[SPTOTO] YoY Annualized Quarter Result on 31-Jan-2002 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Mar-2002

Admission Sponsor

Sponsor

Financial Year

30-Apr-2002

Quarter

31-Jan-2002 [#3]

Profit Trend

QoQ- 0.16%

YoY- 11.03%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Annualized Quarter Result
Revenue	2,595,753	2,455,592	2,116,433	2,305,492	2,298,922	2,250,373	2,195,482	-0.17%
YoY %	5.71%	16.03%	-8.20%	0.29%	2.16%	2.50%	-	-
Horiz. %	118.23%	111.85%	96.40%	105.01%	104.71%	102.50%	100.00%	-
PBT	498,877	448,780	411,653	429,032	386,533	373,225	454,701	-0.09%
YoY %	11.16%	9.02%	-4.05%	10.99%	3.57%	-17.92%	-	-
Horiz. %	109.72%	98.70%	90.53%	94.35%	85.01%	82.08%	100.00%	-
Tax	-157,929	-142,782	-134,222	-124,273	-112,057	-102,392	4,461	-
YoY %	-10.61%	-6.38%	-8.01%	-10.90%	-9.44%	-2,395.27%	-	-
Horiz. %	-3,540.22%	-3,200.67%	-3,008.79%	-2,785.77%	-2,511.93%	-2,295.27%	100.00%	-
NP	340,948	305,997	277,430	304,758	274,476	270,833	459,162	0.31%
YoY %	11.42%	10.30%	-8.97%	11.03%	1.35%	-41.02%	-	-
Horiz. %	74.25%	66.64%	60.42%	66.37%	59.78%	58.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	340,948	305,997	277,430	304,758	274,476	270,833	459,162	0.31%
YoY %	11.42%	10.30%	-8.97%	11.03%	1.35%	-41.02%	-	-
Horiz. %	74.25%	66.64%	60.42%	66.37%	59.78%	58.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.66%	31.82%	32.61%	28.97%	28.99%	27.43%	-0.98%	-
YoY %	-0.50%	-2.42%	12.56%	-0.07%	5.69%	2,898.98%	-	-
Horiz. %	-3,230.61%	-3,246.94%	-3,327.55%	-2,956.12%	-2,958.16%	-2,798.98%	100.00%	-
Total Cost	2,254,805	2,149,594	1,839,002	2,000,733	2,024,446	1,979,540	1,736,320	-0.27%
YoY %	4.89%	16.89%	-8.08%	-1.17%	2.27%	14.01%	-	-
Horiz. %	129.86%	123.80%	105.91%	115.23%	116.59%	114.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	785,292	814,111	552,461	1,070,371	947,577	858,928	0	-100.00%
YoY %	-3.54%	47.36%	-48.39%	12.96%	10.32%	0.00%	-	-
Horiz. %	91.43%	94.78%	64.32%	124.62%	110.32%	100.00%	-	-

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Dividend
Div	320,399	62,523	59,591	185,828	1,134	773	-	-100.00%
YoY %	412.45%	4.92%	-67.93%	16,286.95%	46.70%	0.00%	-	-
Horiz. %	41,448.77%	8,088.36%	7,709.06%	24,039.84%	146.70%	100.00%	-	-
Div Payout %	93.97%	20.43%	21.48%	60.98%	0.41%	0.29%	-	-
YoY %	359.96%	-4.89%	-64.78%	14,773.17%	41.38%	0.00%	-	-
Horiz. %	32,403.45%	7,044.83%	7,406.90%	21,027.59%	141.38%	100.00%	-	-

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Equity
Net Worth	785,292	814,111	552,461	1,070,371	947,577	858,928	0	-100.00%
YoY %	-3.54%	47.36%	-48.39%	12.96%	10.32%	0.00%	-	-
Horiz. %	91.43%	94.78%	64.32%	124.62%	110.32%	100.00%	-	-
NOSH	981,616	814,111	620,742	557,485	567,411	580,357	573,953	-0.56%
YoY %	20.58%	31.15%	11.35%	-1.75%	-2.23%	1.12%	-	-
Horiz. %	171.03%	141.84%	108.15%	97.13%	98.86%	101.12%	100.00%	-

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Ratio Analysis
NP Margin	13.13%	12.46%	13.11%	13.22%	11.94%	12.04%	20.91%	-
YoY %	5.38%	-4.96%	-0.83%	10.72%	-0.83%	-42.42%	-	-
Horiz. %	62.79%	59.59%	62.70%	63.22%	57.10%	57.58%	100.00%	-
ROE	43.42%	37.59%	50.22%	28.47%	28.97%	31.53%	0.00%	-
YoY %	15.51%	-25.15%	76.40%	-1.73%	-8.12%	0.00%	-	-
Horiz. %	137.71%	119.22%	159.28%	90.29%	91.88%	100.00%	-	-

