[SPTOTO] QoQ TTM Result on 30-Apr-2001 [#4]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

21-Jun-2001

Admission Sponsor

Sponsor

Financial Year

30-Apr-2001

Quarter

30-Apr-2001 [#4]

Profit Trend

QoQ- 12.01%

YoY- 13.23%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
TTM Result
Revenue	2,338,327	2,352,190	2,335,398	2,333,399	2,376,303	2,352,840	2,339,972	-0.04%
YoY %	-0.59%	0.72%	0.09%	-1.81%	1.00%	0.55%	-	-
Horiz. %	99.93%	100.52%	99.80%	99.72%	101.55%	100.55%	100.00%	-
PBT	433,471	407,564	408,806	401,597	394,462	397,599	380,185	9.11%
YoY %	6.36%	-0.30%	1.80%	1.81%	-0.79%	4.58%	-	-
Horiz. %	114.02%	107.20%	107.53%	105.63%	103.76%	104.58%	100.00%	-
Tax	-126,413	-121,086	-119,682	-117,251	-140,604	-137,065	-133,931	-3.76%
YoY %	-4.40%	-1.17%	-2.07%	16.61%	-2.58%	-2.34%	-	-
Horiz. %	94.39%	90.41%	89.36%	87.55%	104.98%	102.34%	100.00%	-
NP	307,058	286,478	289,124	284,346	253,858	260,534	246,254	15.80%
YoY %	7.18%	-0.92%	1.68%	12.01%	-2.56%	5.80%	-	-
Horiz. %	124.69%	116.33%	117.41%	115.47%	103.09%	105.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	307,058	286,478	289,124	284,346	253,858	260,534	246,254	15.80%
YoY %	7.18%	-0.92%	1.68%	12.01%	-2.56%	5.80%	-	-
Horiz. %	124.69%	116.33%	117.41%	115.47%	103.09%	105.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.16%	29.71%	29.28%	29.20%	35.64%	34.47%	35.23%	-
YoY %	-1.85%	1.47%	0.27%	-18.07%	3.39%	-2.16%	-	-
Horiz. %	82.77%	84.33%	83.11%	82.88%	101.16%	97.84%	100.00%	-
Total Cost	2,031,269	2,065,712	2,046,274	2,049,053	2,122,445	2,092,306	2,093,718	-1.99%
YoY %	-1.67%	0.95%	-0.14%	-3.46%	1.44%	-0.07%	-	-
Horiz. %	97.02%	98.66%	97.73%	97.87%	101.37%	99.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,070,410	1,064,974	1,063,929	918,357	947,928	919,914	885,142	13.46%
YoY %	0.51%	0.10%	15.85%	-3.12%	3.05%	3.93%	-	-
Horiz. %	120.93%	120.32%	120.20%	103.75%	107.09%	103.93%	100.00%	-

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
Dividend
Div	170,172	138,343	126,766	126,766	114,670	114,387	143,063	12.22%
YoY %	23.01%	9.13%	0.00%	10.55%	0.25%	-20.04%	-	-
Horiz. %	118.95%	96.70%	88.61%	88.61%	80.15%	79.96%	100.00%	-
Div Payout %	55.42%	48.29%	43.85%	44.58%	45.17%	43.90%	58.10%	-
YoY %	14.76%	10.13%	-1.64%	-1.31%	2.89%	-24.44%	-	-
Horiz. %	95.39%	83.12%	75.47%	76.73%	77.75%	75.56%	100.00%	-

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
Equity
Net Worth	1,070,410	1,064,974	1,063,929	918,357	947,928	919,914	885,142	13.46%
YoY %	0.51%	0.10%	15.85%	-3.12%	3.05%	3.93%	-	-
Horiz. %	120.93%	120.32%	120.20%	103.75%	107.09%	103.93%	100.00%	-
NOSH	557,505	557,578	565,919	537,051	567,621	571,375	571,059	-1.58%
YoY %	-0.01%	-1.47%	5.38%	-5.39%	-0.66%	0.06%	-	-
Horiz. %	97.63%	97.64%	99.10%	94.04%	99.40%	100.06%	100.00%	-

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
Ratio Analysis
NP Margin	13.13%	12.18%	12.38%	12.19%	10.68%	11.07%	10.52%	-
YoY %	7.80%	-1.62%	1.56%	14.14%	-3.52%	5.23%	-	-
Horiz. %	124.81%	115.78%	117.68%	115.87%	101.52%	105.23%	100.00%	-
ROE	28.69%	26.90%	27.18%	30.96%	26.78%	28.32%	27.82%	-
YoY %	6.65%	-1.03%	-12.21%	15.61%	-5.44%	1.80%	-	-
Horiz. %	103.13%	96.69%	97.70%	111.29%	96.26%	101.80%	100.00%	-

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
Per Share
RPS	419.43	421.86	412.67	434.48	418.64	411.79	409.76	1.56%
YoY %	-0.58%	2.23%	-5.02%	3.78%	1.66%	0.50%	-	-
Horiz. %	102.36%	102.95%	100.71%	106.03%	102.17%	100.50%	100.00%	-
EPS	55.08	51.38	51.09	52.95	44.72	45.60	43.12	17.67%
YoY %	7.20%	0.57%	-3.51%	18.40%	-1.93%	5.75%	-	-
Horiz. %	127.74%	119.16%	118.48%	122.80%	103.71%	105.75%	100.00%	-
DPS	30.52	24.81	22.40	23.60	20.05	20.00	25.00	14.18%
YoY %	23.01%	10.76%	-5.08%	17.71%	0.25%	-20.00%	-	-
Horiz. %	122.08%	99.24%	89.60%	94.40%	80.20%	80.00%	100.00%	-
NAPS	1.92	1.91	1.88	1.71	1.67	1.61	1.55	15.29%
YoY %	0.52%	1.60%	9.94%	2.40%	3.73%	3.87%	-	-
Horiz. %	123.87%	123.23%	121.29%	110.32%	107.74%	103.87%	100.00%	-

