	48.00%	36.00%	2,700.00%	250.00%	166.65%	100.00%	-
NAPS	0.94	0.89	0.80	0.61	1.88	1.92	1.91	-37.74%
YoY %	5.62%	11.25%	31.15%	-67.55%	-2.08%	0.52%	-	-
Horiz. %	49.21%	46.60%	41.88%	31.94%	98.43%	100.52%	100.00%	-

	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	CAGR
Adjusted Per Share Value based on latest NOSH - 556,533
RPS	163.26	156.66	155.36	153.19	169.95	170.65	173.27	-3.89%
YoY %	4.21%	0.84%	1.42%	-9.86%	-0.41%	-1.51%	-	-
Horiz. %	94.22%	90.41%	89.66%	88.41%	98.08%	98.49%	100.00%	-
EPS	19.06	20.54	20.29	19.82	22.49	22.56	22.52	-10.55%
YoY %	-7.21%	1.23%	2.37%	-11.87%	-0.31%	0.18%	-	-
Horiz. %	84.64%	91.21%	90.10%	88.01%	99.87%	100.18%	100.00%	-
DPS	77.67	4.41	3.13	222.45	20.63	13.75	8.26	347.33%
YoY %	1,661.22%	40.89%	-98.59%	978.28%	50.04%	66.46%	-	-
Horiz. %	940.31%	53.39%	37.89%	2,693.10%	249.76%	166.46%	100.00%	-
NAPS	0.4497	0.4089	0.3475	0.2513	0.7755	0.7923	0.7884	-31.29%
YoY %	9.98%	17.67%	38.28%	-67.60%	-2.12%	0.49%	-	-
Horiz. %	57.04%	51.86%	44.08%	31.87%	98.36%	100.49%	100.00%	-

	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/03	30/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	-
Price	3.07	3.27	1.42	1.65	3.83	2.69	2.06	-
P/RPS	0.90	0.96	0.40	0.44	0.93	0.65	0.49	50.14%
YoY %	-6.25%	140.00%	-9.09%	-52.69%	43.08%	32.65%	-	-
Horiz. %	183.67%	195.92%	81.63%	89.80%	189.80%	132.65%	100.00%	-
P/EPS	7.71	7.32	3.04	3.43	7.02	4.92	3.78	61.04%
YoY %	5.33%	140.79%	-11.37%	-51.14%	42.68%	30.16%	-	-
Horiz. %	203.97%	193.65%	80.42%	90.74%	185.71%	130.16%	100.00%	-
EY	12.98	13.67	32.89	29.16	14.23	20.32	26.49	-37.92%
YoY %	-5.05%	-58.44%	12.79%	104.92%	-29.97%	-23.29%	-	-
Horiz. %	49.00%	51.60%	124.16%	110.08%	53.72%	76.71%	100.00%	-
DY	52.89	2.94	5.07	327.27	13.05	12.39	9.71	210.54%
YoY %	1,698.98%	-42.01%	-98.45%	2,407.82%	5.33%	27.60%	-	-
Horiz. %	544.70%	30.28%	52.21%	3,370.44%	134.40%	127.60%	100.00%	-
P/NAPS	3.27	3.67	1.78	2.70	2.04	1.40	1.08	109.71%
YoY %	-10.90%	106.18%	-34.07%	32.35%	45.71%	29.63%	-	-
Horiz. %	302.78%	339.81%	164.81%	250.00%	188.89%	129.63%	100.00%	-

	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	CAGR
Price Multiplier on Announcement Date
Date	20/06/03	18/03/03	18/12/02	18/09/02	20/06/02	18/03/02	28/11/01	-
Price	3.50	3.07	3.23	1.47	1.70	3.18	2.44	-
P/RPS	1.03	0.90	0.90	0.40	0.41	0.77	0.58	46.80%
YoY %	14.44%	0.00%	125.00%	-2.44%	-46.75%	32.76%	-	-
Horiz. %	177.59%	155.17%	155.17%	68.97%	70.69%	132.76%	100.00%	-
P/EPS	8.79	6.87	6.92	3.05	3.12	5.82	4.47	57.15%
YoY %	27.95%	-0.72%	126.89%	-2.24%	-46.39%	30.20%	-	-
Horiz. %	196.64%	153.69%	154.81%	68.23%	69.80%	130.20%	100.00%	-
EY	11.38	14.56	14.46	32.73	32.07	17.19	22.36	-36.33%
YoY %	-21.84%	0.69%	-55.82%	2.06%	86.56%	-23.12%	-	-
Horiz. %	50.89%	65.12%	64.67%	146.38%	143.43%	76.88%	100.00%	-
DY	46.39	3.13	2.23	367.35	29.41	10.48	8.20	218.50%
YoY %	1,382.11%	40.36%	-99.39%	1,149.06%	180.63%	27.80%	-	-
Horiz. %	565.73%	38.17%	27.20%	4,479.88%	358.66%	127.80%	100.00%	-
P/NAPS	3.72	3.45	4.04	2.41	0.90	1.66	1.28	104.05%
YoY %	7.83%	-14.60%	67.63%	167.78%	-45.78%	29.69%	-	-
Horiz. %	290.62%	269.53%	315.62%	188.28%	70.31%	129.69%	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