[SPTOTO] YoY Annualized Quarter Result on 31-Oct-2003 [#2]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
17-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- -1.18%
YoY- 8.47%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 2,868,028 2,741,802 2,550,352 2,363,276 2,098,964 2,340,858 2,303,276 3.72%
PBT 489,242 590,110 481,516 427,774 401,370 431,556 419,622 2.59%
Tax -142,978 -170,864 -156,354 -130,488 -127,308 -127,286 -119,616 3.01%
NP 346,264 419,246 325,162 297,286 274,062 304,270 300,006 2.41%
-
NP to SH 334,028 417,472 325,162 297,286 274,062 304,270 300,006 1.80%
-
Tax Rate 29.22% 28.95% 32.47% 30.50% 31.72% 29.49% 28.51% -
Total Cost 2,521,764 2,322,556 2,225,190 2,065,990 1,824,902 2,036,588 2,003,270 3.90%
-
Net Worth 517,872 415,335 751,590 745,594 469,485 1,065,168 919,668 -9.12%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 469,451 427,202 256,332 91,374 42,253 111,535 - -
Div Payout % 140.54% 102.33% 78.83% 30.74% 15.42% 36.66% - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 517,872 415,335 751,590 745,594 469,485 1,065,168 919,668 -9.12%
NOSH 1,294,682 1,186,674 988,935 793,185 586,856 557,679 571,222 14.60%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 12.07% 15.29% 12.75% 12.58% 13.06% 13.00% 13.03% -
ROE 64.50% 100.51% 43.26% 39.87% 58.38% 28.57% 32.62% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 221.52 231.05 257.89 297.95 357.66 419.75 403.22 -9.49%
EPS 25.80 35.18 32.88 37.48 46.70 54.56 52.52 -11.16%
DPS 36.26 36.00 25.92 11.52 7.20 20.00 0.00 -
NAPS 0.40 0.35 0.76 0.94 0.80 1.91 1.61 -20.70%
Adjusted Per Share Value based on latest NOSH - 811,447
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 212.29 202.95 188.78 174.93 155.36 173.27 170.49 3.72%
EPS 24.72 30.90 24.07 22.00 20.29 22.52 22.21 1.79%
DPS 34.75 31.62 18.97 6.76 3.13 8.26 0.00 -
NAPS 0.3833 0.3074 0.5563 0.5519 0.3475 0.7884 0.6807 -9.12%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 4.48 4.11 3.82 4.27 1.42 2.06 2.08 -
P/RPS 2.02 1.78 1.48 1.43 0.40 0.49 0.52 25.36%
P/EPS 17.36 11.68 11.62 11.39 3.04 3.78 3.96 27.91%
EY 5.76 8.56 8.61 8.78 32.89 26.49 25.25 -21.82%
DY 8.09 8.76 6.79 2.70 5.07 9.71 0.00 -
P/NAPS 11.20 11.74 5.03 4.54 1.78 1.08 1.29 43.33%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 08/12/06 09/12/05 08/12/04 17/12/03 18/12/02 28/11/01 27/11/00 -
Price 4.64 4.25 4.03 3.74 3.23 2.44 1.86 -
P/RPS 2.09 1.84 1.56 1.26 0.90 0.58 0.46 28.68%
P/EPS 17.98 12.08 12.26 9.98 6.92 4.47 3.54 31.09%
EY 5.56 8.28 8.16 10.02 14.46 22.36 28.24 -23.71%
DY 7.81 8.47 6.43 3.08 2.23 8.20 0.00 -
P/NAPS 11.60 12.14 5.30 3.98 4.04 1.28 1.16 46.75%

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