[SPTOTO] QoQ Cumulative Quarter 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- 32.93%
YoY- 7.13%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 1,587,325 1,049,482 517,396 2,296,033 1,729,119 1,170,429 586,767 93.79%
PBT 308,740 200,685 96,799 426,805 321,774 215,778 106,349 103.10%
Tax -100,667 -63,654 -29,848 -122,959 -93,205 -63,643 -28,818 129.69%
NP 208,073 137,031 66,951 303,846 228,569 152,135 77,531 92.77%
-
NP to SH 208,073 137,031 66,951 303,846 228,569 152,135 77,531 92.77%
-
Tax Rate 32.61% 31.72% 30.84% 28.81% 28.97% 29.49% 27.10% -
Total Cost 1,379,252 912,451 450,445 1,992,187 1,500,550 1,018,294 509,236 93.95%
-
Net Worth 552,461 469,485 339,485 1,047,744 1,070,371 1,065,168 1,046,951 -34.62%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 44,693 21,126 751,320 278,655 139,371 55,767 - -
Div Payout % 21.48% 15.42% 1,122.19% 91.71% 60.98% 36.66% - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 552,461 469,485 339,485 1,047,744 1,070,371 1,065,168 1,046,951 -34.62%
NOSH 620,742 586,856 556,533 557,311 557,485 557,679 565,919 6.34%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 13.11% 13.06% 12.94% 13.23% 13.22% 13.00% 13.21% -
ROE 37.66% 29.19% 19.72% 29.00% 21.35% 14.28% 7.41% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 255.71 178.83 92.97 411.98 310.16 209.87 103.68 82.24%
EPS 33.52 23.35 12.03 54.52 41.00 27.28 13.70 81.27%
DPS 7.20 3.60 135.00 50.00 25.00 10.00 0.00 -
NAPS 0.89 0.80 0.61 1.88 1.92 1.91 1.85 -38.52%
Adjusted Per Share Value based on latest NOSH - 557,194
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 117.49 77.68 38.30 169.95 127.99 86.63 43.43 93.79%
EPS 15.40 10.14 4.96 22.49 16.92 11.26 5.74 92.73%
DPS 3.31 1.56 55.61 20.63 10.32 4.13 0.00 -
NAPS 0.4089 0.3475 0.2513 0.7755 0.7923 0.7884 0.7749 -34.62%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 3.27 1.42 1.65 3.83 2.69 2.06 1.86 -
P/RPS 1.28 0.79 1.77 0.93 0.87 0.98 1.79 -19.98%
P/EPS 9.76 6.08 13.72 7.02 6.56 7.55 13.58 -19.71%
EY 10.25 16.44 7.29 14.23 15.24 13.24 7.37 24.52%
DY 2.20 2.54 81.82 13.05 9.29 4.85 0.00 -
P/NAPS 3.67 1.78 2.70 2.04 1.40 1.08 1.01 135.79%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 18/03/03 18/12/02 18/09/02 20/06/02 18/03/02 28/11/01 21/09/01 -
Price 3.07 3.23 1.47 1.70 3.18 2.44 1.75 -
P/RPS 1.20 1.81 1.58 0.41 1.03 1.16 1.69 -20.35%
P/EPS 9.16 13.83 12.22 3.12 7.76 8.94 12.77 -19.82%
EY 10.92 7.23 8.18 32.07 12.89 11.18 7.83 24.75%
DY 2.35 1.11 91.84 29.41 7.86 4.10 0.00 -
P/NAPS 3.45 4.04 2.41 0.90 1.66 1.28 0.95 135.70%

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