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Per Share
RPS	264.44	301.63	340.95	413.55	405.16	387.76	382.52	0.39%
YoY %	-12.33%	-11.53%	-17.56%	2.07%	4.49%	1.37%	-	-
Horiz. %	69.13%	78.85%	89.13%	108.11%	105.92%	101.37%	100.00%	-
EPS	34.73	37.59	44.69	54.67	48.37	47.33	80.00	0.89%
YoY %	-7.61%	-15.89%	-18.25%	13.02%	2.20%	-40.84%	-	-
Horiz. %	43.41%	46.99%	55.86%	68.34%	60.46%	59.16%	100.00%	-
DPS	32.64	7.68	9.60	33.33	0.20	0.13	0.00	-100.00%
YoY %	325.00%	-20.00%	-71.20%	16,565.00%	53.85%	0.00%	-	-
Horiz. %	25,107.69%	5,907.69%	7,384.62%	25,638.46%	153.85%	100.00%	-	-
NAPS	0.80	1.00	0.89	1.92	1.67	1.48	0.00	-100.00%
YoY %	-20.00%	12.36%	-53.65%	14.97%	12.84%	0.00%	-	-
Horiz. %	54.05%	67.57%	60.14%	129.73%	112.84%	100.00%	-	-

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Adjusted Per Share Value based on latest NOSH - 557,505
RPS	192.14	181.76	156.66	170.65	170.16	166.57	162.51	-0.17%
YoY %	5.71%	16.02%	-8.20%	0.29%	2.16%	2.50%	-	-
Horiz. %	118.23%	111.85%	96.40%	105.01%	104.71%	102.50%	100.00%	-
EPS	25.24	22.65	20.54	22.56	20.32	20.05	33.99	0.31%
YoY %	11.43%	10.27%	-8.95%	11.02%	1.35%	-41.01%	-	-
Horiz. %	74.26%	66.64%	60.43%	66.37%	59.78%	58.99%	100.00%	-
DPS	23.72	4.63	4.41	13.75	0.08	0.06	0.00	-100.00%
YoY %	412.31%	4.99%	-67.93%	17,087.50%	33.33%	0.00%	-	-
Horiz. %	39,533.33%	7,716.67%	7,350.00%	22,916.67%	133.33%	100.00%	-	-
NAPS	0.5813	0.6026	0.4089	0.7923	0.7014	0.6358	0.00	-100.00%
YoY %	-3.53%	47.37%	-48.39%	12.96%	10.32%	0.00%	-	-
Horiz. %	91.43%	94.78%	64.31%	124.61%	110.32%	100.00%	-	-

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/05	30/01/04	30/01/03	31/01/02	31/01/01	31/01/00	-	-
Price	3.95	4.13	3.27	2.69	1.94	3.85	0.00	-
P/RPS	1.49	1.37	0.96	0.65	0.48	0.99	0.00	-100.00%
YoY %	8.76%	42.71%	47.69%	35.42%	-51.52%	0.00%	-	-
Horiz. %	150.51%	138.38%	96.97%	65.66%	48.48%	100.00%	-	-
P/EPS	11.37	10.99	7.32	4.92	4.01	8.25	0.00	-100.00%
YoY %	3.46%	50.14%	48.78%	22.69%	-51.39%	0.00%	-	-
Horiz. %	137.82%	133.21%	88.73%	59.64%	48.61%	100.00%	-	-
EY	8.79	9.10	13.67	20.32	24.93	12.12	0.00	-100.00%
YoY %	-3.41%	-33.43%	-32.73%	-18.49%	105.69%	0.00%	-	-
Horiz. %	72.52%	75.08%	112.79%	167.66%	205.69%	100.00%	-	-
DY	8.26	1.86	2.94	12.39	0.10	0.03	0.00	-100.00%
YoY %	344.09%	-36.73%	-76.27%	12,290.00%	233.33%	0.00%	-	-
Horiz. %	27,533.33%	6,200.00%	9,800.00%	41,300.00%	333.33%	100.00%	-	-
P/NAPS	4.94	4.13	3.67	1.40	1.16	2.60	0.00	-100.00%
YoY %	19.61%	12.53%	162.14%	20.69%	-55.38%	0.00%	-	-
Horiz. %	190.00%	158.85%	141.15%	53.85%	44.62%	100.00%	-	-

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Price Multiplier on Announcement Date
Date	07/03/05	08/03/04	18/03/03	18/03/02	27/03/01	03/03/00	-	-
Price	4.15	4.42	3.07	3.18	1.62	3.95	0.00	-
P/RPS	1.57	1.47	0.90	0.77	0.40	1.02	0.00	-100.00%
YoY %	6.80%	63.33%	16.88%	92.50%	-60.78%	0.00%	-	-
Horiz. %	153.92%	144.12%	88.24%	75.49%	39.22%	100.00%	-	-
P/EPS	11.95	11.76	6.87	5.82	3.35	8.46	0.00	-100.00%
YoY %	1.62%	71.18%	18.04%	73.73%	-60.40%	0.00%	-	-
Horiz. %	141.25%	139.01%	81.21%	68.79%	39.60%	100.00%	-	-
EY	8.37	8.50	14.56	17.19	29.86	11.81	0.00	-100.00%
YoY %	-1.53%	-41.62%	-15.30%	-42.43%	152.84%	0.00%	-	-
Horiz. %	70.87%	71.97%	123.29%	145.55%	252.84%	100.00%	-	-
DY	7.87	1.74	3.13	10.48	0.12	0.03	0.00	-100.00%
YoY %	352.30%	-44.41%	-70.13%	8,633.33%	300.00%	0.00%	-	-
Horiz. %	26,233.33%	5,800.00%	10,433.33%	34,933.33%	400.00%	100.00%	-	-
P/NAPS	5.19	4.42	3.45	1.66	0.97	2.67	0.00	-100.00%
YoY %	17.42%	28.12%	107.83%	71.13%	-63.67%	0.00%	-	-
Horiz. %	194.38%	165.54%	129.21%	62.17%	36.33%	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