[SPTOTO] QoQ TTM Result on 31-Oct-2000 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
27-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2001
Quarter
31-Oct-2000 [#2]
Profit Trend
QoQ- 5.8%
YoY- 85.31%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
TTM Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 2,335,398 2,333,399 2,376,303 2,352,840 2,339,972 2,339,892 1,687,780 24.19%
PBT 408,806 401,597 394,462 397,599 380,185 384,481 279,919 28.75%
Tax -119,682 -117,251 -140,604 -137,065 -133,931 -133,355 -76,794 34.45%
NP 289,124 284,346 253,858 260,534 246,254 251,126 203,125 26.56%
-
NP to SH 289,124 284,346 253,858 260,534 246,254 251,126 203,125 26.56%
-
Tax Rate 29.28% 29.20% 35.64% 34.47% 35.23% 34.68% 27.43% -
Total Cost 2,046,274 2,049,053 2,122,445 2,092,306 2,093,718 2,088,766 1,484,655 23.87%
-
Net Worth 1,063,929 918,357 947,928 919,914 885,142 841,018 841,312 16.95%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div 126,766 126,766 114,670 114,387 143,063 143,063 57,245 69.97%
Div Payout % 43.85% 44.58% 45.17% 43.90% 58.10% 56.97% 28.18% -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 1,063,929 918,357 947,928 919,914 885,142 841,018 841,312 16.95%
NOSH 565,919 537,051 567,621 571,375 571,059 572,121 568,454 -0.29%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 12.38% 12.19% 10.68% 11.07% 10.52% 10.73% 12.04% -
ROE 27.18% 30.96% 26.78% 28.32% 27.82% 29.86% 24.14% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 412.67 434.48 418.64 411.79 409.76 408.99 296.91 24.56%
EPS 51.09 52.95 44.72 45.60 43.12 43.89 35.73 26.94%
DPS 22.40 23.60 20.05 20.00 25.00 25.01 10.07 70.48%
NAPS 1.88 1.71 1.67 1.61 1.55 1.47 1.48 17.30%
Adjusted Per Share Value based on latest NOSH - 571,375
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 172.86 172.72 175.89 174.16 173.20 173.20 124.93 24.19%
EPS 21.40 21.05 18.79 19.28 18.23 18.59 15.04 26.53%
DPS 9.38 9.38 8.49 8.47 10.59 10.59 4.24 69.86%
NAPS 0.7875 0.6798 0.7016 0.6809 0.6552 0.6225 0.6227 16.96%
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 -
Price 1.86 1.60 1.94 2.08 2.50 3.31 3.85 -
P/RPS 0.45 0.37 0.46 0.51 0.61 0.81 1.30 -50.73%
P/EPS 3.64 3.02 4.34 4.56 5.80 7.54 10.77 -51.51%
EY 27.47 33.09 23.05 21.92 17.25 13.26 9.28 106.29%
DY 12.04 14.75 10.34 9.62 10.00 7.55 2.62 176.66%
P/NAPS 0.99 0.94 1.16 1.29 1.61 2.25 2.60 -47.49%
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 21/09/01 21/06/01 27/03/01 27/11/00 19/09/00 21/06/00 - -
Price 1.75 1.57 1.62 1.86 2.19 3.29 0.00 -
P/RPS 0.42 0.36 0.39 0.45 0.53 0.80 0.00 -
P/EPS 3.43 2.97 3.62 4.08 5.08 7.50 0.00 -
EY 29.19 33.72 27.61 24.51 19.69 13.34 0.00 -
DY 12.80 15.03 12.38 10.75 11.42 7.60 0.00 -
P/NAPS 0.93 0.92 0.97 1.16 1.41 2.24 0.00 -

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
Post a Comment