[SPTOTO] YoY Annualized Quarter Result on 31-Jan-2000 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

03-Mar-2000

Admission Sponsor

Sponsor

Financial Year

30-Apr-2000

Quarter

31-Jan-2000 [#3]

Profit Trend

QoQ- -3.68%

YoY- -41.02%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Annualized Quarter Result
Revenue	2,116,433	2,305,492	2,298,922	2,250,373	2,195,482	0.03%
YoY %	-8.20%	0.29%	2.16%	2.50%	-	-
Horiz. %	96.40%	105.01%	104.71%	102.50%	100.00%	-
PBT	411,653	429,032	386,533	373,225	454,701	0.10%
YoY %	-4.05%	10.99%	3.57%	-17.92%	-	-
Horiz. %	90.53%	94.35%	85.01%	82.08%	100.00%	-
Tax	-134,222	-124,273	-112,057	-102,392	4,461	-
YoY %	-8.01%	-10.90%	-9.44%	-2,395.27%	-	-
Horiz. %	-3,008.79%	-2,785.77%	-2,511.93%	-2,295.27%	100.00%	-
NP	277,430	304,758	274,476	270,833	459,162	0.52%
YoY %	-8.97%	11.03%	1.35%	-41.02%	-	-
Horiz. %	60.42%	66.37%	59.78%	58.98%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	277,430	304,758	274,476	270,833	459,162	0.52%
YoY %	-8.97%	11.03%	1.35%	-41.02%	-	-
Horiz. %	60.42%	66.37%	59.78%	58.98%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	32.61%	28.97%	28.99%	27.43%	-0.98%	-
YoY %	12.56%	-0.07%	5.69%	2,898.98%	-	-
Horiz. %	-3,327.55%	-2,956.12%	-2,958.16%	-2,798.98%	100.00%	-
Total Cost	1,839,002	2,000,733	2,024,446	1,979,540	1,736,320	-0.05%
YoY %	-8.08%	-1.17%	2.27%	14.01%	-	-
Horiz. %	105.91%	115.23%	116.59%	114.01%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	552,461	1,070,371	947,577	858,928	0	-100.00%
YoY %	-48.39%	12.96%	10.32%	0.00%	-	-
Horiz. %	64.32%	124.62%	110.32%	100.00%	-	-

	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Dividend
Div	59,591	185,828	1,134	773	-	-100.00%
YoY %	-67.93%	16,286.95%	46.70%	0.00%	-	-
Horiz. %	7,709.06%	24,039.84%	146.70%	100.00%	-	-
Div Payout %	21.48%	60.98%	0.41%	0.29%	-	-
YoY %	-64.78%	14,773.17%	41.38%	0.00%	-	-
Horiz. %	7,406.90%	21,027.59%	141.38%	100.00%	-	-

	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Equity
Net Worth	552,461	1,070,371	947,577	858,928	0	-100.00%
YoY %	-48.39%	12.96%	10.32%	0.00%	-	-
Horiz. %	64.32%	124.62%	110.32%	100.00%	-	-
NOSH	620,742	557,485	567,411	580,357	573,953	-0.08%
YoY %	11.35%	-1.75%	-2.23%	1.12%	-	-
Horiz. %	108.15%	97.13%	98.86%	101.12%	100.00%	-

	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Ratio Analysis
NP Margin	13.11%	13.22%	11.94%	12.04%	20.91%	-
YoY %	-0.83%	10.72%	-0.83%	-42.42%	-	-
Horiz. %	62.70%	63.22%	57.10%	57.58%	100.00%	-
ROE	50.22%	28.47%	28.97%	31.53%	0.00%	-
YoY %	76.40%	-1.73%	-8.12%	0.00%	-	-
Horiz. %	159.28%	90.29%	91.88%	100.00%	-	-

