[SPTOTO] YoY TTM 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- -1.88%
YoY- -8.12%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 2,870,118 2,581,680 2,460,839 2,152,290 2,338,327 2,376,303 1,687,780 9.24%
PBT 551,859 474,464 422,565 412,276 433,471 394,462 279,919 11.96%
Tax -164,231 -314,209 -142,493 -130,152 -126,413 -140,604 -76,794 13.49%
NP 387,628 160,255 280,072 282,124 307,058 253,858 203,125 11.36%
-
NP to SH 385,481 160,255 280,072 282,124 307,058 253,858 203,125 11.25%
-
Tax Rate 29.76% 66.22% 33.72% 31.57% 29.16% 35.64% 27.43% -
Total Cost 2,482,490 2,421,425 2,180,767 1,870,166 2,031,269 2,122,445 1,484,655 8.93%
-
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 399,348 375,143 193,019 147,309 170,172 114,670 57,245 38.18%
Div Payout % 103.60% 234.09% 68.92% 52.21% 55.42% 45.17% 28.18% -
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 13.51% 6.21% 11.38% 13.11% 13.13% 10.68% 12.04% -
ROE 38.29% 20.69% 32.73% 46.00% 28.69% 26.78% 24.14% -
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 228.08 266.68 287.61 312.35 419.43 418.64 296.91 -4.29%
EPS 30.63 16.55 32.73 40.94 55.08 44.72 35.73 -2.53%
DPS 31.73 38.75 22.56 21.38 30.52 20.05 10.07 21.05%
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 212.44 191.09 182.15 159.31 173.08 175.89 124.93 9.24%
EPS 28.53 11.86 20.73 20.88 22.73 18.79 15.04 11.25%
DPS 29.56 27.77 14.29 10.90 12.60 8.49 4.24 38.17%
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 2.02 1.48 1.44 1.05 0.64 0.46 1.30 7.61%
P/EPS 15.02 23.86 12.62 7.99 4.88 4.34 10.77 5.69%
EY 6.66 4.19 7.93 12.52 20.47 23.05 9.28 -5.37%
DY 6.90 9.81 5.46 6.54 11.35 10.34 2.62 17.49%
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 - -
Price 4.52 4.15 4.42 3.07 3.18 1.62 0.00 -
P/RPS 1.98 1.56 1.54 0.98 0.76 0.39 0.00 -
P/EPS 14.76 25.07 13.50 7.50 5.77 3.62 0.00 -
EY 6.78 3.99 7.41 13.34 17.32 27.61 0.00 -
DY 7.02 9.34 5.10 6.96 9.60 12.38 0.00 -
P/NAPS 5.65 5.19 4.42 3.45 1.66 0.97 0.00 -

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