[SPTOTO] QoQ 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- -1.51%
YoY- -4.09%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 537,843 532,086 517,396 566,914 558,690 583,662 586,767 -5.62%
PBT 108,055 103,886 96,799 105,031 105,996 109,429 106,349 1.06%
Tax -37,013 -33,806 -29,848 -29,754 -29,562 -34,825 -28,818 18.10%
NP 71,042 70,080 66,951 75,277 76,434 74,604 77,531 -5.64%
-
NP to SH 71,042 70,080 66,951 75,277 76,434 74,604 77,531 -5.64%
-
Tax Rate 34.25% 32.54% 30.84% 28.33% 27.89% 31.82% 27.10% -
Total Cost 466,801 462,006 450,445 491,637 482,256 509,058 509,236 -5.62%
-
Net Worth 613,262 493,521 339,485 1,047,525 1,070,410 1,064,974 1,046,951 -29.92%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 24,806 22,208 751,320 139,298 83,625 55,757 - -
Div Payout % 34.92% 31.69% 1,122.19% 185.05% 109.41% 74.74% - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 613,262 493,521 339,485 1,047,525 1,070,410 1,064,974 1,046,951 -29.92%
NOSH 689,059 616,901 556,533 557,194 557,505 557,578 565,919 13.98%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 13.21% 13.17% 12.94% 13.28% 13.68% 12.78% 13.21% -
ROE 11.58% 14.20% 19.72% 7.19% 7.14% 7.01% 7.41% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 78.05 86.25 92.97 101.74 100.21 104.68 103.68 -17.20%
EPS 10.31 11.36 12.03 13.51 13.71 13.38 13.70 -17.22%
DPS 3.60 3.60 135.00 25.00 15.00 10.00 0.00 -
NAPS 0.89 0.80 0.61 1.88 1.92 1.91 1.85 -38.52%
Adjusted Per Share Value based on latest NOSH - 557,194
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 39.81 39.38 38.30 41.96 41.35 43.20 43.43 -5.62%
EPS 5.26 5.19 4.96 5.57 5.66 5.52 5.74 -5.64%
DPS 1.84 1.64 55.61 10.31 6.19 4.13 0.00 -
NAPS 0.4539 0.3653 0.2513 0.7754 0.7923 0.7883 0.7749 -29.92%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
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 4.19 1.65 1.77 3.76 2.68 1.97 1.79 76.02%
P/EPS 31.72 12.50 13.72 28.35 19.62 15.40 13.58 75.77%
EY 3.15 8.00 7.29 3.53 5.10 6.50 7.37 -43.17%
DY 1.10 2.54 81.82 6.53 5.58 4.85 0.00 -
P/NAPS 3.67 1.78 2.70 2.04 1.40 1.08 1.01 135.79%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
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 3.93 3.74 1.58 1.67 3.17 2.33 1.69 75.25%
P/EPS 29.78 28.43 12.22 12.58 23.19 18.24 12.77 75.58%
EY 3.36 3.52 8.18 7.95 4.31 5.48 7.83 -43.02%
DY 1.17 1.11 91.84 14.71 4.72 4.10 0.00 -
P/NAPS 3.45 4.04 2.41 0.90 1.66 1.28 0.95 135.70%

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
Post a Comment