[SPTOTO] YoY Cumulative Quarter Result on 31-Oct-2003 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
17-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 97.65%
YoY- 8.47%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 1,434,014 1,370,901 1,275,176 1,181,638 1,049,482 1,170,429 1,151,638 3.72%
PBT 244,621 295,055 240,758 213,887 200,685 215,778 209,811 2.59%
Tax -71,489 -85,432 -78,177 -65,244 -63,654 -63,643 -59,808 3.01%
NP 173,132 209,623 162,581 148,643 137,031 152,135 150,003 2.41%
-
NP to SH 167,014 208,736 162,581 148,643 137,031 152,135 150,003 1.80%
-
Tax Rate 29.22% 28.95% 32.47% 30.50% 31.72% 29.49% 28.51% -
Total Cost 1,260,882 1,161,278 1,112,595 1,032,995 912,451 1,018,294 1,001,635 3.90%
-
Net Worth 517,872 415,335 751,590 745,594 469,485 1,065,168 919,668 -9.12%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 234,725 213,601 128,166 45,687 21,126 55,767 - -
Div Payout % 140.54% 102.33% 78.83% 30.74% 15.42% 36.66% - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 517,872 415,335 751,590 745,594 469,485 1,065,168 919,668 -9.12%
NOSH 1,294,682 1,186,674 988,935 793,185 586,856 557,679 571,222 14.60%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 12.07% 15.29% 12.75% 12.58% 13.06% 13.00% 13.03% -
ROE 32.25% 50.26% 21.63% 19.94% 29.19% 14.28% 16.31% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 110.76 115.52 128.94 148.97 178.83 209.87 201.61 -9.49%
EPS 12.90 17.59 16.44 18.74 23.35 27.28 26.26 -11.16%
DPS 18.13 18.00 12.96 5.76 3.60 10.00 0.00 -
NAPS 0.40 0.35 0.76 0.94 0.80 1.91 1.61 -20.70%
Adjusted Per Share Value based on latest NOSH - 811,447
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 106.14 101.47 94.39 87.46 77.68 86.63 85.24 3.72%
EPS 12.36 15.45 12.03 11.00 10.14 11.26 11.10 1.80%
DPS 17.37 15.81 9.49 3.38 1.56 4.13 0.00 -
NAPS 0.3833 0.3074 0.5563 0.5519 0.3475 0.7884 0.6807 -9.12%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 4.48 4.11 3.82 4.27 1.42 2.06 2.08 -
P/RPS 4.04 3.56 2.96 2.87 0.79 0.98 1.03 25.56%
P/EPS 34.73 23.37 23.24 22.79 6.08 7.55 7.92 27.92%
EY 2.88 4.28 4.30 4.39 16.44 13.24 12.63 -21.82%
DY 4.05 4.38 3.39 1.35 2.54 4.85 0.00 -
P/NAPS 11.20 11.74 5.03 4.54 1.78 1.08 1.29 43.33%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 08/12/06 09/12/05 08/12/04 17/12/03 18/12/02 28/11/01 27/11/00 -
Price 4.64 4.25 4.03 3.74 3.23 2.44 1.86 -
P/RPS 4.19 3.68 3.13 2.51 1.81 1.16 0.92 28.73%
P/EPS 35.97 24.16 24.51 19.96 13.83 8.94 7.08 31.09%
EY 2.78 4.14 4.08 5.01 7.23 11.18 14.12 -23.71%
DY 3.91 4.24 3.22 1.54 1.11 4.10 0.00 -
P/NAPS 11.60 12.14 5.30 3.98 4.04 1.28 1.16 46.75%

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