[SPTOTO] QoQ Annualized Quarter Result on 31-Oct-2001 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

28-Nov-2001

Admission Sponsor

Sponsor

Financial Year

30-Apr-2002

Quarter

31-Oct-2001 [#2]

Profit Trend

QoQ- 292.45%

YoY- 1.42%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	CAGR
Annualized Quarter Result
Revenue	2,069,584	2,296,033	2,305,492	2,340,858	586,767	2,333,339	2,298,922	-6.78%
YoY %	-9.86%	-0.41%	-1.51%	298.94%	-74.85%	1.50%	-	-
Horiz. %	90.02%	99.87%	100.29%	101.82%	25.52%	101.50%	100.00%	-
PBT	387,196	426,805	429,032	431,556	106,349	400,858	386,533	0.11%
YoY %	-9.28%	-0.52%	-0.58%	305.79%	-73.47%	3.71%	-	-
Horiz. %	100.17%	110.42%	110.99%	111.65%	27.51%	103.71%	100.00%	-
Tax	-119,392	-122,959	-124,273	-127,286	-28,818	-117,224	-112,057	4.32%
YoY %	2.90%	1.06%	2.37%	-341.69%	75.42%	-4.61%	-	-
Horiz. %	106.55%	109.73%	110.90%	113.59%	25.72%	104.61%	100.00%	-
NP	267,804	303,846	304,758	304,270	77,531	283,634	274,476	-1.63%
YoY %	-11.86%	-0.30%	0.16%	292.45%	-72.67%	3.34%	-	-
Horiz. %	97.57%	110.70%	111.03%	110.85%	28.25%	103.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	267,804	303,846	304,758	304,270	77,531	283,634	274,476	-1.63%
YoY %	-11.86%	-0.30%	0.16%	292.45%	-72.67%	3.34%	-	-
Horiz. %	97.57%	110.70%	111.03%	110.85%	28.25%	103.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.84%	28.81%	28.97%	29.49%	27.10%	29.24%	28.99%	-
YoY %	7.05%	-0.55%	-1.76%	8.82%	-7.32%	0.86%	-	-
Horiz. %	106.38%	99.38%	99.93%	101.72%	93.48%	100.86%	100.00%	-
Total Cost	1,801,780	1,992,187	2,000,733	2,036,588	509,236	2,049,705	2,024,446	-7.49%
YoY %	-9.56%	-0.43%	-1.76%	299.93%	-75.16%	1.25%	-	-
Horiz. %	89.00%	98.41%	98.83%	100.60%	25.15%	101.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	339,485	1,047,744	1,070,371	1,065,168	1,046,951	967,628	947,577	-49.65%
YoY %	-67.60%	-2.11%	0.49%	1.74%	8.20%	2.12%	-	-
Horiz. %	35.83%	110.57%	112.96%	112.41%	110.49%	102.12%	100.00%	-

	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	CAGR
Dividend
Div	3,005,281	278,655	185,828	111,535	-	158,442	1,134	19329.02%
YoY %	978.50%	49.95%	66.61%	0.00%	-	13,871.96%	-	-
Horiz. %	265,015.96%	24,572.75%	16,386.95%	9,835.54%	-	13,971.96%	100.00%	-
Div Payout %	1,122.19%	91.71%	60.98%	36.66%	-	55.86%	0.41%	-
YoY %	1,123.63%	50.39%	66.34%	0.00%	-	13,524.39%	-	-
Horiz. %	273,704.88%	22,368.29%	14,873.17%	8,941.46%	-	13,624.39%	100.00%	-

	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	CAGR
Equity
Net Worth	339,485	1,047,744	1,070,371	1,065,168	1,046,951	967,628	947,577	-49.65%
YoY %	-67.60%	-2.11%	0.49%	1.74%	8.20%	2.12%	-	-
Horiz. %	35.83%	110.57%	112.96%	112.41%	110.49%	102.12%	100.00%	-
NOSH	556,533	557,311	557,485	557,679	565,919	565,864	567,411	-1.28%
YoY %	-0.14%	-0.03%	-0.03%	-1.46%	0.01%	-0.27%	-	-
Horiz. %	98.08%	98.22%	98.25%	98.28%	99.74%	99.73%	100.00%	-

	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	CAGR
Ratio Analysis
NP Margin	12.94%	13.23%	13.22%	13.00%	13.21%	12.16%	11.94%	-
YoY %	-2.19%	0.08%	1.69%	-1.59%	8.63%	1.84%	-	-
Horiz. %	108.38%	110.80%	110.72%	108.88%	110.64%	101.84%	100.00%	-
ROE	78.89%	29.00%	28.47%	28.57%	7.41%	29.31%	28.97%	-
YoY %	172.03%	1.86%	-0.35%	285.56%	-74.72%	1.17%	-	-
Horiz. %	272.32%	100.10%	98.27%	98.62%	25.58%	101.17%	100.00%	-

