[SPTOTO] QoQ Cumulative Quarter Result on 30-Apr-2004 [#4]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
18-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -39.85%
YoY- -46.39%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 1,946,815 1,275,176 632,028 2,477,296 1,841,694 1,181,638 583,902 122.36%
PBT 374,158 240,758 131,874 437,989 336,585 213,887 108,672 127.15%
Tax -118,447 -78,177 -42,968 -299,950 -107,087 -65,244 -33,465 131.36%
NP 255,711 162,581 88,906 138,039 229,498 148,643 75,207 125.27%
-
NP to SH 255,711 162,581 88,906 138,039 229,498 148,643 75,207 125.27%
-
Tax Rate 31.66% 32.47% 32.58% 68.48% 31.82% 30.50% 30.79% -
Total Cost 1,691,104 1,112,595 543,122 2,339,257 1,612,196 1,032,995 508,695 121.93%
-
Net Worth 785,292 751,590 757,495 650,771 814,111 745,594 797,767 -1.04%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 240,299 128,166 71,762 170,383 46,892 45,687 - -
Div Payout % 93.97% 78.83% 80.72% 123.43% 20.43% 30.74% - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 785,292 751,590 757,495 650,771 814,111 745,594 797,767 -1.04%
NOSH 981,616 988,935 996,704 845,157 814,111 793,185 774,531 17.02%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 13.13% 12.75% 14.07% 5.57% 12.46% 12.58% 12.88% -
ROE 32.56% 21.63% 11.74% 21.21% 28.19% 19.94% 9.43% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 198.33 128.94 63.41 293.12 226.22 148.97 75.39 90.01%
EPS 26.05 16.44 8.92 16.33 28.19 18.74 9.71 92.49%
DPS 24.48 12.96 7.20 20.16 5.76 5.76 0.00 -
NAPS 0.80 0.76 0.76 0.77 1.00 0.94 1.03 -15.43%
Adjusted Per Share Value based on latest NOSH - 940,453
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 144.10 94.39 46.78 183.37 136.32 87.46 43.22 122.36%
EPS 18.93 12.03 6.58 10.22 16.99 11.00 5.57 125.20%
DPS 17.79 9.49 5.31 12.61 3.47 3.38 0.00 -
NAPS 0.5813 0.5563 0.5607 0.4817 0.6026 0.5519 0.5905 -1.03%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 3.95 3.82 3.62 4.28 4.13 4.27 3.91 -
P/RPS 1.99 2.96 5.71 1.46 1.83 2.87 5.19 -47.06%
P/EPS 15.16 23.24 40.58 26.20 14.65 22.79 40.27 -47.70%
EY 6.59 4.30 2.46 3.82 6.83 4.39 2.48 91.28%
DY 6.20 3.39 1.99 4.71 1.39 1.35 0.00 -
P/NAPS 4.94 5.03 4.76 5.56 4.13 4.54 3.80 19.01%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 07/03/05 08/12/04 13/09/04 18/06/04 08/03/04 17/12/03 22/09/03 -
Price 4.15 4.03 3.64 4.17 4.42 3.74 4.05 -
P/RPS 2.09 3.13 5.74 1.42 1.95 2.51 5.37 -46.54%
P/EPS 15.93 24.51 40.81 25.53 15.68 19.96 41.71 -47.20%
EY 6.28 4.08 2.45 3.92 6.38 5.01 2.40 89.33%
DY 5.90 3.22 1.98 4.83 1.30 1.54 0.00 -
P/NAPS 5.19 5.30 4.79 5.42 4.42 3.98 3.93 20.26%

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