[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

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Cumulative Result
Revenue	1,946,815	1,841,694	1,587,325	1,729,119	1,724,192	1,687,780	1,646,612	-0.17%
YoY %	5.71%	16.03%	-8.20%	0.29%	2.16%	2.50%	-	-
Horiz. %	118.23%	111.85%	96.40%	105.01%	104.71%	102.50%	100.00%	-
PBT	374,158	336,585	308,740	321,774	289,900	279,919	341,026	-0.09%
YoY %	11.16%	9.02%	-4.05%	10.99%	3.57%	-17.92%	-	-
Horiz. %	109.72%	98.70%	90.53%	94.35%	85.01%	82.08%	100.00%	-
Tax	-118,447	-107,087	-100,667	-93,205	-84,043	-76,794	3,346	-
YoY %	-10.61%	-6.38%	-8.01%	-10.90%	-9.44%	-2,395.10%	-	-
Horiz. %	-3,539.96%	-3,200.45%	-3,008.58%	-2,785.56%	-2,511.75%	-2,295.10%	100.00%	-
NP	255,711	229,498	208,073	228,569	205,857	203,125	344,372	0.31%
YoY %	11.42%	10.30%	-8.97%	11.03%	1.34%	-41.02%	-	-
Horiz. %	74.25%	66.64%	60.42%	66.37%	59.78%	58.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	255,711	229,498	208,073	228,569	205,857	203,125	344,372	0.31%
YoY %	11.42%	10.30%	-8.97%	11.03%	1.34%	-41.02%	-	-
Horiz. %	74.25%	66.64%	60.42%	66.37%	59.78%	58.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.66%	31.82%	32.61%	28.97%	28.99%	27.43%	-0.98%	-
YoY %	-0.50%	-2.42%	12.56%	-0.07%	5.69%	2,898.98%	-	-
Horiz. %	-3,230.61%	-3,246.94%	-3,327.55%	-2,956.12%	-2,958.16%	-2,798.98%	100.00%	-
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%
YoY %	4.89%	16.89%	-8.08%	-1.17%	2.27%	14.01%	-	-
Horiz. %	129.86%	123.80%	105.91%	115.23%	116.59%	114.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	785,292	814,111	552,461	1,070,371	947,577	858,928	0	-100.00%
YoY %	-3.54%	47.36%	-48.39%	12.96%	10.32%	0.00%	-	-
Horiz. %	91.43%	94.78%	64.32%	124.62%	110.32%	100.00%	-	-

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Dividend
Div	240,299	46,892	44,693	139,371	851	580	-	-100.00%
YoY %	412.45%	4.92%	-67.93%	16,277.32%	46.72%	0.00%	-	-
Horiz. %	41,430.86%	8,084.83%	7,705.69%	24,029.48%	146.72%	100.00%	-	-
Div Payout %	93.97%	20.43%	21.48%	60.98%	0.41%	0.29%	-	-
YoY %	359.96%	-4.89%	-64.78%	14,773.17%	41.38%	0.00%	-	-
Horiz. %	32,403.45%	7,044.83%	7,406.90%	21,027.59%	141.38%	100.00%	-	-

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Equity
Net Worth	785,292	814,111	552,461	1,070,371	947,577	858,928	0	-100.00%
YoY %	-3.54%	47.36%	-48.39%	12.96%	10.32%	0.00%	-	-
Horiz. %	91.43%	94.78%	64.32%	124.62%	110.32%	100.00%	-	-
NOSH	981,616	814,111	620,742	557,485	567,411	580,357	573,953	-0.56%
YoY %	20.58%	31.15%	11.35%	-1.75%	-2.23%	1.12%	-	-
Horiz. %	171.03%	141.84%	108.15%	97.13%	98.86%	101.12%	100.00%	-

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Ratio Analysis
NP Margin	13.13%	12.46%	13.11%	13.22%	11.94%	12.04%	20.91%	-
YoY %	5.38%	-4.96%	-0.83%	10.72%	-0.83%	-42.42%	-	-
Horiz. %	62.79%	59.59%	62.70%	63.22%	57.10%	57.58%	100.00%	-
ROE	32.56%	28.19%	37.66%	21.35%	21.72%	23.65%	0.00%	-
YoY %	15.50%	-25.15%	76.39%	-1.70%	-8.16%	0.00%	-	-
Horiz. %	137.67%	119.20%	159.24%	90.27%	91.84%	100.00%	-	-

