[SPTOTO] YoY TTM Result on 31-Jan-2001 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

27-Mar-2001

Admission Sponsor

Sponsor

Financial Year

30-Apr-2001

Quarter

31-Jan-2001 [#3]

Profit Trend

QoQ- -2.56%

YoY- 24.98%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
TTM Result
Revenue	2,460,839	2,152,290	2,338,327	2,376,303	1,687,780	9.87%
YoY %	14.34%	-7.96%	-1.60%	40.79%	-	-
Horiz. %	145.80%	127.52%	138.54%	140.79%	100.00%	-
PBT	422,565	412,276	433,471	394,462	279,919	10.83%
YoY %	2.50%	-4.89%	9.89%	40.92%	-	-
Horiz. %	150.96%	147.28%	154.86%	140.92%	100.00%	-
Tax	-142,493	-130,152	-126,413	-140,604	-76,794	16.69%
YoY %	-9.48%	-2.96%	10.09%	-83.09%	-	-
Horiz. %	185.55%	169.48%	164.61%	183.09%	100.00%	-
NP	280,072	282,124	307,058	253,858	203,125	8.35%
YoY %	-0.73%	-8.12%	20.96%	24.98%	-	-
Horiz. %	137.88%	138.89%	151.17%	124.98%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	280,072	282,124	307,058	253,858	203,125	8.35%
YoY %	-0.73%	-8.12%	20.96%	24.98%	-	-
Horiz. %	137.88%	138.89%	151.17%	124.98%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	33.72%	31.57%	29.16%	35.64%	27.43%	-
YoY %	6.81%	8.26%	-18.18%	29.93%	-	-
Horiz. %	122.93%	115.09%	106.31%	129.93%	100.00%	-
Total Cost	2,180,767	1,870,166	2,031,269	2,122,445	1,484,655	10.08%
YoY %	16.61%	-7.93%	-4.30%	42.96%	-	-
Horiz. %	146.89%	125.97%	136.82%	142.96%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	855,608	613,262	1,070,410	947,928	841,312	0.42%
YoY %	39.52%	-42.71%	12.92%	12.67%	-	-
Horiz. %	101.70%	72.89%	127.23%	112.67%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Dividend
Div	193,019	147,309	170,172	114,670	57,245	35.48%
YoY %	31.03%	-13.44%	48.40%	100.31%	-	-
Horiz. %	337.18%	257.33%	297.27%	200.31%	100.00%	-
Div Payout %	68.92%	52.21%	55.42%	45.17%	28.18%	-
YoY %	32.01%	-5.79%	22.69%	60.29%	-	-
Horiz. %	244.57%	185.27%	196.66%	160.29%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Equity
Net Worth	855,608	613,262	1,070,410	947,928	841,312	0.42%
YoY %	39.52%	-42.71%	12.92%	12.67%	-	-
Horiz. %	101.70%	72.89%	127.23%	112.67%	100.00%	-
NOSH	855,608	689,059	557,505	567,621	568,454	10.75%
YoY %	24.17%	23.60%	-1.78%	-0.15%	-	-
Horiz. %	150.51%	121.22%	98.07%	99.85%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Ratio Analysis
NP Margin	11.38%	13.11%	13.13%	10.68%	12.04%	-
YoY %	-13.20%	-0.15%	22.94%	-11.30%	-	-
Horiz. %	94.52%	108.89%	109.05%	88.70%	100.00%	-
ROE	32.73%	46.00%	28.69%	26.78%	24.14%	-
YoY %	-28.85%	60.33%	7.13%	10.94%	-	-
Horiz. %	135.58%	190.56%	118.85%	110.94%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Per Share
RPS	287.61	312.35	419.43	418.64	296.91	-0.79%
