[SPTOTO] QoQ TTM 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- -3.5%

YoY- 1.01%

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
TTM Result
Revenue	2,206,470	2,152,290	2,173,137	2,224,713	2,294,084	2,338,327	2,352,190	-4.18%
YoY %	2.52%	-0.96%	-2.32%	-3.02%	-1.89%	-0.59%	-	-
Horiz. %	93.80%	91.50%	92.39%	94.58%	97.53%	99.41%	100.00%	-
PBT	394,720	412,276	410,217	415,760	425,310	433,471	407,564	-2.11%
YoY %	-4.26%	0.50%	-1.33%	-2.25%	-1.88%	6.36%	-	-
Horiz. %	96.85%	101.16%	100.65%	102.01%	104.35%	106.36%	100.00%	-
Tax	-136,073	-130,152	-122,701	-123,720	-122,690	-126,413	-121,086	8.11%
YoY %	-4.55%	-6.07%	0.82%	-0.84%	2.95%	-4.40%	-	-
Horiz. %	112.38%	107.49%	101.33%	102.18%	101.32%	104.40%	100.00%	-
NP	258,647	282,124	287,516	292,040	302,620	307,058	286,478	-6.60%
YoY %	-8.32%	-1.88%	-1.55%	-3.50%	-1.45%	7.18%	-	-
Horiz. %	90.29%	98.48%	100.36%	101.94%	105.63%	107.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	258,647	282,124	287,516	292,040	302,620	307,058	286,478	-6.60%
YoY %	-8.32%	-1.88%	-1.55%	-3.50%	-1.45%	7.18%	-	-
Horiz. %	90.29%	98.48%	100.36%	101.94%	105.63%	107.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.47%	31.57%	29.91%	29.76%	28.85%	29.16%	29.71%	-
YoY %	9.19%	5.55%	0.50%	3.15%	-1.06%	-1.85%	-	-
Horiz. %	116.02%	106.26%	100.67%	100.17%	97.11%	98.15%	100.00%	-
Total Cost	1,947,823	1,870,166	1,885,621	1,932,673	1,991,464	2,031,269	2,065,712	-3.85%
YoY %	4.15%	-0.82%	-2.43%	-2.95%	-1.96%	-1.67%	-	-
Horiz. %	94.29%	90.53%	91.28%	93.56%	96.41%	98.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	682,059	613,262	493,521	339,485	1,047,525	1,070,410	1,064,974	-25.76%
YoY %	11.22%	24.26%	45.37%	-67.59%	-2.14%	0.51%	-	-
Horiz. %	64.04%	57.58%	46.34%	31.88%	98.36%	100.51%	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	944,615	147,309	182,714	200,651	200,651	170,172	138,343	261.18%
YoY %	541.25%	-19.38%	-8.94%	0.00%	17.91%	23.01%	-	-
Horiz. %	682.81%	106.48%	132.07%	145.04%	145.04%	123.01%	100.00%	-
Div Payout %	365.21%	52.21%	63.55%	68.71%	66.30%	55.42%	48.29%	-
YoY %	599.50%	-17.84%	-7.51%	3.63%	19.63%	14.76%	-	-
Horiz. %	756.28%	108.12%	131.60%	142.29%	137.30%	114.76%	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	682,059	613,262	493,521	339,485	1,047,525	1,070,410	1,064,974	-25.76%
YoY %	11.22%	24.26%	45.37%	-67.59%	-2.14%	0.51%	-	-
Horiz. %	64.04%	57.58%	46.34%	31.88%	98.36%	100.51%	100.00%	-
NOSH	725,595	689,059	616,901	556,533	557,194	557,505	557,578	19.25%
YoY %	5.30%	11.70%	10.85%	-0.12%	-0.06%	-0.01%	-	-
Horiz. %	130.13%	123.58%	110.64%	99.81%	99.93%	99.99%	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	11.72%	13.11%	13.23%	13.13%	13.19%	13.13%	12.18%	-
YoY %	-10.60%	-0.91%	0.76%	-0.45%	0.46%	7.80%	-	-
Horiz. %	96.22%	107.64%	108.62%	107.80%	108.29%	107.80%	100.00%	-
ROE	37.92%	46.00%	58.26%	86.02%	28.89%	28.69%	26.90%	-