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
Adjusted Per Share Value based on latest NOSH - 537,051
RPS	173.08	174.11	172.86	172.72	175.89	174.16	173.20	-0.04%
YoY %	-0.59%	0.72%	0.08%	-1.80%	0.99%	0.55%	-	-
Horiz. %	99.93%	100.53%	99.80%	99.72%	101.55%	100.55%	100.00%	-
EPS	22.73	21.20	21.40	21.05	18.79	19.28	18.23	15.79%
YoY %	7.22%	-0.93%	1.66%	12.03%	-2.54%	5.76%	-	-
Horiz. %	124.68%	116.29%	117.39%	115.47%	103.07%	105.76%	100.00%	-
DPS	12.60	10.24	9.38	9.38	8.49	8.47	10.59	12.24%
YoY %	23.05%	9.17%	0.00%	10.48%	0.24%	-20.02%	-	-
Horiz. %	118.98%	96.69%	88.57%	88.57%	80.17%	79.98%	100.00%	-
NAPS	0.7923	0.7883	0.7875	0.6798	0.7016	0.6809	0.6552	13.46%
YoY %	0.51%	0.10%	15.84%	-3.11%	3.04%	3.92%	-	-
Horiz. %	120.92%	120.31%	120.19%	103.75%	107.08%	103.92%	100.00%	-

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	-
Price	2.69	2.06	1.86	1.60	1.94	2.08	2.50	-
P/RPS	0.64	0.49	0.45	0.37	0.46	0.51	0.61	3.24%
YoY %	30.61%	8.89%	21.62%	-19.57%	-9.80%	-16.39%	-	-
Horiz. %	104.92%	80.33%	73.77%	60.66%	75.41%	83.61%	100.00%	-
P/EPS	4.88	4.01	3.64	3.02	4.34	4.56	5.80	-10.84%
YoY %	21.70%	10.16%	20.53%	-30.41%	-4.82%	-21.38%	-	-
Horiz. %	84.14%	69.14%	62.76%	52.07%	74.83%	78.62%	100.00%	-
EY	20.47	24.94	27.47	33.09	23.05	21.92	17.25	12.05%
YoY %	-17.92%	-9.21%	-16.98%	43.56%	5.16%	27.07%	-	-
Horiz. %	118.67%	144.58%	159.25%	191.83%	133.62%	127.07%	100.00%	-
DY	11.35	12.04	12.04	14.75	10.34	9.62	10.00	8.78%
YoY %	-5.73%	0.00%	-18.37%	42.65%	7.48%	-3.80%	-	-
Horiz. %	113.50%	120.40%	120.40%	147.50%	103.40%	96.20%	100.00%	-
P/NAPS	1.40	1.08	0.99	0.94	1.16	1.29	1.61	-8.87%
YoY %	29.63%	9.09%	5.32%	-18.97%	-10.08%	-19.88%	-	-
Horiz. %	86.96%	67.08%	61.49%	58.39%	72.05%	80.12%	100.00%	-

	31/01/02	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	CAGR
Price Multiplier on Announcement Date
Date	18/03/02	28/11/01	21/09/01	21/06/01	27/03/01	27/11/00	19/09/00	-
Price	3.18	2.44	1.75	1.57	1.62	1.86	2.19	-
P/RPS	0.76	0.58	0.42	0.36	0.39	0.45	0.53	27.07%
YoY %	31.03%	38.10%	16.67%	-7.69%	-13.33%	-15.09%	-	-
Horiz. %	143.40%	109.43%	79.25%	67.92%	73.58%	84.91%	100.00%	-
P/EPS	5.77	4.75	3.43	2.97	3.62	4.08	5.08	8.83%
YoY %	21.47%	38.48%	15.49%	-17.96%	-11.27%	-19.69%	-	-
Horiz. %	113.58%	93.50%	67.52%	58.46%	71.26%	80.31%	100.00%	-
EY	17.32	21.06	29.19	33.72	27.61	24.51	19.69	-8.17%
YoY %	-17.76%	-27.85%	-13.43%	22.13%	12.65%	24.48%	-	-
Horiz. %	87.96%	106.96%	148.25%	171.25%	140.22%	124.48%	100.00%	-
DY	9.60	10.17	12.80	15.03	12.38	10.75	11.42	-10.90%
YoY %	-5.60%	-20.55%	-14.84%	21.41%	15.16%	-5.87%	-	-
Horiz. %	84.06%	89.05%	112.08%	131.61%	108.41%	94.13%	100.00%	-
P/NAPS	1.66	1.28	0.93	0.92	0.97	1.16	1.41	11.46%
YoY %	29.69%	37.63%	1.09%	-5.15%	-16.38%	-17.73%	-	-
Horiz. %	117.73%	90.78%	65.96%	65.25%	68.79%	82.27%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

950

HLIND

HONG LEONG INDUSTRIES BHD

891

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

424

GENTING

GENTING BHD

388

YTLPOWR

YTL POWER INTERNATIONAL BHD

363

JCY

JCY INTERNATIONAL BERHAD

335

UCHITEC

UCHI TECHNOLOGIES BHD

306

GENM

GENTING MALAYSIA BERHAD

300

MAYBANK

MALAYAN BANKING BHD

273

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More