[SPTOTO] YoY Cumulative Quarter Result on 31-Jan-2002 [#3]

Stock
[SPTOTO] SPORTS TOTO BERHAD
Announcement Date
18-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- 50.24%
YoY- 11.03%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Revenue 1,946,815 1,841,694 1,587,325 1,729,119 1,724,192 1,687,780 1,646,612 -0.17%
PBT 374,158 336,585 308,740 321,774 289,900 279,919 341,026 -0.09%
Tax -118,447 -107,087 -100,667 -93,205 -84,043 -76,794 3,346 -
NP 255,711 229,498 208,073 228,569 205,857 203,125 344,372 0.31%
-
NP to SH 255,711 229,498 208,073 228,569 205,857 203,125 344,372 0.31%
-
Tax Rate 31.66% 31.82% 32.61% 28.97% 28.99% 27.43% -0.98% -
Total Cost 1,691,104 1,612,196 1,379,252 1,500,550 1,518,335 1,484,655 1,302,240 -0.27%
-
Net Worth 785,292 814,111 552,461 1,070,371 947,577 858,928 0 -100.00%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Div 240,299 46,892 44,693 139,371 851 580 - -100.00%
Div Payout % 93.97% 20.43% 21.48% 60.98% 0.41% 0.29% - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Net Worth 785,292 814,111 552,461 1,070,371 947,577 858,928 0 -100.00%
NOSH 981,616 814,111 620,742 557,485 567,411 580,357 573,953 -0.56%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
NP Margin 13.13% 12.46% 13.11% 13.22% 11.94% 12.04% 20.91% -
ROE 32.56% 28.19% 37.66% 21.35% 21.72% 23.65% 0.00% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 198.33 226.22 255.71 310.16 303.87 290.82 286.89 0.39%
EPS 26.05 28.19 33.52 41.00 36.28 35.50 60.00 0.89%
DPS 24.48 5.76 7.20 25.00 0.15 0.10 0.00 -100.00%
NAPS 0.80 1.00 0.89 1.92 1.67 1.48 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 557,505
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 144.10 136.32 117.49 127.99 127.62 124.93 121.88 -0.17%
EPS 18.93 16.99 15.40 16.92 15.24 15.04 25.49 0.31%
DPS 17.79 3.47 3.31 10.32 0.06 0.04 0.00 -100.00%
NAPS 0.5813 0.6026 0.4089 0.7923 0.7014 0.6358 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 - -
Price 3.95 4.13 3.27 2.69 1.94 3.85 0.00 -
P/RPS 1.99 1.83 1.28 0.87 0.64 1.32 0.00 -100.00%
P/EPS 15.16 14.65 9.76 6.56 5.35 11.00 0.00 -100.00%
EY 6.59 6.83 10.25 15.24 18.70 9.09 0.00 -100.00%
DY 6.20 1.39 2.20 9.29 0.08 0.03 0.00 -100.00%
P/NAPS 4.94 4.13 3.67 1.40 1.16 2.60 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 07/03/05 08/03/04 18/03/03 18/03/02 27/03/01 03/03/00 - -
Price 4.15 4.42 3.07 3.18 1.62 3.95 0.00 -
P/RPS 2.09 1.95 1.20 1.03 0.53 1.36 0.00 -100.00%
P/EPS 15.93 15.68 9.16 7.76 4.47 11.29 0.00 -100.00%
EY 6.28 6.38 10.92 12.89 22.40 8.86 0.00 -100.00%
DY 5.90 1.30 2.35 7.86 0.09 0.03 0.00 -100.00%
P/NAPS 5.19 4.42 3.45 1.66 0.97 2.67 0.00 -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
Post a Comment