[SPTOTO] YoY Quarter Result on 31-Jan-2003 [#3]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
18-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 1.37%
YoY- -7.05%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 775,817 671,639 660,056 537,843 558,690 572,553 549,090 5.92%
PBT 142,569 133,400 122,698 108,055 105,996 80,089 83,226 9.37%
Tax -43,909 -40,270 -41,843 -37,013 -29,562 -24,235 -20,696 13.34%
NP 98,660 93,130 80,855 71,042 76,434 55,854 62,530 7.88%
-
NP to SH 97,400 93,130 80,855 71,042 76,434 55,854 62,530 7.65%
-
Tax Rate 30.80% 30.19% 34.10% 34.25% 27.89% 30.26% 24.87% -
Total Cost 677,157 578,509 579,201 466,801 482,256 516,699 486,560 5.65%
-
Net Worth 1,006,718 774,469 855,608 613,262 1,070,410 947,928 841,312 3.03%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 99,665 111,523 - 24,806 83,625 283 - -
Div Payout % 102.33% 119.75% - 34.92% 109.41% 0.51% - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 1,006,718 774,469 855,608 613,262 1,070,410 947,928 841,312 3.03%
NOSH 1,258,397 968,087 855,608 689,059 557,505 567,621 568,454 14.14%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 12.72% 13.87% 12.25% 13.21% 13.68% 9.76% 11.39% -
ROE 9.67% 12.03% 9.45% 11.58% 7.14% 5.89% 7.43% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 61.65 69.38 77.14 78.05 100.21 100.87 96.59 -7.20%
EPS 7.74 9.62 9.45 10.31 13.71 9.84 11.00 -5.68%
DPS 7.92 11.52 0.00 3.60 15.00 0.05 0.00 -
NAPS 0.80 0.80 1.00 0.89 1.92 1.67 1.48 -9.73%
Adjusted Per Share Value based on latest NOSH - 689,059
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 57.43 49.71 48.86 39.81 41.35 42.38 40.64 5.92%
EPS 7.21 6.89 5.98 5.26 5.66 4.13 4.63 7.65%
DPS 7.38 8.25 0.00 1.84 6.19 0.02 0.00 -
NAPS 0.7452 0.5733 0.6333 0.4539 0.7923 0.7016 0.6227 3.03%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 4.60 3.95 4.13 3.27 2.69 1.94 3.85 -
P/RPS 7.46 5.69 5.35 4.19 2.68 1.92 3.99 10.98%
P/EPS 59.43 41.06 43.70 31.72 19.62 19.72 35.00 9.21%
EY 1.68 2.44 2.29 3.15 5.10 5.07 2.86 -8.47%
DY 1.72 2.92 0.00 1.10 5.58 0.03 0.00 -
P/NAPS 5.75 4.94 4.13 3.67 1.40 1.16 2.60 14.12%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 10/03/06 07/03/05 08/03/04 18/03/03 18/03/02 27/03/01 03/03/00 -
Price 4.52 4.15 4.42 3.07 3.18 1.62 3.95 -
P/RPS 7.33 5.98 5.73 3.93 3.17 1.61 4.09 10.20%
P/EPS 58.40 43.14 46.77 29.78 23.19 16.46 35.91 8.43%
EY 1.71 2.32 2.14 3.36 4.31 6.07 2.78 -7.77%
DY 1.75 2.78 0.00 1.17 4.72 0.03 0.00 -
P/NAPS 5.65 5.19 4.42 3.45 1.66 0.97 2.67 13.29%

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