[SPTOTO] QoQ TTM Result on 31-Jul-2003 [#1]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

22-Sep-2003

Admission Sponsor

Sponsor

Financial Year

30-Apr-2004

Quarter

31-Jul-2003 [#1]

Profit Trend

QoQ- 3.19%

YoY- -8.61%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
TTM Result
Revenue	2,476,559	2,460,839	2,338,626	2,272,976	2,206,470	2,152,290	2,173,137	9.11%
YoY %	0.64%	5.23%	2.89%	3.01%	2.52%	-0.96%	-	-
Horiz. %	113.96%	113.24%	107.62%	104.59%	101.53%	99.04%	100.00%	-
PBT	436,891	422,565	407,922	406,593	394,720	412,276	410,217	4.29%
YoY %	3.39%	3.59%	0.33%	3.01%	-4.26%	0.50%	-	-
Horiz. %	106.50%	103.01%	99.44%	99.12%	96.22%	100.50%	100.00%	-
Tax	-302,849	-142,493	-137,663	-139,690	-136,073	-130,152	-122,701	82.73%
YoY %	-112.54%	-3.51%	1.45%	-2.66%	-4.55%	-6.07%	-	-
Horiz. %	246.82%	116.13%	112.19%	113.85%	110.90%	106.07%	100.00%	-
NP	134,042	280,072	270,259	266,903	258,647	282,124	287,516	-39.90%
YoY %	-52.14%	3.63%	1.26%	3.19%	-8.32%	-1.88%	-	-
Horiz. %	46.62%	97.41%	94.00%	92.83%	89.96%	98.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	134,042	280,072	270,259	266,903	258,647	282,124	287,516	-39.90%
YoY %	-52.14%	3.63%	1.26%	3.19%	-8.32%	-1.88%	-	-
Horiz. %	46.62%	97.41%	94.00%	92.83%	89.96%	98.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	69.32%	33.72%	33.75%	34.36%	34.47%	31.57%	29.91%	-
YoY %	105.58%	-0.09%	-1.78%	-0.32%	9.19%	5.55%	-	-
Horiz. %	231.76%	112.74%	112.84%	114.88%	115.25%	105.55%	100.00%	-
Total Cost	2,342,517	2,180,767	2,068,367	2,006,073	1,947,823	1,870,166	1,885,621	15.57%
YoY %	7.42%	5.43%	3.11%	2.99%	4.15%	-0.82%	-	-
Horiz. %	124.23%	115.65%	109.69%	106.39%	103.30%	99.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	724,148	855,608	762,760	797,767	682,059	613,262	493,521	29.15%
YoY %	-15.36%	12.17%	-4.39%	16.96%	11.22%	24.26%	-	-
Horiz. %	146.73%	173.37%	154.55%	161.65%	138.20%	124.26%	100.00%	-

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Dividend
Div	182,164	193,019	217,825	193,294	944,615	147,309	182,714	-0.20%
YoY %	-5.62%	-11.39%	12.69%	-79.54%	541.25%	-19.38%	-	-
Horiz. %	99.70%	105.64%	119.22%	105.79%	516.99%	80.62%	100.00%	-
Div Payout %	135.90%	68.92%	80.60%	72.42%	365.21%	52.21%	63.55%	-
YoY %	97.19%	-14.49%	11.30%	-80.17%	599.50%	-17.84%	-	-
Horiz. %	213.85%	108.45%	126.83%	113.96%	574.68%	82.16%	100.00%	-

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Equity
Net Worth	724,148	855,608	762,760	797,767	682,059	613,262	493,521	29.15%
YoY %	-15.36%	12.17%	-4.39%	16.96%	11.22%	24.26%	-	-
Horiz. %	146.73%	173.37%	154.55%	161.65%	138.20%	124.26%	100.00%	-
NOSH	940,453	855,608	811,447	774,531	725,595	689,059	616,901	32.49%
YoY %	9.92%	5.44%	4.77%	6.74%	5.30%	11.70%	-	-
Horiz. %	152.45%	138.69%	131.54%	125.55%	117.62%	111.70%	100.00%	-

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Ratio Analysis
NP Margin	5.41%	11.38%	11.56%	11.74%	11.72%	13.11%	13.23%	-
YoY %	-52.46%	-1.56%	-1.53%	0.17%	-10.60%	-0.91%	-	-
Horiz. %	40.89%	86.02%	87.38%	88.74%	88.59%	99.09%	100.00%	-
ROE	18.51%	32.73%	35.43%	33.46%	37.92%	46.00%	58.26%	-
YoY %	-43.45%	-7.62%	5.89%	-11.76%	-17.57%	-21.04%	-	-
Horiz. %	31.77%	56.18%	60.81%	57.43%	65.09%	78.96%	100.00%	-

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Per Share
RPS	263.34	287.61	288.20	293.46	304.09	312.35	352.27	-17.64%
YoY %	-8.44%	-0.20%	-1.79%	-3.50%	-2.64%	-11.33%	-	-
Horiz. %	74.76%	81.64%	81.81%	83.31%	86.32%	88.67%	100.00%	-
EPS	14.25	32.73	33.31	34.46	35.65	40.94	46.61	-54.65%
YoY %	-56.46%	-1.74%	-3.34%	-3.34%	-12.92%	-12.16%	-	-
Horiz. %	30.57%	70.22%	71.47%	73.93%	76.49%	87.84%	100.00%	-
DPS	19.37	22.56	26.84	24.96	130.18	21.38	29.62	-24.67%
YoY %	-14.14%	-15.95%	7.53%	-80.83%	508.89%	-27.82%	-	-
Horiz. %	65.40%	76.16%	90.61%	84.27%	439.50%	72.18%	100.00%	-
NAPS	0.77	1.00	0.94	1.03	0.94	0.89	0.80	-2.51%
YoY %	-23.00%	6.38%	-8.74%	9.57%	5.62%	11.25%	-	-
Horiz. %	96.25%	125.00%	117.50%	128.75%	117.50%	111.25%	100.00%	-

