[SPTOTO] QoQ Annualized Quarter Result on 31-Oct-2002 [#2]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Dec-2002

Admission Sponsor

Sponsor

Financial Year

30-Apr-2003

Quarter

31-Oct-2002 [#2]

Profit Trend

QoQ- 2.34%

YoY- -9.93%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	CAGR
Annualized Quarter Result
Revenue	2,335,608	2,205,646	2,116,433	2,098,964	2,069,584	2,296,033	2,305,492	0.87%
YoY %	5.89%	4.22%	0.83%	1.42%	-9.86%	-0.41%	-	-
Horiz. %	101.31%	95.67%	91.80%	91.04%	89.77%	99.59%	100.00%	-
PBT	434,688	393,560	411,653	401,370	387,196	426,805	429,032	0.87%
YoY %	10.45%	-4.40%	2.56%	3.66%	-9.28%	-0.52%	-	-
Horiz. %	101.32%	91.73%	95.95%	93.55%	90.25%	99.48%	100.00%	-
Tax	-133,860	-136,081	-134,222	-127,308	-119,392	-122,959	-124,273	5.09%
YoY %	1.63%	-1.39%	-5.43%	-6.63%	2.90%	1.06%	-	-
Horiz. %	107.71%	109.50%	108.01%	102.44%	96.07%	98.94%	100.00%	-
NP	300,828	257,479	277,430	274,062	267,804	303,846	304,758	-0.86%
YoY %	16.84%	-7.19%	1.23%	2.34%	-11.86%	-0.30%	-	-
Horiz. %	98.71%	84.49%	91.03%	89.93%	87.87%	99.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	300,828	257,479	277,430	274,062	267,804	303,846	304,758	-0.86%
YoY %	16.84%	-7.19%	1.23%	2.34%	-11.86%	-0.30%	-	-
Horiz. %	98.71%	84.49%	91.03%	89.93%	87.87%	99.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.79%	34.58%	32.61%	31.72%	30.84%	28.81%	28.97%	-
YoY %	-10.96%	6.04%	2.81%	2.85%	7.05%	-0.55%	-	-
Horiz. %	106.28%	119.36%	112.56%	109.49%	106.45%	99.45%	100.00%	-
Total Cost	2,034,780	1,948,167	1,839,002	1,824,902	1,801,780	1,992,187	2,000,733	1.13%
YoY %	4.45%	5.94%	0.77%	1.28%	-9.56%	-0.43%	-	-
Horiz. %	101.70%	97.37%	91.92%	91.21%	90.06%	99.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	797,767	607,516	552,461	469,485	339,485	1,047,744	1,070,371	-17.83%
YoY %	31.32%	9.97%	17.67%	38.29%	-67.60%	-2.11%	-	-
Horiz. %	74.53%	56.76%	51.61%	43.86%	31.72%	97.89%	100.00%	-

	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	CAGR
Dividend
Div	-	1,049,323	59,591	42,253	3,005,281	278,655	185,828	-
YoY %	-	1,660.87%	41.03%	-98.59%	978.50%	49.95%	-	-
Horiz. %	-	564.67%	32.07%	22.74%	1,617.24%	149.95%	100.00%	-
Div Payout %	-	407.54%	21.48%	15.42%	1,122.19%	91.71%	60.98%	-
YoY %	-	1,797.30%	39.30%	-98.63%	1,123.63%	50.39%	-	-
Horiz. %	-	668.32%	35.22%	25.29%	1,840.26%	150.39%	100.00%	-

	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	CAGR
Equity
Net Worth	797,767	607,516	552,461	469,485	339,485	1,047,744	1,070,371	-17.83%
YoY %	31.32%	9.97%	17.67%	38.29%	-67.60%	-2.11%	-	-
Horiz. %	74.53%	56.76%	51.61%	43.86%	31.72%	97.89%	100.00%	-
NOSH	774,531	646,294	620,742	586,856	556,533	557,311	557,485	24.58%
YoY %	19.84%	4.12%	5.77%	5.45%	-0.14%	-0.03%	-	-
Horiz. %	138.93%	115.93%	111.35%	105.27%	99.83%	99.97%	100.00%	-

	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	CAGR
Ratio Analysis
NP Margin	12.88%	11.67%	13.11%	13.06%	12.94%	13.23%	13.22%	-
YoY %	10.37%	-10.98%	0.38%	0.93%	-2.19%	0.08%	-	-
Horiz. %	97.43%	88.28%	99.17%	98.79%	97.88%	100.08%	100.00%	-
ROE	37.71%	42.38%	50.22%	58.38%	78.89%	29.00%	28.47%	-
YoY %	-11.02%	-15.61%	-13.98%	-26.00%	172.03%	1.86%	-	-
Horiz. %	132.46%	148.86%	176.40%	205.06%	277.10%	101.86%	100.00%	-

	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	CAGR
Per Share
RPS	301.55	341.28	340.95	357.66	371.87	411.98	413.55	-19.03%
YoY %	-11.64%	0.10%	-4.67%	-3.82%	-9.74%	-0.38%	-	-
Horiz. %	72.92%	82.52%	82.44%	86.49%	89.92%	99.62%	100.00%	-
EPS	38.84	39.84	44.69	46.70	48.12	54.52	54.67	-20.43%
YoY %	-2.51%	-10.85%	-4.30%	-2.95%	-11.74%	-0.27%	-	-
Horiz. %	71.04%	72.87%	81.75%	85.42%	88.02%	99.73%	100.00%	-
DPS	0.00	162.36	9.60	7.20	540.00	50.00	33.33	-
YoY %	0.00%	1,591.25%	33.33%	-98.67%	980.00%	50.02%	-	-
Horiz. %	0.00%	487.13%	28.80%	21.60%	1,620.16%	150.02%	100.00%	-
NAPS	1.03	0.94	0.89	0.80	0.61	1.88	1.92	-34.05%
YoY %	9.57%	5.62%	11.25%	31.15%	-67.55%	-2.08%	-	-
Horiz. %	53.65%	48.96%	46.35%	41.67%	31.77%	97.92%	100.00%	-