	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	CAGR
Per Share
RPS	371.87	411.98	413.55	419.75	103.68	412.35	405.16	-5.57%
YoY %	-9.74%	-0.38%	-1.48%	304.85%	-74.86%	1.77%	-	-
Horiz. %	91.78%	101.68%	102.07%	103.60%	25.59%	101.77%	100.00%	-
EPS	48.12	54.52	54.67	54.56	13.70	50.13	48.37	-0.34%
YoY %	-11.74%	-0.27%	0.20%	298.25%	-72.67%	3.64%	-	-
Horiz. %	99.48%	112.71%	113.02%	112.80%	28.32%	103.64%	100.00%	-
DPS	540.00	50.00	33.33	20.00	0.00	28.00	0.20	19572.53%
YoY %	980.00%	50.02%	66.65%	0.00%	0.00%	13,900.00%	-	-
Horiz. %	270,000.00%	25,000.00%	16,665.00%	10,000.00%	0.00%	14,000.00%	100.00%	-
NAPS	0.61	1.88	1.92	1.91	1.85	1.71	1.67	-48.99%
YoY %	-67.55%	-2.08%	0.52%	3.24%	8.19%	2.40%	-	-
Horiz. %	36.53%	112.57%	114.97%	114.37%	110.78%	102.40%	100.00%	-

	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	CAGR
Adjusted Per Share Value based on latest NOSH - 557,578
RPS	153.19	169.95	170.65	173.27	43.43	172.71	170.16	-6.78%
YoY %	-9.86%	-0.41%	-1.51%	298.96%	-74.85%	1.50%	-	-
Horiz. %	90.03%	99.88%	100.29%	101.83%	25.52%	101.50%	100.00%	-
EPS	19.82	22.49	22.56	22.52	5.74	20.99	20.32	-1.65%
YoY %	-11.87%	-0.31%	0.18%	292.33%	-72.65%	3.30%	-	-
Horiz. %	97.54%	110.68%	111.02%	110.83%	28.25%	103.30%	100.00%	-
DPS	222.45	20.63	13.75	8.26	0.00	11.73	0.08	19963.32%
YoY %	978.28%	50.04%	66.46%	0.00%	0.00%	14,562.50%	-	-
Horiz. %	278,062.50%	25,787.50%	17,187.50%	10,325.00%	0.00%	14,662.50%	100.00%	-
NAPS	0.2513	0.7755	0.7923	0.7884	0.7749	0.7162	0.7014	-49.64%
YoY %	-67.60%	-2.12%	0.49%	1.74%	8.20%	2.11%	-	-
Horiz. %	35.83%	110.56%	112.96%	112.40%	110.48%	102.11%	100.00%	-

	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	-
Price	1.65	3.83	2.69	2.06	1.86	1.60	1.94	-
P/RPS	0.44	0.93	0.65	0.49	1.79	0.39	0.48	-5.65%
YoY %	-52.69%	43.08%	32.65%	-72.63%	358.97%	-18.75%	-	-
Horiz. %	91.67%	193.75%	135.42%	102.08%	372.92%	81.25%	100.00%	-
P/EPS	3.43	7.02	4.92	3.78	13.58	3.19	4.01	-9.91%
YoY %	-51.14%	42.68%	30.16%	-72.16%	325.71%	-20.45%	-	-
Horiz. %	85.54%	175.06%	122.69%	94.26%	338.65%	79.55%	100.00%	-
EY	29.16	14.23	20.32	26.49	7.37	31.33	24.93	11.04%
YoY %	104.92%	-29.97%	-23.29%	259.43%	-76.48%	25.67%	-	-
Horiz. %	116.97%	57.08%	81.51%	106.26%	29.56%	125.67%	100.00%	-
DY	327.27	13.05	12.39	9.71	0.00	17.50	0.10	22272.18%
YoY %	2,407.82%	5.33%	27.60%	0.00%	0.00%	17,400.00%	-	-
Horiz. %	327,270.00%	13,050.00%	12,390.00%	9,710.00%	0.00%	17,500.00%	100.00%	-
P/NAPS	2.70	2.04	1.40	1.08	1.01	0.94	1.16	75.90%
YoY %	32.35%	45.71%	29.63%	6.93%	7.45%	-18.97%	-	-
Horiz. %	232.76%	175.86%	120.69%	93.10%	87.07%	81.03%	100.00%	-

	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	CAGR
Price Multiplier on Announcement Date
Date	18/09/02	20/06/02	18/03/02	28/11/01	21/09/01	21/06/01	27/03/01	-
Price	1.47	1.70	3.18	2.44	1.75	1.57	1.62	-
P/RPS	0.40	0.41	0.77	0.58	1.69	0.38	0.40	0.00%
YoY %	-2.44%	-46.75%	32.76%	-65.68%	344.74%	-5.00%	-	-
Horiz. %	100.00%	102.50%	192.50%	145.00%	422.50%	95.00%	100.00%	-
P/EPS	3.05	3.12	5.82	4.47	12.77	3.13	3.35	-6.07%
YoY %	-2.24%	-46.39%	30.20%	-65.00%	307.99%	-6.57%	-	-
Horiz. %	91.04%	93.13%	173.73%	133.43%	381.19%	93.43%	100.00%	-
EY	32.73	32.07	17.19	22.36	7.83	31.93	29.86	6.32%
YoY %	2.06%	86.56%	-23.12%	185.57%	-75.48%	6.93%	-	-
Horiz. %	109.61%	107.40%	57.57%	74.88%	26.22%	106.93%	100.00%	-
DY	367.35	29.41	10.48	8.20	0.00	17.83	0.12	21295.23%
YoY %	1,149.06%	180.63%	27.80%	0.00%	0.00%	14,758.33%	-	-
Horiz. %	306,125.00%	24,508.33%	8,733.33%	6,833.33%	0.00%	14,858.33%	100.00%	-
P/NAPS	2.41	0.90	1.66	1.28	0.95	0.92	0.97	83.74%
YoY %	167.78%	-45.78%	29.69%	34.74%	3.26%	-5.15%	-	-
Horiz. %	248.45%	92.78%	171.13%	131.96%	97.94%	94.85%	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