[SPTOTO] QoQ Cumulative Quarter 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- 51.84%
YoY- -8.97%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 1,181,638 583,902 2,205,646 1,587,325 1,049,482 517,396 2,296,033 -35.70%
PBT 213,887 108,672 393,560 308,740 200,685 96,799 426,805 -36.82%
Tax -65,244 -33,465 -136,081 -100,667 -63,654 -29,848 -122,959 -34.38%
NP 148,643 75,207 257,479 208,073 137,031 66,951 303,846 -37.83%
-
NP to SH 148,643 75,207 257,479 208,073 137,031 66,951 303,846 -37.83%
-
Tax Rate 30.50% 30.79% 34.58% 32.61% 31.72% 30.84% 28.81% -
Total Cost 1,032,995 508,695 1,948,167 1,379,252 912,451 450,445 1,992,187 -35.38%
-
Net Worth 745,594 797,767 607,516 552,461 469,485 339,485 1,047,744 -20.24%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 45,687 - 1,049,323 44,693 21,126 751,320 278,655 -69.94%
Div Payout % 30.74% - 407.54% 21.48% 15.42% 1,122.19% 91.71% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 745,594 797,767 607,516 552,461 469,485 339,485 1,047,744 -20.24%
NOSH 793,185 774,531 646,294 620,742 586,856 556,533 557,311 26.44%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 12.58% 12.88% 11.67% 13.11% 13.06% 12.94% 13.23% -
ROE 19.94% 9.43% 42.38% 37.66% 29.19% 19.72% 29.00% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 148.97 75.39 341.28 255.71 178.83 92.97 411.98 -49.15%
EPS 18.74 9.71 39.84 33.52 23.35 12.03 54.52 -50.83%
DPS 5.76 0.00 162.36 7.20 3.60 135.00 50.00 -76.23%
NAPS 0.94 1.03 0.94 0.89 0.80 0.61 1.88 -36.92%
Adjusted Per Share Value based on latest NOSH - 689,059
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 87.46 43.22 163.26 117.49 77.68 38.30 169.95 -35.70%
EPS 11.00 5.57 19.06 15.40 10.14 4.96 22.49 -37.84%
DPS 3.38 0.00 77.67 3.31 1.56 55.61 20.63 -69.95%
NAPS 0.5519 0.5905 0.4497 0.4089 0.3475 0.2513 0.7755 -20.23%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 4.27 3.91 3.07 3.27 1.42 1.65 3.83 -
P/RPS 2.87 5.19 0.90 1.28 0.79 1.77 0.93 111.53%
P/EPS 22.79 40.27 7.71 9.76 6.08 13.72 7.02 118.77%
EY 4.39 2.48 12.98 10.25 16.44 7.29 14.23 -54.24%
DY 1.35 0.00 52.89 2.20 2.54 81.82 13.05 -77.87%
P/NAPS 4.54 3.80 3.27 3.67 1.78 2.70 2.04 70.20%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 17/12/03 22/09/03 20/06/03 18/03/03 18/12/02 18/09/02 20/06/02 -
Price 3.74 4.05 3.50 3.07 3.23 1.47 1.70 -
P/RPS 2.51 5.37 1.03 1.20 1.81 1.58 0.41 233.54%
P/EPS 19.96 41.71 8.79 9.16 13.83 12.22 3.12 243.45%
EY 5.01 2.40 11.38 10.92 7.23 8.18 32.07 -70.89%
DY 1.54 0.00 46.39 2.35 1.11 91.84 29.41 -85.92%
P/NAPS 3.98 3.93 3.72 3.45 4.04 2.41 0.90 168.68%

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