[SPTOTO] QoQ Quarter Result on 31-Oct-2002 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
18-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 4.67%
YoY- -6.06%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 583,902 619,145 537,843 532,086 517,396 566,914 558,690 2.99%
PBT 108,672 85,980 108,055 103,886 96,799 105,031 105,996 1.68%
Tax -33,465 -35,406 -37,013 -33,806 -29,848 -29,754 -29,562 8.64%
NP 75,207 50,574 71,042 70,080 66,951 75,277 76,434 -1.07%
-
NP to SH 75,207 50,574 71,042 70,080 66,951 75,277 76,434 -1.07%
-
Tax Rate 30.79% 41.18% 34.25% 32.54% 30.84% 28.33% 27.89% -
Total Cost 508,695 568,571 466,801 462,006 450,445 491,637 482,256 3.63%
-
Net Worth 797,767 682,059 613,262 493,521 339,485 1,047,525 1,070,410 -17.84%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - 146,280 24,806 22,208 751,320 139,298 83,625 -
Div Payout % - 289.24% 34.92% 31.69% 1,122.19% 185.05% 109.41% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 797,767 682,059 613,262 493,521 339,485 1,047,525 1,070,410 -17.84%
NOSH 774,531 725,595 689,059 616,901 556,533 557,194 557,505 24.58%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 12.88% 8.17% 13.21% 13.17% 12.94% 13.28% 13.68% -
ROE 9.43% 7.41% 11.58% 14.20% 19.72% 7.19% 7.14% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 75.39 85.33 78.05 86.25 92.97 101.74 100.21 -17.32%
EPS 9.71 6.97 10.31 11.36 12.03 13.51 13.71 -20.59%
DPS 0.00 20.16 3.60 3.60 135.00 25.00 15.00 -
NAPS 1.03 0.94 0.89 0.80 0.61 1.88 1.92 -34.05%
Adjusted Per Share Value based on latest NOSH - 616,901
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 43.22 45.83 39.81 39.38 38.30 41.96 41.35 3.00%
EPS 5.57 3.74 5.26 5.19 4.96 5.57 5.66 -1.06%
DPS 0.00 10.83 1.84 1.64 55.61 10.31 6.19 -
NAPS 0.5905 0.5049 0.4539 0.3653 0.2513 0.7754 0.7923 -17.84%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 3.91 3.07 3.27 1.42 1.65 3.83 2.69 -
P/RPS 5.19 3.60 4.19 1.65 1.77 3.76 2.68 55.55%
P/EPS 40.27 44.05 31.72 12.50 13.72 28.35 19.62 61.71%
EY 2.48 2.27 3.15 8.00 7.29 3.53 5.10 -38.24%
DY 0.00 6.57 1.10 2.54 81.82 6.53 5.58 -
P/NAPS 3.80 3.27 3.67 1.78 2.70 2.04 1.40 94.93%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 22/09/03 20/06/03 18/03/03 18/12/02 18/09/02 20/06/02 18/03/02 -
Price 4.05 3.50 3.07 3.23 1.47 1.70 3.18 -
P/RPS 5.37 4.10 3.93 3.74 1.58 1.67 3.17 42.24%
P/EPS 41.71 50.22 29.78 28.43 12.22 12.58 23.19 48.05%
EY 2.40 1.99 3.36 3.52 8.18 7.95 4.31 -32.38%
DY 0.00 5.76 1.17 1.11 91.84 14.71 4.72 -
P/NAPS 3.93 3.72 3.45 4.04 2.41 0.90 1.66 77.91%

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