[SPTOTO] QoQ TTM Result on 31-Jan-2001 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

27-Mar-2001

Admission Sponsor

Sponsor

Financial Year

30-Apr-2001

Quarter

31-Jan-2001 [#3]

Profit Trend

QoQ- -2.56%

YoY- 24.98%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
TTM Result
Revenue	2,352,190	2,335,398	2,333,399	2,376,303	2,352,840	2,339,972	2,339,892	0.34%
YoY %	0.72%	0.09%	-1.81%	1.00%	0.55%	0.00%	-	-
Horiz. %	100.53%	99.81%	99.72%	101.56%	100.55%	100.00%	100.00%	-
PBT	407,564	408,806	401,597	394,462	397,599	380,185	384,481	3.95%
YoY %	-0.30%	1.80%	1.81%	-0.79%	4.58%	-1.12%	-	-
Horiz. %	106.00%	106.33%	104.45%	102.60%	103.41%	98.88%	100.00%	-
Tax	-121,086	-119,682	-117,251	-140,604	-137,065	-133,931	-133,355	-6.21%
YoY %	-1.17%	-2.07%	16.61%	-2.58%	-2.34%	-0.43%	-	-
Horiz. %	90.80%	89.75%	87.92%	105.44%	102.78%	100.43%	100.00%	-
NP	286,478	289,124	284,346	253,858	260,534	246,254	251,126	9.15%
YoY %	-0.92%	1.68%	12.01%	-2.56%	5.80%	-1.94%	-	-
Horiz. %	114.08%	115.13%	113.23%	101.09%	103.75%	98.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	286,478	289,124	284,346	253,858	260,534	246,254	251,126	9.15%
YoY %	-0.92%	1.68%	12.01%	-2.56%	5.80%	-1.94%	-	-
Horiz. %	114.08%	115.13%	113.23%	101.09%	103.75%	98.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.71%	29.28%	29.20%	35.64%	34.47%	35.23%	34.68%	-
YoY %	1.47%	0.27%	-18.07%	3.39%	-2.16%	1.59%	-	-
Horiz. %	85.67%	84.43%	84.20%	102.77%	99.39%	101.59%	100.00%	-
Total Cost	2,065,712	2,046,274	2,049,053	2,122,445	2,092,306	2,093,718	2,088,766	-0.73%
YoY %	0.95%	-0.14%	-3.46%	1.44%	-0.07%	0.24%	-	-
Horiz. %	98.90%	97.97%	98.10%	101.61%	100.17%	100.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,064,974	1,063,929	918,357	947,928	919,914	885,142	841,018	16.99%
YoY %	0.10%	15.85%	-3.12%	3.05%	3.93%	5.25%	-	-
Horiz. %	126.63%	126.50%	109.20%	112.71%	109.38%	105.25%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Dividend
Div	138,343	126,766	126,766	114,670	114,387	143,063	143,063	-2.20%
YoY %	9.13%	0.00%	10.55%	0.25%	-20.04%	0.00%	-	-
Horiz. %	96.70%	88.61%	88.61%	80.15%	79.96%	100.00%	100.00%	-
Div Payout %	48.29%	43.85%	44.58%	45.17%	43.90%	58.10%	56.97%	-
YoY %	10.13%	-1.64%	-1.31%	2.89%	-24.44%	1.98%	-	-
Horiz. %	84.76%	76.97%	78.25%	79.29%	77.06%	101.98%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Equity
Net Worth	1,064,974	1,063,929	918,357	947,928	919,914	885,142	841,018	16.99%
YoY %	0.10%	15.85%	-3.12%	3.05%	3.93%	5.25%	-	-
Horiz. %	126.63%	126.50%	109.20%	112.71%	109.38%	105.25%	100.00%	-
NOSH	557,578	565,919	537,051	567,621	571,375	571,059	572,121	-1.69%
YoY %	-1.47%	5.38%	-5.39%	-0.66%	0.06%	-0.19%	-	-
Horiz. %	97.46%	98.92%	93.87%	99.21%	99.87%	99.81%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Ratio Analysis
NP Margin	12.18%	12.38%	12.19%	10.68%	11.07%	10.52%	10.73%	-
YoY %	-1.62%	1.56%	14.14%	-3.52%	5.23%	-1.96%	-	-
Horiz. %	113.51%	115.38%	113.61%	99.53%	103.17%	98.04%	100.00%	-
ROE	26.90%	27.18%	30.96%	26.78%	28.32%	27.82%	29.86%	-
YoY %	-1.03%	-12.21%	15.61%	-5.44%	1.80%	-6.83%	-	-
Horiz. %	90.09%	91.02%	103.68%	89.69%	94.84%	93.17%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Per Share
RPS	421.86	412.67	434.48	418.64	411.79	409.76	408.99	2.08%
YoY %	2.23%	-5.02%	3.78%	1.66%	0.50%	0.19%	-	-
Horiz. %	103.15%	100.90%	106.23%	102.36%	100.68%	100.19%	100.00%	-