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Adjusted Per Share Value based on latest NOSH - 774,531
RPS	183.31	182.15	173.10	168.24	163.32	159.31	160.85	9.11%
YoY %	0.64%	5.23%	2.89%	3.01%	2.52%	-0.96%	-	-
Horiz. %	113.96%	113.24%	107.62%	104.59%	101.54%	99.04%	100.00%	-
EPS	9.92	20.73	20.00	19.76	19.14	20.88	21.28	-39.90%
YoY %	-52.15%	3.65%	1.21%	3.24%	-8.33%	-1.88%	-	-
Horiz. %	46.62%	97.42%	93.98%	92.86%	89.94%	98.12%	100.00%	-
DPS	13.48	14.29	16.12	14.31	69.92	10.90	13.52	-0.19%
YoY %	-5.67%	-11.35%	12.65%	-79.53%	541.47%	-19.38%	-	-
Horiz. %	99.70%	105.70%	119.23%	105.84%	517.16%	80.62%	100.00%	-
NAPS	0.536	0.6333	0.5646	0.5905	0.5049	0.4539	0.3653	29.15%
YoY %	-15.36%	12.17%	-4.39%	16.95%	11.24%	24.25%	-	-
Horiz. %	146.73%	173.36%	154.56%	161.65%	138.22%	124.25%	100.00%	-

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/04	30/01/04	31/10/03	31/07/03	30/04/03	30/01/03	31/10/02	-
Price	4.28	4.13	4.27	3.91	3.07	3.27	1.42	-
P/RPS	1.63	1.44	1.48	1.33	1.01	1.05	0.40	155.34%
YoY %	13.19%	-2.70%	11.28%	31.68%	-3.81%	162.50%	-	-
Horiz. %	407.50%	360.00%	370.00%	332.50%	252.50%	262.50%	100.00%	-
P/EPS	30.03	12.62	12.82	11.35	8.61	7.99	3.05	360.01%
YoY %	137.96%	-1.56%	12.95%	31.82%	7.76%	161.97%	-	-
Horiz. %	984.59%	413.77%	420.33%	372.13%	282.30%	261.97%	100.00%	-
EY	3.33	7.93	7.80	8.81	11.61	12.52	32.82	-78.27%
YoY %	-58.01%	1.67%	-11.46%	-24.12%	-7.27%	-61.85%	-	-
Horiz. %	10.15%	24.16%	23.77%	26.84%	35.37%	38.15%	100.00%	-
DY	4.53	5.46	6.29	6.38	42.41	6.54	20.86	-63.90%
YoY %	-17.03%	-13.20%	-1.41%	-84.96%	548.47%	-68.65%	-	-
Horiz. %	21.72%	26.17%	30.15%	30.58%	203.31%	31.35%	100.00%	-
P/NAPS	5.56	4.13	4.54	3.80	3.27	3.67	1.78	113.83%
YoY %	34.62%	-9.03%	19.47%	16.21%	-10.90%	106.18%	-	-
Horiz. %	312.36%	232.02%	255.06%	213.48%	183.71%	206.18%	100.00%	-

	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	CAGR
Price Multiplier on Announcement Date
Date	18/06/04	08/03/04	17/12/03	22/09/03	20/06/03	18/03/03	18/12/02	-
Price	4.17	4.42	3.74	4.05	3.50	3.07	3.23	-
P/RPS	1.58	1.54	1.30	1.38	1.15	0.98	0.92	43.45%
YoY %	2.60%	18.46%	-5.80%	20.00%	17.35%	6.52%	-	-
Horiz. %	171.74%	167.39%	141.30%	150.00%	125.00%	106.52%	100.00%	-
P/EPS	29.26	13.50	11.23	11.75	9.82	7.50	6.93	161.46%
YoY %	116.74%	20.21%	-4.43%	19.65%	30.93%	8.23%	-	-
Horiz. %	422.22%	194.81%	162.05%	169.55%	141.70%	108.23%	100.00%	-
EY	3.42	7.41	8.91	8.51	10.18	13.34	14.43	-61.73%
YoY %	-53.85%	-16.84%	4.70%	-16.40%	-23.69%	-7.55%	-	-
Horiz. %	23.70%	51.35%	61.75%	58.97%	70.55%	92.45%	100.00%	-
DY	4.65	5.10	7.18	6.16	37.20	6.96	9.17	-36.43%
YoY %	-8.82%	-28.97%	16.56%	-83.44%	434.48%	-24.10%	-	-
Horiz. %	50.71%	55.62%	78.30%	67.18%	405.67%	75.90%	100.00%	-
P/NAPS	5.42	4.42	3.98	3.93	3.72	3.45	4.04	21.66%
YoY %	22.62%	11.06%	1.27%	5.65%	7.83%	-14.60%	-	-
Horiz. %	134.16%	109.41%	98.51%	97.28%	92.08%	85.40%	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