[SPTOTO] QoQ Cumulative Quarter Result on 30-Apr-2003 [#4]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
20-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- 23.74%
YoY- -15.26%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 1,841,694 1,181,638 583,902 2,205,646 1,587,325 1,049,482 517,396 132.59%
PBT 336,585 213,887 108,672 393,560 308,740 200,685 96,799 128.99%
Tax -107,087 -65,244 -33,465 -136,081 -100,667 -63,654 -29,848 133.81%
NP 229,498 148,643 75,207 257,479 208,073 137,031 66,951 126.83%
-
NP to SH 229,498 148,643 75,207 257,479 208,073 137,031 66,951 126.83%
-
Tax Rate 31.82% 30.50% 30.79% 34.58% 32.61% 31.72% 30.84% -
Total Cost 1,612,196 1,032,995 508,695 1,948,167 1,379,252 912,451 450,445 133.44%
-
Net Worth 814,111 745,594 797,767 607,516 552,461 469,485 339,485 78.87%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 46,892 45,687 - 1,049,323 44,693 21,126 751,320 -84.18%
Div Payout % 20.43% 30.74% - 407.54% 21.48% 15.42% 1,122.19% -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 814,111 745,594 797,767 607,516 552,461 469,485 339,485 78.87%
NOSH 814,111 793,185 774,531 646,294 620,742 586,856 556,533 28.77%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 12.46% 12.58% 12.88% 11.67% 13.11% 13.06% 12.94% -
ROE 28.19% 19.94% 9.43% 42.38% 37.66% 29.19% 19.72% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 226.22 148.97 75.39 341.28 255.71 178.83 92.97 80.61%
EPS 28.19 18.74 9.71 39.84 33.52 23.35 12.03 76.14%
DPS 5.76 5.76 0.00 162.36 7.20 3.60 135.00 -87.71%
NAPS 1.00 0.94 1.03 0.94 0.89 0.80 0.61 38.90%
Adjusted Per Share Value based on latest NOSH - 725,595
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 136.32 87.46 43.22 163.26 117.49 77.68 38.30 132.57%
EPS 16.99 11.00 5.57 19.06 15.40 10.14 4.96 126.72%
DPS 3.47 3.38 0.00 77.67 3.31 1.56 55.61 -84.18%
NAPS 0.6026 0.5519 0.5905 0.4497 0.4089 0.3475 0.2513 78.86%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 4.13 4.27 3.91 3.07 3.27 1.42 1.65 -
P/RPS 1.83 2.87 5.19 0.90 1.28 0.79 1.77 2.24%
P/EPS 14.65 22.79 40.27 7.71 9.76 6.08 13.72 4.45%
EY 6.83 4.39 2.48 12.98 10.25 16.44 7.29 -4.24%
DY 1.39 1.35 0.00 52.89 2.20 2.54 81.82 -93.34%
P/NAPS 4.13 4.54 3.80 3.27 3.67 1.78 2.70 32.65%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 08/03/04 17/12/03 22/09/03 20/06/03 18/03/03 18/12/02 18/09/02 -
Price 4.42 3.74 4.05 3.50 3.07 3.23 1.47 -
P/RPS 1.95 2.51 5.37 1.03 1.20 1.81 1.58 15.01%
P/EPS 15.68 19.96 41.71 8.79 9.16 13.83 12.22 18.02%
EY 6.38 5.01 2.40 11.38 10.92 7.23 8.18 -15.23%
DY 1.30 1.54 0.00 46.39 2.35 1.11 91.84 -94.10%
P/NAPS 4.42 3.98 3.93 3.72 3.45 4.04 2.41 49.66%

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