[SPTOTO] YoY Annualized Quarter 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- 16.84%
YoY- 12.33%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 2,982,396 2,863,424 2,528,112 2,335,608 2,069,584 586,767 2,339,072 4.13%
PBT 570,980 627,860 527,496 434,688 387,196 106,349 396,560 6.26%
Tax -177,520 -171,060 -171,872 -133,860 -119,392 -28,818 -105,548 9.04%
NP 393,460 456,800 355,624 300,828 267,804 77,531 291,012 5.15%
-
NP to SH 382,544 454,428 355,624 300,828 267,804 77,531 291,012 4.66%
-
Tax Rate 31.09% 27.24% 32.58% 30.79% 30.84% 27.10% 26.62% -
Total Cost 2,588,936 2,406,624 2,172,488 2,034,780 1,801,780 509,236 2,048,060 3.98%
-
Net Worth 556,474 991,354 757,495 797,767 339,485 1,046,951 885,142 -7.44%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 465,885 410,215 287,050 - 3,005,281 - - -
Div Payout % 121.79% 90.27% 80.72% - 1,122.19% - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 556,474 991,354 757,495 797,767 339,485 1,046,951 885,142 -7.44%
NOSH 1,294,127 1,139,488 996,704 774,531 556,533 565,919 571,059 14.60%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 13.19% 15.95% 14.07% 12.88% 12.94% 13.21% 12.44% -
ROE 68.74% 45.84% 46.95% 37.71% 78.89% 7.41% 32.88% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 230.46 251.29 253.65 301.55 371.87 103.68 409.60 -9.13%
EPS 29.56 39.88 35.68 38.84 48.12 13.70 50.96 -8.67%
DPS 36.00 36.00 28.80 0.00 540.00 0.00 0.00 -
NAPS 0.43 0.87 0.76 1.03 0.61 1.85 1.55 -19.23%
Adjusted Per Share Value based on latest NOSH - 774,531
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 220.75 211.95 187.13 172.88 153.19 43.43 173.14 4.12%
EPS 28.32 33.64 26.32 22.27 19.82 5.74 21.54 4.66%
DPS 34.48 30.36 21.25 0.00 222.45 0.00 0.00 -
NAPS 0.4119 0.7338 0.5607 0.5905 0.2513 0.7749 0.6552 -7.44%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 4.28 4.44 3.62 3.91 1.65 1.86 2.50 -
P/RPS 1.86 1.77 1.43 1.30 0.44 1.79 0.61 20.40%
P/EPS 14.48 11.13 10.15 10.07 3.43 13.58 4.91 19.74%
EY 6.91 8.98 9.86 9.93 29.16 7.37 20.38 -16.48%
DY 8.41 8.11 7.96 0.00 327.27 0.00 0.00 -
P/NAPS 9.95 5.10 4.76 3.80 2.70 1.01 1.61 35.44%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 06/09/06 13/09/05 13/09/04 22/09/03 18/09/02 21/09/01 19/09/00 -
Price 4.34 4.40 3.64 4.05 1.47 1.75 2.19 -
P/RPS 1.88 1.75 1.44 1.34 0.40 1.69 0.53 23.48%
P/EPS 14.68 11.03 10.20 10.43 3.05 12.77 4.30 22.69%
EY 6.81 9.06 9.80 9.59 32.73 7.83 23.27 -18.51%
DY 8.29 8.18 7.91 0.00 367.35 0.00 0.00 -
P/NAPS 10.09 5.06 4.79 3.93 2.41 0.95 1.41 38.79%

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
Post a Comment