YoY %	-17.57%	-21.04%	-32.27%	197.75%	0.70%	6.65%	-	-
Horiz. %	140.97%	171.00%	216.58%	319.78%	107.40%	106.65%	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	304.09	312.35	352.27	399.74	411.72	419.43	421.86	-19.65%
YoY %	-2.64%	-11.33%	-11.88%	-2.91%	-1.84%	-0.58%	-	-
Horiz. %	72.08%	74.04%	83.50%	94.76%	97.60%	99.42%	100.00%	-
EPS	35.65	40.94	46.61	52.47	54.31	55.08	51.38	-21.67%
YoY %	-12.92%	-12.16%	-11.17%	-3.39%	-1.40%	7.20%	-	-
Horiz. %	69.38%	79.68%	90.72%	102.12%	105.70%	107.20%	100.00%	-
DPS	130.18	21.38	29.62	36.00	36.00	30.52	24.81	202.87%
YoY %	508.89%	-27.82%	-17.72%	0.00%	17.96%	23.01%	-	-
Horiz. %	524.71%	86.17%	119.39%	145.10%	145.10%	123.01%	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	163.32	159.31	160.85	164.67	169.81	173.08	174.11	-4.18%
YoY %	2.52%	-0.96%	-2.32%	-3.03%	-1.89%	-0.59%	-	-
Horiz. %	93.80%	91.50%	92.38%	94.58%	97.53%	99.41%	100.00%	-
EPS	19.14	20.88	21.28	21.62	22.40	22.73	21.20	-6.60%
YoY %	-8.33%	-1.88%	-1.57%	-3.48%	-1.45%	7.22%	-	-
Horiz. %	90.28%	98.49%	100.38%	101.98%	105.66%	107.22%	100.00%	-
DPS	69.92	10.90	13.52	14.85	14.85	12.60	10.24	261.18%
YoY %	541.47%	-19.38%	-8.96%	0.00%	17.86%	23.05%	-	-
Horiz. %	682.81%	106.45%	132.03%	145.02%	145.02%	123.05%	100.00%	-
NAPS	0.5049	0.4539	0.3653	0.2513	0.7754	0.7923	0.7883	-25.75%
YoY %	11.24%	24.25%	45.36%	-67.59%	-2.13%	0.51%	-	-
Horiz. %	64.05%	57.58%	46.34%	31.88%	98.36%	100.51%	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	1.01	1.05	0.40	0.41	0.93	0.64	0.49	62.17%
YoY %	-3.81%	162.50%	-2.44%	-55.91%	45.31%	30.61%	-	-
Horiz. %	206.12%	214.29%	81.63%	83.67%	189.80%	130.61%	100.00%	-
P/EPS	8.61	7.99	3.05	3.14	7.05	4.88	4.01	66.66%
YoY %	7.76%	161.97%	-2.87%	-55.46%	44.47%	21.70%	-	-
Horiz. %	214.71%	199.25%	76.06%	78.30%	175.81%	121.70%	100.00%	-
EY	11.61	12.52	32.82	31.80	14.18	20.47	24.94	-40.01%
YoY %	-7.27%	-61.85%	3.21%	124.26%	-30.73%	-17.92%	-	-
Horiz. %	46.55%	50.20%	131.60%	127.51%	56.86%	82.08%	100.00%	-
DY	42.41	6.54	20.86	21.82	9.40	11.35	12.04	132.03%
YoY %	548.47%	-68.65%	-4.40%	132.13%	-17.18%	-5.73%	-	-
Horiz. %	352.24%	54.32%	173.26%	181.23%	78.07%	94.27%	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	1.15	0.98	0.92	0.37	0.41	0.76	0.58	58.02%
YoY %	17.35%	6.52%	148.65%	-9.76%	-46.05%	31.03%	-	-
Horiz. %	198.28%	168.97%	158.62%	63.79%	70.69%	131.03%	100.00%	-
P/EPS	9.82	7.50	6.93	2.80	3.13	5.77	4.75	62.50%
YoY %	30.93%	8.23%	147.50%	-10.54%	-45.75%	21.47%	-	-
Horiz. %	206.74%	157.89%	145.89%	58.95%	65.89%	121.47%	100.00%	-
EY	10.18	13.34	14.43	35.70	31.95	17.32	21.06	-38.48%
YoY %	-23.69%	-7.55%	-59.58%	11.74%	84.47%	-17.76%	-	-
Horiz. %	48.34%	63.34%	68.52%	169.52%	151.71%	82.24%	100.00%	-
DY	37.20	6.96	9.17	24.49	21.18	9.60	10.17	137.96%
YoY %	434.48%	-24.10%	-62.56%	15.63%	120.63%	-5.60%	-	-
Horiz. %	365.78%	68.44%	90.17%	240.81%	208.26%	94.40%	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