[SPTOTO] YoY Annualized Quarter Result on 31-Jul-2004 [#1]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
13-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 157.63%
YoY- 18.22%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 3,027,992 2,982,396 2,863,424 2,528,112 2,335,608 2,069,584 586,767 31.43%
PBT 565,752 570,980 627,860 527,496 434,688 387,196 106,349 32.10%
Tax -159,640 -177,520 -171,060 -171,872 -133,860 -119,392 -28,818 33.00%
NP 406,112 393,460 456,800 355,624 300,828 267,804 77,531 31.76%
-
NP to SH 401,092 382,544 454,428 355,624 300,828 267,804 77,531 31.49%
-
Tax Rate 28.22% 31.09% 27.24% 32.58% 30.79% 30.84% 27.10% -
Total Cost 2,621,880 2,588,936 2,406,624 2,172,488 2,034,780 1,801,780 509,236 31.38%
-
Net Worth 382,235 556,474 991,354 757,495 797,767 339,485 1,046,951 -15.45%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 372,042 465,885 410,215 287,050 - 3,005,281 - -
Div Payout % 92.76% 121.79% 90.27% 80.72% - 1,122.19% - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 382,235 556,474 991,354 757,495 797,767 339,485 1,046,951 -15.45%
NOSH 1,274,116 1,294,127 1,139,488 996,704 774,531 556,533 565,919 14.47%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 13.41% 13.19% 15.95% 14.07% 12.88% 12.94% 13.21% -
ROE 104.93% 68.74% 45.84% 46.95% 37.71% 78.89% 7.41% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 237.65 230.46 251.29 253.65 301.55 371.87 103.68 14.81%
EPS 31.48 29.56 39.88 35.68 38.84 48.12 13.70 14.86%
DPS 29.20 36.00 36.00 28.80 0.00 540.00 0.00 -
NAPS 0.30 0.43 0.87 0.76 1.03 0.61 1.85 -26.14%
Adjusted Per Share Value based on latest NOSH - 996,704
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 224.13 220.75 211.95 187.13 172.88 153.19 43.43 31.44%
EPS 29.69 28.32 33.64 26.32 22.27 19.82 5.74 31.49%
DPS 27.54 34.48 30.36 21.25 0.00 222.45 0.00 -
NAPS 0.2829 0.4119 0.7338 0.5607 0.5905 0.2513 0.7749 -15.45%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 4.87 4.28 4.44 3.62 3.91 1.65 1.86 -
P/RPS 2.05 1.86 1.77 1.43 1.30 0.44 1.79 2.28%
P/EPS 15.47 14.48 11.13 10.15 10.07 3.43 13.58 2.19%
EY 6.46 6.91 8.98 9.86 9.93 29.16 7.37 -2.17%
DY 6.00 8.41 8.11 7.96 0.00 327.27 0.00 -
P/NAPS 16.23 9.95 5.10 4.76 3.80 2.70 1.01 58.82%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 10/09/07 06/09/06 13/09/05 13/09/04 22/09/03 18/09/02 21/09/01 -
Price 4.77 4.34 4.40 3.64 4.05 1.47 1.75 -
P/RPS 2.01 1.88 1.75 1.44 1.34 0.40 1.69 2.93%
P/EPS 15.15 14.68 11.03 10.20 10.43 3.05 12.77 2.88%
EY 6.60 6.81 9.06 9.80 9.59 32.73 7.83 -2.80%
DY 6.12 8.29 8.18 7.91 0.00 367.35 0.00 -
P/NAPS 15.90 10.09 5.06 4.79 3.93 2.41 0.95 59.90%

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