	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	CAGR
Adjusted Per Share Value based on latest NOSH - 616,901
RPS	172.88	163.26	156.66	155.36	153.19	169.95	170.65	0.87%
YoY %	5.89%	4.21%	0.84%	1.42%	-9.86%	-0.41%	-	-
Horiz. %	101.31%	95.67%	91.80%	91.04%	89.77%	99.59%	100.00%	-
EPS	22.27	19.06	20.54	20.29	19.82	22.49	22.56	-0.86%
YoY %	16.84%	-7.21%	1.23%	2.37%	-11.87%	-0.31%	-	-
Horiz. %	98.71%	84.49%	91.05%	89.94%	87.85%	99.69%	100.00%	-
DPS	0.00	77.67	4.41	3.13	222.45	20.63	13.75	-
YoY %	0.00%	1,661.22%	40.89%	-98.59%	978.28%	50.04%	-	-
Horiz. %	0.00%	564.87%	32.07%	22.76%	1,617.82%	150.04%	100.00%	-
NAPS	0.5905	0.4497	0.4089	0.3475	0.2513	0.7755	0.7923	-17.84%
YoY %	31.31%	9.98%	17.67%	38.28%	-67.60%	-2.12%	-	-
Horiz. %	74.53%	56.76%	51.61%	43.86%	31.72%	97.88%	100.00%	-

	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/03	30/04/03	30/01/03	31/10/02	31/07/02	30/04/02	31/01/02	-
Price	3.91	3.07	3.27	1.42	1.65	3.83	2.69	-
P/RPS	1.30	0.90	0.96	0.40	0.44	0.93	0.65	58.94%
YoY %	44.44%	-6.25%	140.00%	-9.09%	-52.69%	43.08%	-	-
Horiz. %	200.00%	138.46%	147.69%	61.54%	67.69%	143.08%	100.00%	-
P/EPS	10.07	7.71	7.32	3.04	3.43	7.02	4.92	61.41%
YoY %	30.61%	5.33%	140.79%	-11.37%	-51.14%	42.68%	-	-
Horiz. %	204.67%	156.71%	148.78%	61.79%	69.72%	142.68%	100.00%	-
EY	9.93	12.98	13.67	32.89	29.16	14.23	20.32	-38.03%
YoY %	-23.50%	-5.05%	-58.44%	12.79%	104.92%	-29.97%	-	-
Horiz. %	48.87%	63.88%	67.27%	161.86%	143.50%	70.03%	100.00%	-
DY	0.00	52.89	2.94	5.07	327.27	13.05	12.39	-
YoY %	0.00%	1,698.98%	-42.01%	-98.45%	2,407.82%	5.33%	-	-
Horiz. %	0.00%	426.88%	23.73%	40.92%	2,641.40%	105.33%	100.00%	-
P/NAPS	3.80	3.27	3.67	1.78	2.70	2.04	1.40	94.93%
YoY %	16.21%	-10.90%	106.18%	-34.07%	32.35%	45.71%	-	-
Horiz. %	271.43%	233.57%	262.14%	127.14%	192.86%	145.71%	100.00%	-

	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	30/04/02	31/01/02	CAGR
Price Multiplier on Announcement Date
Date	22/09/03	20/06/03	18/03/03	18/12/02	18/09/02	20/06/02	18/03/02	-
Price	4.05	3.50	3.07	3.23	1.47	1.70	3.18	-
P/RPS	1.34	1.03	0.90	0.90	0.40	0.41	0.77	44.82%
YoY %	30.10%	14.44%	0.00%	125.00%	-2.44%	-46.75%	-	-
Horiz. %	174.03%	133.77%	116.88%	116.88%	51.95%	53.25%	100.00%	-
P/EPS	10.43	8.79	6.87	6.92	3.05	3.12	5.82	47.69%
YoY %	18.66%	27.95%	-0.72%	126.89%	-2.24%	-46.39%	-	-
Horiz. %	179.21%	151.03%	118.04%	118.90%	52.41%	53.61%	100.00%	-
EY	9.59	11.38	14.56	14.46	32.73	32.07	17.19	-32.30%
YoY %	-15.73%	-21.84%	0.69%	-55.82%	2.06%	86.56%	-	-
Horiz. %	55.79%	66.20%	84.70%	84.12%	190.40%	186.56%	100.00%	-
DY	0.00	46.39	3.13	2.23	367.35	29.41	10.48	-
YoY %	0.00%	1,382.11%	40.36%	-99.39%	1,149.06%	180.63%	-	-
Horiz. %	0.00%	442.65%	29.87%	21.28%	3,505.25%	280.63%	100.00%	-
P/NAPS	3.93	3.72	3.45	4.04	2.41	0.90	1.66	77.91%
YoY %	5.65%	7.83%	-14.60%	67.63%	167.78%	-45.78%	-	-
Horiz. %	236.75%	224.10%	207.83%	243.37%	145.18%	54.22%	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