[SPTOTO] YoY TTM Result on 30-Apr-2002 [#4]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
20-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
30-Apr-2002 [#4]
Profit Trend
QoQ- -1.45%
YoY- 6.43%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
TTM Result
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Revenue 2,670,215 2,476,559 2,206,470 2,294,084 2,333,399 2,339,892 533,228 -1.69%
PBT 488,392 436,891 394,720 425,310 401,597 384,481 112,911 -1.54%
Tax -153,337 -302,849 -136,073 -122,690 -117,251 -133,355 10 -
NP 335,055 134,042 258,647 302,620 284,346 251,126 112,921 -1.14%
-
NP to SH 335,055 134,042 258,647 302,620 284,346 251,126 112,921 -1.14%
-
Tax Rate 31.40% 69.32% 34.47% 28.85% 29.20% 34.68% -0.01% -
Total Cost 2,335,160 2,342,517 1,947,823 1,991,464 2,049,053 2,088,766 420,307 -1.80%
-
Net Worth 880,392 724,148 682,059 1,047,525 918,357 841,018 700,110 -0.24%
Dividend
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Div 325,801 182,164 944,615 200,651 126,766 143,063 - -100.00%
Div Payout % 97.24% 135.90% 365.21% 66.30% 44.58% 56.97% - -
Equity
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 880,392 724,148 682,059 1,047,525 918,357 841,018 700,110 -0.24%
NOSH 1,086,904 940,453 725,595 557,194 537,051 572,121 564,605 -0.69%
Ratio Analysis
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 12.55% 5.41% 11.72% 13.19% 12.19% 10.73% 21.18% -
ROE 38.06% 18.51% 37.92% 28.89% 30.96% 29.86% 16.13% -
Per Share
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 245.67 263.34 304.09 411.72 434.48 408.99 94.44 -1.01%
EPS 30.83 14.25 35.65 54.31 52.95 43.89 20.00 -0.45%
DPS 29.98 19.37 130.18 36.00 23.60 25.01 0.00 -100.00%
NAPS 0.81 0.77 0.94 1.88 1.71 1.47 1.24 0.45%
Adjusted Per Share Value based on latest NOSH - 557,194
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 197.65 183.31 163.32 169.81 172.72 173.20 39.47 -1.69%
EPS 24.80 9.92 19.14 22.40 21.05 18.59 8.36 -1.14%
DPS 24.12 13.48 69.92 14.85 9.38 10.59 0.00 -100.00%
NAPS 0.6517 0.536 0.5049 0.7754 0.6798 0.6225 0.5182 -0.24%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 - -
Price 3.93 4.28 3.07 3.83 1.60 3.31 0.00 -
P/RPS 1.60 1.63 1.01 0.93 0.37 0.81 0.00 -100.00%
P/EPS 12.75 30.03 8.61 7.05 3.02 7.54 0.00 -100.00%
EY 7.84 3.33 11.61 14.18 33.09 13.26 0.00 -100.00%
DY 7.63 4.53 42.41 9.40 14.75 7.55 0.00 -100.00%
P/NAPS 4.85 5.56 3.27 2.04 0.94 2.25 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 13/06/05 18/06/04 20/06/03 20/06/02 21/06/01 21/06/00 - -
Price 3.99 4.17 3.50 1.70 1.57 3.29 0.00 -
P/RPS 1.62 1.58 1.15 0.41 0.36 0.80 0.00 -100.00%
P/EPS 12.94 29.26 9.82 3.13 2.97 7.50 0.00 -100.00%
EY 7.73 3.42 10.18 31.95 33.72 13.34 0.00 -100.00%
DY 7.51 4.65 37.20 21.18 15.03 7.60 0.00 -100.00%
P/NAPS 4.93 5.42 3.72 0.90 0.92 2.24 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