[SPTOTO] QoQ 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- 2.45%
YoY- 36.85%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 532,086 517,396 566,914 558,690 583,662 586,767 609,208 -8.60%
PBT 103,886 96,799 105,031 105,996 109,429 106,349 111,697 -4.70%
Tax -33,806 -29,848 -29,754 -29,562 -34,825 -28,818 -33,208 1.19%
NP 70,080 66,951 75,277 76,434 74,604 77,531 78,489 -7.25%
-
NP to SH 70,080 66,951 75,277 76,434 74,604 77,531 78,489 -7.25%
-
Tax Rate 32.54% 30.84% 28.33% 27.89% 31.82% 27.10% 29.73% -
Total Cost 462,006 450,445 491,637 482,256 509,058 509,236 530,719 -8.80%
-
Net Worth 493,521 339,485 1,047,525 1,070,410 1,064,974 1,046,951 918,357 -33.82%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div 22,208 751,320 139,298 83,625 55,757 - 69,816 -53.30%
Div Payout % 31.69% 1,122.19% 185.05% 109.41% 74.74% - 88.95% -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 493,521 339,485 1,047,525 1,070,410 1,064,974 1,046,951 918,357 -33.82%
NOSH 616,901 556,533 557,194 557,505 557,578 565,919 537,051 9.65%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 13.17% 12.94% 13.28% 13.68% 12.78% 13.21% 12.88% -
ROE 14.20% 19.72% 7.19% 7.14% 7.01% 7.41% 8.55% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 86.25 92.97 101.74 100.21 104.68 103.68 113.44 -16.65%
EPS 11.36 12.03 13.51 13.71 13.38 13.70 13.87 -12.42%
DPS 3.60 135.00 25.00 15.00 10.00 0.00 13.00 -57.41%
NAPS 0.80 0.61 1.88 1.92 1.91 1.85 1.71 -39.65%
Adjusted Per Share Value based on latest NOSH - 557,505
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 39.38 38.30 41.96 41.35 43.20 43.43 45.09 -8.60%
EPS 5.19 4.96 5.57 5.66 5.52 5.74 5.81 -7.22%
DPS 1.64 55.61 10.31 6.19 4.13 0.00 5.17 -53.39%
NAPS 0.3653 0.2513 0.7754 0.7923 0.7883 0.7749 0.6798 -33.82%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
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 1.65 1.77 3.76 2.68 1.97 1.79 1.41 11.01%
P/EPS 12.50 13.72 28.35 19.62 15.40 13.58 10.95 9.20%
EY 8.00 7.29 3.53 5.10 6.50 7.37 9.13 -8.40%
DY 2.54 81.82 6.53 5.58 4.85 0.00 8.13 -53.85%
P/NAPS 1.78 2.70 2.04 1.40 1.08 1.01 0.94 52.88%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
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 3.74 1.58 1.67 3.17 2.33 1.69 1.38 94.03%
P/EPS 28.43 12.22 12.58 23.19 18.24 12.77 10.74 91.01%
EY 3.52 8.18 7.95 4.31 5.48 7.83 9.31 -47.62%
DY 1.11 91.84 14.71 4.72 4.10 0.00 8.28 -73.71%
P/NAPS 4.04 2.41 0.90 1.66 1.28 0.95 0.92 167.43%

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