	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Per Share
RPS	340.95	413.55	405.16	387.76	382.52	0.11%
YoY %	-17.56%	2.07%	4.49%	1.37%	-	-
Horiz. %	89.13%	108.11%	105.92%	101.37%	100.00%	-
EPS	44.69	54.67	48.37	47.33	80.00	0.60%
YoY %	-18.25%	13.02%	2.20%	-40.84%	-	-
Horiz. %	55.86%	68.34%	60.46%	59.16%	100.00%	-
DPS	9.60	33.33	0.20	0.13	0.00	-100.00%
YoY %	-71.20%	16,565.00%	53.85%	0.00%	-	-
Horiz. %	7,384.62%	25,638.46%	153.85%	100.00%	-	-
NAPS	0.89	1.92	1.67	1.48	0.00	-100.00%
YoY %	-53.65%	14.97%	12.84%	0.00%	-	-
Horiz. %	60.14%	129.73%	112.84%	100.00%	-	-

	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Adjusted Per Share Value based on latest NOSH - 568,454
RPS	156.66	170.65	170.16	166.57	162.51	0.03%
YoY %	-8.20%	0.29%	2.16%	2.50%	-	-
Horiz. %	96.40%	105.01%	104.71%	102.50%	100.00%	-
EPS	20.54	22.56	20.32	20.05	33.99	0.52%
YoY %	-8.95%	11.02%	1.35%	-41.01%	-	-
Horiz. %	60.43%	66.37%	59.78%	58.99%	100.00%	-
DPS	4.41	13.75	0.08	0.06	0.00	-100.00%
YoY %	-67.93%	17,087.50%	33.33%	0.00%	-	-
Horiz. %	7,350.00%	22,916.67%	133.33%	100.00%	-	-
NAPS	0.4089	0.7923	0.7014	0.6358	0.00	-100.00%
YoY %	-48.39%	12.96%	10.32%	0.00%	-	-
Horiz. %	64.31%	124.61%	110.32%	100.00%	-	-

	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/03	31/01/02	31/01/01	31/01/00	-	-
Price	3.27	2.69	1.94	3.85	0.00	-
P/RPS	0.96	0.65	0.48	0.99	0.00	-100.00%
YoY %	47.69%	35.42%	-51.52%	0.00%	-	-
Horiz. %	96.97%	65.66%	48.48%	100.00%	-	-
P/EPS	7.32	4.92	4.01	8.25	0.00	-100.00%
YoY %	48.78%	22.69%	-51.39%	0.00%	-	-
Horiz. %	88.73%	59.64%	48.61%	100.00%	-	-
EY	13.67	20.32	24.93	12.12	0.00	-100.00%
YoY %	-32.73%	-18.49%	105.69%	0.00%	-	-
Horiz. %	112.79%	167.66%	205.69%	100.00%	-	-
DY	2.94	12.39	0.10	0.03	0.00	-100.00%
YoY %	-76.27%	12,290.00%	233.33%	0.00%	-	-
Horiz. %	9,800.00%	41,300.00%	333.33%	100.00%	-	-
P/NAPS	3.67	1.40	1.16	2.60	0.00	-100.00%
YoY %	162.14%	20.69%	-55.38%	0.00%	-	-
Horiz. %	141.15%	53.85%	44.62%	100.00%	-	-

	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Price Multiplier on Announcement Date
Date	18/03/03	18/03/02	27/03/01	03/03/00	-	-
Price	3.07	3.18	1.62	3.95	0.00	-
P/RPS	0.90	0.77	0.40	1.02	0.00	-100.00%
YoY %	16.88%	92.50%	-60.78%	0.00%	-	-
Horiz. %	88.24%	75.49%	39.22%	100.00%	-	-
P/EPS	6.87	5.82	3.35	8.46	0.00	-100.00%
YoY %	18.04%	73.73%	-60.40%	0.00%	-	-
Horiz. %	81.21%	68.79%	39.60%	100.00%	-	-
EY	14.56	17.19	29.86	11.81	0.00	-100.00%
YoY %	-15.30%	-42.43%	152.84%	0.00%	-	-
Horiz. %	123.29%	145.55%	252.84%	100.00%	-	-
DY	3.13	10.48	0.12	0.03	0.00	-100.00%
YoY %	-70.13%	8,633.33%	300.00%	0.00%	-	-
Horiz. %	10,433.33%	34,933.33%	400.00%	100.00%	-	-
P/NAPS	3.45	1.66	0.97	2.67	0.00	-100.00%
YoY %	107.83%	71.13%	-63.67%	0.00%	-	-
Horiz. %	129.21%	62.17%	36.33%	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