EPS	51.38	51.09	52.95	44.72	45.60	43.12	43.89	11.04%
YoY %	0.57%	-3.51%	18.40%	-1.93%	5.75%	-1.75%	-	-
Horiz. %	117.07%	116.40%	120.64%	101.89%	103.90%	98.25%	100.00%	-
DPS	24.81	22.40	23.60	20.05	20.00	25.00	25.01	-0.53%
YoY %	10.76%	-5.08%	17.71%	0.25%	-20.00%	-0.04%	-	-
Horiz. %	99.20%	89.56%	94.36%	80.17%	79.97%	99.96%	100.00%	-
NAPS	1.91	1.88	1.71	1.67	1.61	1.55	1.47	19.01%
YoY %	1.60%	9.94%	2.40%	3.73%	3.87%	5.44%	-	-
Horiz. %	129.93%	127.89%	116.33%	113.61%	109.52%	105.44%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Adjusted Per Share Value based on latest NOSH - 567,621
RPS	174.11	172.86	172.72	175.89	174.16	173.20	173.20	0.34%
YoY %	0.72%	0.08%	-1.80%	0.99%	0.55%	0.00%	-	-
Horiz. %	100.53%	99.80%	99.72%	101.55%	100.55%	100.00%	100.00%	-
EPS	21.20	21.40	21.05	18.79	19.28	18.23	18.59	9.12%
YoY %	-0.93%	1.66%	12.03%	-2.54%	5.76%	-1.94%	-	-
Horiz. %	114.04%	115.12%	113.23%	101.08%	103.71%	98.06%	100.00%	-
DPS	10.24	9.38	9.38	8.49	8.47	10.59	10.59	-2.20%
YoY %	9.17%	0.00%	10.48%	0.24%	-20.02%	0.00%	-	-
Horiz. %	96.69%	88.57%	88.57%	80.17%	79.98%	100.00%	100.00%	-
NAPS	0.7883	0.7875	0.6798	0.7016	0.6809	0.6552	0.6225	16.99%
YoY %	0.10%	15.84%	-3.11%	3.04%	3.92%	5.25%	-	-
Horiz. %	126.63%	126.51%	109.20%	112.71%	109.38%	105.25%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	28/04/00	-
Price	2.06	1.86	1.60	1.94	2.08	2.50	3.31	-
P/RPS	0.49	0.45	0.37	0.46	0.51	0.61	0.81	-28.40%
YoY %	8.89%	21.62%	-19.57%	-9.80%	-16.39%	-24.69%	-	-
Horiz. %	60.49%	55.56%	45.68%	56.79%	62.96%	75.31%	100.00%	-
P/EPS	4.01	3.64	3.02	4.34	4.56	5.80	7.54	-34.28%
YoY %	10.16%	20.53%	-30.41%	-4.82%	-21.38%	-23.08%	-	-
Horiz. %	53.18%	48.28%	40.05%	57.56%	60.48%	76.92%	100.00%	-
EY	24.94	27.47	33.09	23.05	21.92	17.25	13.26	52.19%
YoY %	-9.21%	-16.98%	43.56%	5.16%	27.07%	30.09%	-	-
Horiz. %	188.08%	207.16%	249.55%	173.83%	165.31%	130.09%	100.00%	-
DY	12.04	12.04	14.75	10.34	9.62	10.00	7.55	36.37%
YoY %	0.00%	-18.37%	42.65%	7.48%	-3.80%	32.45%	-	-
Horiz. %	159.47%	159.47%	195.36%	136.95%	127.42%	132.45%	100.00%	-
P/NAPS	1.08	0.99	0.94	1.16	1.29	1.61	2.25	-38.61%
YoY %	9.09%	5.32%	-18.97%	-10.08%	-19.88%	-28.44%	-	-
Horiz. %	48.00%	44.00%	41.78%	51.56%	57.33%	71.56%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Price Multiplier on Announcement Date
Date	28/11/01	21/09/01	21/06/01	27/03/01	27/11/00	19/09/00	21/06/00	-
Price	2.44	1.75	1.57	1.62	1.86	2.19	3.29	-
P/RPS	0.58	0.42	0.36	0.39	0.45	0.53	0.80	-19.24%
YoY %	38.10%	16.67%	-7.69%	-13.33%	-15.09%	-33.75%	-	-
Horiz. %	72.50%	52.50%	45.00%	48.75%	56.25%	66.25%	100.00%	-
P/EPS	4.75	3.43	2.97	3.62	4.08	5.08	7.50	-26.18%
YoY %	38.48%	15.49%	-17.96%	-11.27%	-19.69%	-32.27%	-	-
Horiz. %	63.33%	45.73%	39.60%	48.27%	54.40%	67.73%	100.00%	-
EY	21.06	29.19	33.72	27.61	24.51	19.69	13.34	35.46%
YoY %	-27.85%	-13.43%	22.13%	12.65%	24.48%	47.60%	-	-
Horiz. %	157.87%	218.82%	252.77%	206.97%	183.73%	147.60%	100.00%	-
DY	10.17	12.80	15.03	12.38	10.75	11.42	7.60	21.36%
YoY %	-20.55%	-14.84%	21.41%	15.16%	-5.87%	50.26%	-	-
Horiz. %	133.82%	168.42%	197.76%	162.89%	141.45%	150.26%	100.00%	-
P/NAPS	1.28	0.93	0.92	0.97	1.16	1.41	2.24	-31.06%
YoY %	37.63%	1.09%	-5.15%	-16.38%	-17.73%	-37.05%	-	-
Horiz. %	57.14%	41.52%	41.07%	43.30%	51.79%	62.95%	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