YoY %	-7.92%	-25.53%	0.19%	41.00%	-	-
Horiz. %	96.87%	105.20%	141.27%	141.00%	100.00%	-
EPS	32.73	40.94	55.08	44.72	35.73	-2.16%
YoY %	-20.05%	-25.67%	23.17%	25.16%	-	-
Horiz. %	91.60%	114.58%	154.16%	125.16%	100.00%	-
DPS	22.56	21.38	30.52	20.05	10.07	22.32%
YoY %	5.52%	-29.95%	52.22%	99.11%	-	-
Horiz. %	224.03%	212.31%	303.08%	199.11%	100.00%	-
NAPS	1.00	0.89	1.92	1.67	1.48	-9.32%
YoY %	12.36%	-53.65%	14.97%	12.84%	-	-
Horiz. %	67.57%	60.14%	129.73%	112.84%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Adjusted Per Share Value based on latest NOSH - 567,621
RPS	182.15	159.31	173.08	175.89	124.93	9.87%
YoY %	14.34%	-7.96%	-1.60%	40.79%	-	-
Horiz. %	145.80%	127.52%	138.54%	140.79%	100.00%	-
EPS	20.73	20.88	22.73	18.79	15.04	8.34%
YoY %	-0.72%	-8.14%	20.97%	24.93%	-	-
Horiz. %	137.83%	138.83%	151.13%	124.93%	100.00%	-
DPS	14.29	10.90	12.60	8.49	4.24	35.46%
YoY %	31.10%	-13.49%	48.41%	100.24%	-	-
Horiz. %	337.03%	257.08%	297.17%	200.24%	100.00%	-
NAPS	0.6333	0.4539	0.7923	0.7016	0.6227	0.42%
YoY %	39.52%	-42.71%	12.93%	12.67%	-	-
Horiz. %	101.70%	72.89%	127.24%	112.67%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/04	30/01/03	31/01/02	31/01/01	31/01/00	-
Price	4.13	3.27	2.69	1.94	3.85	-
P/RPS	1.44	1.05	0.64	0.46	1.30	2.58%
YoY %	37.14%	64.06%	39.13%	-64.62%	-	-
Horiz. %	110.77%	80.77%	49.23%	35.38%	100.00%	-
P/EPS	12.62	7.99	4.88	4.34	10.77	4.03%
YoY %	57.95%	63.73%	12.44%	-59.70%	-	-
Horiz. %	117.18%	74.19%	45.31%	40.30%	100.00%	-
EY	7.93	12.52	20.47	23.05	9.28	-3.85%
YoY %	-36.66%	-38.84%	-11.19%	148.38%	-	-
Horiz. %	85.45%	134.91%	220.58%	248.38%	100.00%	-
DY	5.46	6.54	11.35	10.34	2.62	20.13%
YoY %	-16.51%	-42.38%	9.77%	294.66%	-	-
Horiz. %	208.40%	249.62%	433.21%	394.66%	100.00%	-
P/NAPS	4.13	3.67	1.40	1.16	2.60	12.25%
YoY %	12.53%	162.14%	20.69%	-55.38%	-	-
Horiz. %	158.85%	141.15%	53.85%	44.62%	100.00%	-

	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Price Multiplier on Announcement Date
Date	08/03/04	18/03/03	18/03/02	27/03/01	-	-
Price	4.42	3.07	3.18	1.62	0.00	-
P/RPS	1.54	0.98	0.76	0.39	0.00	-
YoY %	57.14%	28.95%	94.87%	0.00%	-	-
Horiz. %	394.87%	251.28%	194.87%	100.00%	-	-
P/EPS	13.50	7.50	5.77	3.62	0.00	-
YoY %	80.00%	29.98%	59.39%	0.00%	-	-
Horiz. %	372.93%	207.18%	159.39%	100.00%	-	-
EY	7.41	13.34	17.32	27.61	0.00	-
YoY %	-44.45%	-22.98%	-37.27%	0.00%	-	-
Horiz. %	26.84%	48.32%	62.73%	100.00%	-	-
DY	5.10	6.96	9.60	12.38	0.00	-
YoY %	-26.72%	-27.50%	-22.46%	0.00%	-	-
Horiz. %	41.20%	56.22%	77.54%	100.00%	-	-
P/NAPS	4.42	3.45	1.66	0.97	0.00	-
YoY %	28.12%	107.83%	71.13%	0.00%	-	-
Horiz. %	455.67%	355.67%	171.13%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos