[SPTOTO] YoY Annualized Quarter Result on 31-Jan-2003 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Mar-2003

Admission Sponsor

Sponsor

Financial Year

30-Apr-2003

Quarter

31-Jan-2003 [#3]

Profit Trend

QoQ- 1.23%

YoY- -8.97%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Annualized Quarter Result
Revenue	2,862,290	2,595,753	2,455,592	2,116,433	2,305,492	2,298,922	2,250,373	4.08%
YoY %	10.27%	5.71%	16.03%	-8.20%	0.29%	2.16%	-	-
Horiz. %	127.19%	115.35%	109.12%	94.05%	102.45%	102.16%	100.00%	-
PBT	583,498	498,877	448,780	411,653	429,032	386,533	373,225	7.72%
YoY %	16.96%	11.16%	9.02%	-4.05%	10.99%	3.57%	-	-
Horiz. %	156.34%	133.67%	120.24%	110.30%	114.95%	103.57%	100.00%	-
Tax	-172,454	-157,929	-142,782	-134,222	-124,273	-112,057	-102,392	9.06%
YoY %	-9.20%	-10.61%	-6.38%	-8.01%	-10.90%	-9.44%	-	-
Horiz. %	168.43%	154.24%	139.45%	131.09%	121.37%	109.44%	100.00%	-
NP	411,044	340,948	305,997	277,430	304,758	274,476	270,833	7.19%
YoY %	20.56%	11.42%	10.30%	-8.97%	11.03%	1.35%	-	-
Horiz. %	151.77%	125.89%	112.98%	102.44%	112.53%	101.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	408,181	340,948	305,997	277,430	304,758	274,476	270,833	7.06%
YoY %	19.72%	11.42%	10.30%	-8.97%	11.03%	1.35%	-	-
Horiz. %	150.71%	125.89%	112.98%	102.44%	112.53%	101.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.56%	31.66%	31.82%	32.61%	28.97%	28.99%	27.43%	-
YoY %	-6.63%	-0.50%	-2.42%	12.56%	-0.07%	5.69%	-	-
Horiz. %	107.77%	115.42%	116.00%	118.88%	105.61%	105.69%	100.00%	-
Total Cost	2,451,246	2,254,805	2,149,594	1,839,002	2,000,733	2,024,446	1,979,540	3.62%
YoY %	8.71%	4.89%	16.89%	-8.08%	-1.17%	2.27%	-	-
Horiz. %	123.83%	113.91%	108.59%	92.90%	101.07%	102.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	968,401	785,292	814,111	552,461	1,070,371	947,577	858,928	2.01%
YoY %	23.32%	-3.54%	47.36%	-48.39%	12.96%	10.32%	-	-
Horiz. %	112.75%	91.43%	94.78%	64.32%	124.62%	110.32%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Dividend
Div	418,349	320,399	62,523	59,591	185,828	1,134	773	185.19%
YoY %	30.57%	412.45%	4.92%	-67.93%	16,286.95%	46.70%	-	-
Horiz. %	54,120.18%	41,448.77%	8,088.36%	7,709.06%	24,039.84%	146.70%	100.00%	-
Div Payout %	102.49%	93.97%	20.43%	21.48%	60.98%	0.41%	0.29%	-
YoY %	9.07%	359.96%	-4.89%	-64.78%	14,773.17%	41.38%	-	-
Horiz. %	35,341.38%	32,403.45%	7,044.83%	7,406.90%	21,027.59%	141.38%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Equity
Net Worth	968,401	785,292	814,111	552,461	1,070,371	947,577	858,928	2.01%
YoY %	23.32%	-3.54%	47.36%	-48.39%	12.96%	10.32%	-	-
Horiz. %	112.75%	91.43%	94.78%	64.32%	124.62%	110.32%	100.00%	-
NOSH	1,210,502	981,616	814,111	620,742	557,485	567,411	580,357	13.02%
YoY %	23.32%	20.58%	31.15%	11.35%	-1.75%	-2.23%	-	-
Horiz. %	208.58%	169.14%	140.28%	106.96%	96.06%	97.77%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Ratio Analysis
NP Margin	14.36%	13.13%	12.46%	13.11%	13.22%	11.94%	12.04%	-
YoY %	9.37%	5.38%	-4.96%	-0.83%	10.72%	-0.83%	-	-
Horiz. %	119.27%	109.05%	103.49%	108.89%	109.80%	99.17%	100.00%	-
ROE	42.15%	43.42%	37.59%	50.22%	28.47%	28.97%	31.53%	-
YoY %	-2.92%	15.51%	-25.15%	76.40%	-1.73%	-8.12%	-	-
Horiz. %	133.68%	137.71%	119.22%	159.28%	90.29%	91.88%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Per Share
RPS	236.45	264.44	301.63	340.95	413.55	405.16	387.76	-7.90%
YoY %	-10.58%	-12.33%	-11.53%	-17.56%	2.07%	4.49%	-	-
Horiz. %	60.98%	68.20%	77.79%	87.93%	106.65%	104.49%	100.00%	-
EPS	33.72	34.73	37.59	44.69	54.67	48.37	47.33	-5.48%
YoY %	-2.91%	-7.61%	-15.89%	-18.25%	13.02%	2.20%	-	-
Horiz. %	71.24%	73.38%	79.42%	94.42%	115.51%	102.20%	100.00%	-
DPS	34.56	32.64	7.68	9.60	33.33	0.20	0.13	153.35%
YoY %	5.88%	325.00%	-20.00%	-71.20%	16,565.00%	53.85%	-	-
Horiz. %	26,584.62%	25,107.69%	5,907.69%	7,384.62%	25,638.46%	153.85%	100.00%	-
NAPS	0.80	0.80	1.00	0.89	1.92	1.67	1.48	-9.73%
YoY %	0.00%	-20.00%	12.36%	-53.65%	14.97%	12.84%	-	-
Horiz. %	54.05%	54.05%	67.57%	60.14%	129.73%	112.84%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Adjusted Per Share Value based on latest NOSH - 689,059
RPS	211.86	192.14	181.76	156.66	170.65	170.16	166.57	4.08%
YoY %	10.26%	5.71%	16.02%	-8.20%	0.29%	2.16%	-	-
Horiz. %	127.19%	115.35%	109.12%	94.05%	102.45%	102.16%	100.00%	-
EPS	30.21	25.24	22.65	20.54	22.56	20.32	20.05	7.06%
YoY %	19.69%	11.43%	10.27%	-8.95%	11.02%	1.35%	-	-
Horiz. %	150.67%	125.89%	112.97%	102.44%	112.52%	101.35%	100.00%	-
DPS	30.97	23.72	4.63	4.41	13.75	0.08	0.06	182.95%
YoY %	30.56%	412.31%	4.99%	-67.93%	17,087.50%	33.33%	-	-
Horiz. %	51,616.67%	39,533.33%	7,716.67%	7,350.00%	22,916.67%	133.33%	100.00%	-
NAPS	0.7168	0.5813	0.6026	0.4089	0.7923	0.7014	0.6358	2.01%
YoY %	23.31%	-3.53%	47.37%	-48.39%	12.96%	10.32%	-	-
Horiz. %	112.74%	91.43%	94.78%	64.31%	124.61%	110.32%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/01/06	31/01/05	30/01/04	30/01/03	31/01/02	31/01/01	31/01/00	-
Price	4.60	3.95	4.13	3.27	2.69	1.94	3.85	-
P/RPS	1.95	1.49	1.37	0.96	0.65	0.48	0.99	11.94%
YoY %	30.87%	8.76%	42.71%	47.69%	35.42%	-51.52%	-	-
Horiz. %	196.97%	150.51%	138.38%	96.97%	65.66%	48.48%	100.00%	-
P/EPS	13.64	11.37	10.99	7.32	4.92	4.01	8.25	8.73%
YoY %	19.96%	3.46%	50.14%	48.78%	22.69%	-51.39%	-	-
Horiz. %	165.33%	137.82%	133.21%	88.73%	59.64%	48.61%	100.00%	-
EY	7.33	8.79	9.10	13.67	20.32	24.93	12.12	-8.03%
YoY %	-16.61%	-3.41%	-33.43%	-32.73%	-18.49%	105.69%	-	-
Horiz. %	60.48%	72.52%	75.08%	112.79%	167.66%	205.69%	100.00%	-
DY	7.51	8.26	1.86	2.94	12.39	0.10	0.03	150.83%
YoY %	-9.08%	344.09%	-36.73%	-76.27%	12,290.00%	233.33%	-	-
Horiz. %	25,033.33%	27,533.33%	6,200.00%	9,800.00%	41,300.00%	333.33%	100.00%	-
P/NAPS	5.75	4.94	4.13	3.67	1.40	1.16	2.60	14.12%
YoY %	16.40%	19.61%	12.53%	162.14%	20.69%	-55.38%	-	-
Horiz. %	221.15%	190.00%	158.85%	141.15%	53.85%	44.62%	100.00%	-

