[SPTOTO] QoQ Cumulative Quarter Result on 31-Jan-2002 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

18-Mar-2002

Admission Sponsor

Sponsor

Financial Year

30-Apr-2002

Quarter

31-Jan-2002 [#3]

Profit Trend

QoQ- 50.24%

YoY- 11.03%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	CAGR
Cumulative Result
Revenue	1,049,482	517,396	2,296,033	1,729,119	1,170,429	586,767	2,333,339	-41.21%
YoY %	102.84%	-77.47%	32.79%	47.73%	99.47%	-74.85%	-	-
Horiz. %	44.98%	22.17%	98.40%	74.10%	50.16%	25.15%	100.00%	-
PBT	200,685	96,799	426,805	321,774	215,778	106,349	400,858	-36.87%
YoY %	107.32%	-77.32%	32.64%	49.12%	102.90%	-73.47%	-	-
Horiz. %	50.06%	24.15%	106.47%	80.27%	53.83%	26.53%	100.00%	-
Tax	-63,654	-29,848	-122,959	-93,205	-63,643	-28,818	-117,224	-33.36%
YoY %	-113.26%	75.73%	-31.92%	-46.45%	-120.84%	75.42%	-	-
Horiz. %	54.30%	25.46%	104.89%	79.51%	54.29%	24.58%	100.00%	-
NP	137,031	66,951	303,846	228,569	152,135	77,531	283,634	-38.34%
YoY %	104.67%	-77.97%	32.93%	50.24%	96.22%	-72.67%	-	-
Horiz. %	48.31%	23.60%	107.13%	80.59%	53.64%	27.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,031	66,951	303,846	228,569	152,135	77,531	283,634	-38.34%
YoY %	104.67%	-77.97%	32.93%	50.24%	96.22%	-72.67%	-	-
Horiz. %	48.31%	23.60%	107.13%	80.59%	53.64%	27.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.72%	30.84%	28.81%	28.97%	29.49%	27.10%	29.24%	-
YoY %	2.85%	7.05%	-0.55%	-1.76%	8.82%	-7.32%	-	-
Horiz. %	108.48%	105.47%	98.53%	99.08%	100.85%	92.68%	100.00%	-
Total Cost	912,451	450,445	1,992,187	1,500,550	1,018,294	509,236	2,049,705	-41.61%
YoY %	102.57%	-77.39%	32.76%	47.36%	99.97%	-75.16%	-	-
Horiz. %	44.52%	21.98%	97.19%	73.21%	49.68%	24.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	469,485	339,485	1,047,744	1,070,371	1,065,168	1,046,951	967,628	-38.17%
YoY %	38.29%	-67.60%	-2.11%	0.49%	1.74%	8.20%	-	-
Horiz. %	48.52%	35.08%	108.28%	110.62%	110.08%	108.20%	100.00%	-

	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	CAGR
Dividend
Div	21,126	751,320	278,655	139,371	55,767	-	158,442	-73.80%
YoY %	-97.19%	169.62%	99.94%	149.92%	0.00%	-	-	-
Horiz. %	13.33%	474.19%	175.87%	87.96%	35.20%	-	100.00%	-
Div Payout %	15.42%	1,122.19%	91.71%	60.98%	36.66%	-	55.86%	-
YoY %	-98.63%	1,123.63%	50.39%	66.34%	0.00%	-	-	-
Horiz. %	27.60%	2,008.93%	164.18%	109.17%	65.63%	-	100.00%	-

	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	CAGR
Equity
Net Worth	469,485	339,485	1,047,744	1,070,371	1,065,168	1,046,951	967,628	-38.17%
YoY %	38.29%	-67.60%	-2.11%	0.49%	1.74%	8.20%	-	-
Horiz. %	48.52%	35.08%	108.28%	110.62%	110.08%	108.20%	100.00%	-
NOSH	586,856	556,533	557,311	557,485	557,679	565,919	565,864	2.45%
YoY %	5.45%	-0.14%	-0.03%	-0.03%	-1.46%	0.01%	-	-
Horiz. %	103.71%	98.35%	98.49%	98.52%	98.55%	100.01%	100.00%	-

	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	CAGR
Ratio Analysis
NP Margin	13.06%	12.94%	13.23%	13.22%	13.00%	13.21%	12.16%	-
YoY %	0.93%	-2.19%	0.08%	1.69%	-1.59%	8.63%	-	-
Horiz. %	107.40%	106.41%	108.80%	108.72%	106.91%	108.63%	100.00%	-
ROE	29.19%	19.72%	29.00%	21.35%	14.28%	7.41%	29.31%	-
YoY %	48.02%	-32.00%	35.83%	49.51%	92.71%	-74.72%	-	-
Horiz. %	99.59%	67.28%	98.94%	72.84%	48.72%	25.28%	100.00%	-