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Per Share
RPS	198.33	226.22	255.71	310.16	303.87	290.82	286.89	0.39%
YoY %	-12.33%	-11.53%	-17.56%	2.07%	4.49%	1.37%	-	-
Horiz. %	69.13%	78.85%	89.13%	108.11%	105.92%	101.37%	100.00%	-
EPS	26.05	28.19	33.52	41.00	36.28	35.50	60.00	0.89%
YoY %	-7.59%	-15.90%	-18.24%	13.01%	2.20%	-40.83%	-	-
Horiz. %	43.42%	46.98%	55.87%	68.33%	60.47%	59.17%	100.00%	-
DPS	24.48	5.76	7.20	25.00	0.15	0.10	0.00	-100.00%
YoY %	325.00%	-20.00%	-71.20%	16,566.67%	50.00%	0.00%	-	-
Horiz. %	24,480.00%	5,760.00%	7,200.00%	25,000.00%	150.00%	100.00%	-	-
NAPS	0.80	1.00	0.89	1.92	1.67	1.48	0.00	-100.00%
YoY %	-20.00%	12.36%	-53.65%	14.97%	12.84%	0.00%	-	-
Horiz. %	54.05%	67.57%	60.14%	129.73%	112.84%	100.00%	-	-

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Adjusted Per Share Value based on latest NOSH - 557,505
RPS	144.10	136.32	117.49	127.99	127.62	124.93	121.88	-0.17%
YoY %	5.71%	16.03%	-8.20%	0.29%	2.15%	2.50%	-	-
Horiz. %	118.23%	111.85%	96.40%	105.01%	104.71%	102.50%	100.00%	-
EPS	18.93	16.99	15.40	16.92	15.24	15.04	25.49	0.31%
YoY %	11.42%	10.32%	-8.98%	11.02%	1.33%	-41.00%	-	-
Horiz. %	74.26%	66.65%	60.42%	66.38%	59.79%	59.00%	100.00%	-
DPS	17.79	3.47	3.31	10.32	0.06	0.04	0.00	-100.00%
YoY %	412.68%	4.83%	-67.93%	17,100.00%	50.00%	0.00%	-	-
Horiz. %	44,475.00%	8,675.00%	8,275.00%	25,800.00%	150.00%	100.00%	-	-
NAPS	0.5813	0.6026	0.4089	0.7923	0.7014	0.6358	0.00	-100.00%
YoY %	-3.53%	47.37%	-48.39%	12.96%	10.32%	0.00%	-	-
Horiz. %	91.43%	94.78%	64.31%	124.61%	110.32%	100.00%	-	-

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	8.74%	42.97%	47.13%	35.94%	-51.52%	0.00%	-	-
Horiz. %	150.76%	138.64%	96.97%	65.91%	48.48%	100.00%	-	-
P/EPS	15.16	14.65	9.76	6.56	5.35	11.00	0.00	-100.00%
YoY %	3.48%	50.10%	48.78%	22.62%	-51.36%	0.00%	-	-
Horiz. %	137.82%	133.18%	88.73%	59.64%	48.64%	100.00%	-	-
EY	6.59	6.83	10.25	15.24	18.70	9.09	0.00	-100.00%
YoY %	-3.51%	-33.37%	-32.74%	-18.50%	105.72%	0.00%	-	-
Horiz. %	72.50%	75.14%	112.76%	167.66%	205.72%	100.00%	-	-
DY	6.20	1.39	2.20	9.29	0.08	0.03	0.00	-100.00%
YoY %	346.04%	-36.82%	-76.32%	11,512.50%	166.67%	0.00%	-	-
Horiz. %	20,666.67%	4,633.33%	7,333.33%	30,966.67%	266.67%	100.00%	-	-
P/NAPS	4.94	4.13	3.67	1.40	1.16	2.60	0.00	-100.00%
YoY %	19.61%	12.53%	162.14%	20.69%	-55.38%	0.00%	-	-
Horiz. %	190.00%	158.85%	141.15%	53.85%	44.62%	100.00%	-	-

	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	31/01/00	31/01/99	CAGR
Price Multiplier on Announcement Date
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%
YoY %	7.18%	62.50%	16.50%	94.34%	-61.03%	0.00%	-	-
Horiz. %	153.68%	143.38%	88.24%	75.74%	38.97%	100.00%	-	-
P/EPS	15.93	15.68	9.16	7.76	4.47	11.29	0.00	-100.00%
YoY %	1.59%	71.18%	18.04%	73.60%	-60.41%	0.00%	-	-
Horiz. %	141.10%	138.88%	81.13%	68.73%	39.59%	100.00%	-	-
EY	6.28	6.38	10.92	12.89	22.40	8.86	0.00	-100.00%
YoY %	-1.57%	-41.58%	-15.28%	-42.46%	152.82%	0.00%	-	-
Horiz. %	70.88%	72.01%	123.25%	145.49%	252.82%	100.00%	-	-
DY	5.90	1.30	2.35	7.86	0.09	0.03	0.00	-100.00%
YoY %	353.85%	-44.68%	-70.10%	8,633.33%	200.00%	0.00%	-	-
Horiz. %	19,666.67%	4,333.33%	7,833.33%	26,200.00%	300.00%	100.00%	-	-
P/NAPS	5.19	4.42	3.45	1.66	0.97	2.67	0.00	-100.00%
YoY %	17.42%	28.12%	107.83%	71.13%	-63.67%	0.00%	-	-
Horiz. %	194.38%	165.54%	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