[SPTOTO] YoY Annualized Quarter Result on 31-Oct-2002 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
18-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 2.34%
YoY- -9.93%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 2,741,802 2,550,352 2,363,276 2,098,964 2,340,858 2,303,276 2,277,380 -0.19%
PBT 590,110 481,516 427,774 401,370 431,556 419,622 393,386 -0.43%
Tax -170,864 -156,354 -130,488 -127,308 -127,286 -119,616 -112,196 -0.44%
NP 419,246 325,162 297,286 274,062 304,270 300,006 281,190 -0.42%
-
NP to SH 417,472 325,162 297,286 274,062 304,270 300,006 281,190 -0.41%
-
Tax Rate 28.95% 32.47% 30.50% 31.72% 29.49% 28.51% 28.52% -
Total Cost 2,322,556 2,225,190 2,065,990 1,824,902 2,036,588 2,003,270 1,996,190 -0.16%
-
Net Worth 415,335 751,590 745,594 469,485 1,065,168 919,668 776,084 0.66%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div 427,202 256,332 91,374 42,253 111,535 - - -100.00%
Div Payout % 102.33% 78.83% 30.74% 15.42% 36.66% - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 415,335 751,590 745,594 469,485 1,065,168 919,668 776,084 0.66%
NOSH 1,186,674 988,935 793,185 586,856 557,679 571,222 562,380 -0.79%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 15.29% 12.75% 12.58% 13.06% 13.00% 13.03% 12.35% -
ROE 100.51% 43.26% 39.87% 58.38% 28.57% 32.62% 36.23% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 231.05 257.89 297.95 357.66 419.75 403.22 404.95 0.59%
EPS 35.18 32.88 37.48 46.70 54.56 52.52 50.00 0.37%
DPS 36.00 25.92 11.52 7.20 20.00 0.00 0.00 -100.00%
NAPS 0.35 0.76 0.94 0.80 1.91 1.61 1.38 1.46%
Adjusted Per Share Value based on latest NOSH - 616,901
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 202.95 188.78 174.93 155.36 173.27 170.49 168.57 -0.19%
EPS 30.90 24.07 22.00 20.29 22.52 22.21 20.81 -0.41%
DPS 31.62 18.97 6.76 3.13 8.26 0.00 0.00 -100.00%
NAPS 0.3074 0.5563 0.5519 0.3475 0.7884 0.6807 0.5745 0.66%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 4.11 3.82 4.27 1.42 2.06 2.08 0.00 -
P/RPS 1.78 1.48 1.43 0.40 0.49 0.52 0.00 -100.00%
P/EPS 11.68 11.62 11.39 3.04 3.78 3.96 0.00 -100.00%
EY 8.56 8.61 8.78 32.89 26.49 25.25 0.00 -100.00%
DY 8.76 6.79 2.70 5.07 9.71 0.00 0.00 -100.00%
P/NAPS 11.74 5.03 4.54 1.78 1.08 1.29 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 09/12/05 08/12/04 17/12/03 18/12/02 28/11/01 27/11/00 02/12/99 -
Price 4.25 4.03 3.74 3.23 2.44 1.86 0.00 -
P/RPS 1.84 1.56 1.26 0.90 0.58 0.46 0.00 -100.00%
P/EPS 12.08 12.26 9.98 6.92 4.47 3.54 0.00 -100.00%
EY 8.28 8.16 10.02 14.46 22.36 28.24 0.00 -100.00%
DY 8.47 6.43 3.08 2.23 8.20 0.00 0.00 -100.00%
P/NAPS 12.14 5.30 3.98 4.04 1.28 1.16 0.00 -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
Post a Comment