	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	CAGR
Per Share
RPS	178.83	92.97	411.98	310.16	209.87	103.68	412.35	-42.61%
YoY %	92.35%	-77.43%	32.83%	47.79%	102.42%	-74.86%	-	-
Horiz. %	43.37%	22.55%	99.91%	75.22%	50.90%	25.14%	100.00%	-
EPS	23.35	12.03	54.52	41.00	27.28	13.70	50.13	-39.82%
YoY %	94.10%	-77.93%	32.98%	50.29%	99.12%	-72.67%	-	-
Horiz. %	46.58%	24.00%	108.76%	81.79%	54.42%	27.33%	100.00%	-
DPS	3.60	135.00	50.00	25.00	10.00	0.00	28.00	-74.43%
YoY %	-97.33%	170.00%	100.00%	150.00%	0.00%	0.00%	-	-
Horiz. %	12.86%	482.14%	178.57%	89.29%	35.71%	0.00%	100.00%	-
NAPS	0.80	0.61	1.88	1.92	1.91	1.85	1.71	-39.65%
YoY %	31.15%	-67.55%	-2.08%	0.52%	3.24%	8.19%	-	-
Horiz. %	46.78%	35.67%	109.94%	112.28%	111.70%	108.19%	100.00%	-

	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	CAGR
Adjusted Per Share Value based on latest NOSH - 557,505
RPS	77.68	38.30	169.95	127.99	86.63	43.43	172.71	-41.21%
YoY %	102.82%	-77.46%	32.78%	47.74%	99.47%	-74.85%	-	-
Horiz. %	44.98%	22.18%	98.40%	74.11%	50.16%	25.15%	100.00%	-
EPS	10.14	4.96	22.49	16.92	11.26	5.74	20.99	-38.35%
YoY %	104.44%	-77.95%	32.92%	50.27%	96.17%	-72.65%	-	-
Horiz. %	48.31%	23.63%	107.15%	80.61%	53.64%	27.35%	100.00%	-
DPS	1.56	55.61	20.63	10.32	4.13	0.00	11.73	-73.84%
YoY %	-97.19%	169.56%	99.90%	149.88%	0.00%	0.00%	-	-
Horiz. %	13.30%	474.08%	175.87%	87.98%	35.21%	0.00%	100.00%	-
NAPS	0.3475	0.2513	0.7755	0.7923	0.7884	0.7749	0.7162	-38.17%
YoY %	38.28%	-67.60%	-2.12%	0.49%	1.74%	8.20%	-	-
Horiz. %	48.52%	35.09%	108.28%	110.63%	110.08%	108.20%	100.00%	-

	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	-
Price	1.42	1.65	3.83	2.69	2.06	1.86	1.60	-
P/RPS	0.79	1.77	0.93	0.87	0.98	1.79	0.39	59.88%
YoY %	-55.37%	90.32%	6.90%	-11.22%	-45.25%	358.97%	-	-
Horiz. %	202.56%	453.85%	238.46%	223.08%	251.28%	458.97%	100.00%	-
P/EPS	6.08	13.72	7.02	6.56	7.55	13.58	3.19	53.54%
YoY %	-55.69%	95.44%	7.01%	-13.11%	-44.40%	325.71%	-	-
Horiz. %	190.60%	430.09%	220.06%	205.64%	236.68%	425.71%	100.00%	-
EY	16.44	7.29	14.23	15.24	13.24	7.37	31.33	-34.86%
YoY %	125.51%	-48.77%	-6.63%	15.11%	79.65%	-76.48%	-	-
Horiz. %	52.47%	23.27%	45.42%	48.64%	42.26%	23.52%	100.00%	-
DY	2.54	81.82	13.05	9.29	4.85	0.00	17.50	-72.28%
YoY %	-96.90%	526.97%	40.47%	91.55%	0.00%	0.00%	-	-
Horiz. %	14.51%	467.54%	74.57%	53.09%	27.71%	0.00%	100.00%	-
P/NAPS	1.78	2.70	2.04	1.40	1.08	1.01	0.94	52.88%
YoY %	-34.07%	32.35%	45.71%	29.63%	6.93%	7.45%	-	-
Horiz. %	189.36%	287.23%	217.02%	148.94%	114.89%	107.45%	100.00%	-

	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	CAGR
Price Multiplier on Announcement Date
Date	18/12/02	18/09/02	20/06/02	18/03/02	28/11/01	21/09/01	21/06/01	-
Price	3.23	1.47	1.70	3.18	2.44	1.75	1.57	-
P/RPS	1.81	1.58	0.41	1.03	1.16	1.69	0.38	182.28%
YoY %	14.56%	285.37%	-60.19%	-11.21%	-31.36%	344.74%	-	-
Horiz. %	476.32%	415.79%	107.89%	271.05%	305.26%	444.74%	100.00%	-
P/EPS	13.83	12.22	3.12	7.76	8.94	12.77	3.13	168.54%
YoY %	13.18%	291.67%	-59.79%	-13.20%	-29.99%	307.99%	-	-
Horiz. %	441.85%	390.42%	99.68%	247.92%	285.62%	407.99%	100.00%	-
EY	7.23	8.18	32.07	12.89	11.18	7.83	31.93	-62.74%
YoY %	-11.61%	-74.49%	148.80%	15.30%	42.78%	-75.48%	-	-
Horiz. %	22.64%	25.62%	100.44%	40.37%	35.01%	24.52%	100.00%	-
DY	1.11	91.84	29.41	7.86	4.10	0.00	17.83	-84.21%
YoY %	-98.79%	212.27%	274.17%	91.71%	0.00%	0.00%	-	-
Horiz. %	6.23%	515.09%	164.95%	44.08%	22.99%	0.00%	100.00%	-
P/NAPS	4.04	2.41	0.90	1.66	1.28	0.95	0.92	167.43%
YoY %	67.63%	167.78%	-45.78%	29.69%	34.74%	3.26%	-	-
Horiz. %	439.13%	261.96%	97.83%	180.43%	139.13%	103.26%	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