[SPTOTO] YoY Quarter Result on 30-Apr-2003 [#4]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
20-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- -28.81%
YoY- -32.82%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 791,604 723,400 634,865 619,145 566,914 609,208 652,112 3.28%
PBT 130,467 114,234 100,306 85,980 105,031 111,697 104,562 3.75%
Tax 7,201 -34,890 -195,762 -35,406 -29,754 -33,208 -56,561 -
NP 137,668 79,344 -95,456 50,574 75,277 78,489 48,001 19.18%
-
NP to SH 136,894 79,344 -95,456 50,574 75,277 78,489 48,001 19.07%
-
Tax Rate -5.52% 30.54% 195.16% 41.18% 28.33% 29.73% 54.09% -
Total Cost 653,936 644,056 730,321 568,571 491,637 530,719 604,111 1.32%
-
Net Worth 1,198,141 880,392 724,148 682,059 1,047,525 918,357 841,018 6.07%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 137,658 86,082 135,425 146,280 139,298 69,816 85,818 8.19%
Div Payout % 100.56% 108.49% 0.00% 289.24% 185.05% 88.95% 178.78% -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 1,198,141 880,392 724,148 682,059 1,047,525 918,357 841,018 6.07%
NOSH 1,274,618 1,086,904 940,453 725,595 557,194 537,051 572,121 14.27%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 17.39% 10.97% -15.04% 8.17% 13.28% 12.88% 7.36% -
ROE 11.43% 9.01% -13.18% 7.41% 7.19% 8.55% 5.71% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 62.11 66.56 67.51 85.33 101.74 113.44 113.98 -9.61%
EPS 10.74 7.30 -10.15 6.97 13.51 13.87 8.39 4.19%
DPS 10.80 7.92 14.40 20.16 25.00 13.00 15.00 -5.32%
NAPS 0.94 0.81 0.77 0.94 1.88 1.71 1.47 -7.17%
Adjusted Per Share Value based on latest NOSH - 725,595
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 58.59 53.55 46.99 45.83 41.96 45.09 48.27 3.28%
EPS 10.13 5.87 -7.07 3.74 5.57 5.81 3.55 19.08%
DPS 10.19 6.37 10.02 10.83 10.31 5.17 6.35 8.19%
NAPS 0.8869 0.6517 0.536 0.5049 0.7754 0.6798 0.6225 6.07%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 4.75 3.93 4.28 3.07 3.83 1.60 3.31 -
P/RPS 7.65 5.90 6.34 3.60 3.76 1.41 2.90 17.53%
P/EPS 44.23 53.84 -42.17 44.05 28.35 10.95 39.45 1.92%
EY 2.26 1.86 -2.37 2.27 3.53 9.13 2.53 -1.86%
DY 2.27 2.02 3.36 6.57 6.53 8.13 4.53 -10.87%
P/NAPS 5.05 4.85 5.56 3.27 2.04 0.94 2.25 14.41%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 19/06/06 13/06/05 18/06/04 20/06/03 20/06/02 21/06/01 21/06/00 -
Price 4.60 3.99 4.17 3.50 1.70 1.57 3.29 -
P/RPS 7.41 5.99 6.18 4.10 1.67 1.38 2.89 16.98%
P/EPS 42.83 54.66 -41.08 50.22 12.58 10.74 39.21 1.48%
EY 2.33 1.83 -2.43 1.99 7.95 9.31 2.55 -1.49%
DY 2.35 1.98 3.45 5.76 14.71 8.28 4.56 -10.45%
P/NAPS 4.89 4.93 5.42 3.72 0.90 0.92 2.24 13.88%

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