	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Price Multiplier on Announcement Date
Date	10/03/06	07/03/05	08/03/04	18/03/03	18/03/02	27/03/01	03/03/00	-
Price	4.52	4.15	4.42	3.07	3.18	1.62	3.95	-
P/RPS	1.91	1.57	1.47	0.90	0.77	0.40	1.02	11.01%
YoY %	21.66%	6.80%	63.33%	16.88%	92.50%	-60.78%	-	-
Horiz. %	187.25%	153.92%	144.12%	88.24%	75.49%	39.22%	100.00%	-
P/EPS	13.40	11.95	11.76	6.87	5.82	3.35	8.46	7.95%
YoY %	12.13%	1.62%	71.18%	18.04%	73.73%	-60.40%	-	-
Horiz. %	158.39%	141.25%	139.01%	81.21%	68.79%	39.60%	100.00%	-
EY	7.46	8.37	8.50	14.56	17.19	29.86	11.81	-7.36%
YoY %	-10.87%	-1.53%	-41.62%	-15.30%	-42.43%	152.84%	-	-
Horiz. %	63.17%	70.87%	71.97%	123.29%	145.55%	252.84%	100.00%	-
DY	7.65	7.87	1.74	3.13	10.48	0.12	0.03	151.60%
YoY %	-2.80%	352.30%	-44.41%	-70.13%	8,633.33%	300.00%	-	-
Horiz. %	25,500.00%	26,233.33%	5,800.00%	10,433.33%	34,933.33%	400.00%	100.00%	-
P/NAPS	5.65	5.19	4.42	3.45	1.66	0.97	2.67	13.29%
YoY %	8.86%	17.42%	28.12%	107.83%	71.13%	-63.67%	-	-
Horiz. %	211.61%	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