[SPTOTO] YoY Cumulative Quarter Result on 31-Jan-2004 [#3]

Stock

[SPTOTO] SPORTS TOTO BERHAD

Announcement Date

08-Mar-2004

Admission Sponsor

Sponsor

Financial Year

30-Apr-2004

Quarter

31-Jan-2004 [#3]

Profit Trend

QoQ- 54.4%

YoY- 10.3%

Quarter Report

SPTOTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Cumulative Result
Revenue	2,204,995	2,146,718	1,946,815	1,841,694	1,587,325	1,729,119	1,724,192	4.18%
YoY %	2.71%	10.27%	5.71%	16.03%	-8.20%	0.29%	-	-
Horiz. %	127.89%	124.51%	112.91%	106.81%	92.06%	100.29%	100.00%	-
PBT	396,660	437,624	374,158	336,585	308,740	321,774	289,900	5.36%
YoY %	-9.36%	16.96%	11.16%	9.02%	-4.05%	10.99%	-	-
Horiz. %	136.83%	150.96%	129.06%	116.10%	106.50%	110.99%	100.00%	-
Tax	-105,674	-129,341	-118,447	-107,087	-100,667	-93,205	-84,043	3.88%
YoY %	18.30%	-9.20%	-10.61%	-6.38%	-8.01%	-10.90%	-	-
Horiz. %	125.74%	153.90%	140.94%	127.42%	119.78%	110.90%	100.00%	-
NP	290,986	308,283	255,711	229,498	208,073	228,569	205,857	5.93%
YoY %	-5.61%	20.56%	11.42%	10.30%	-8.97%	11.03%	-	-
Horiz. %	141.35%	149.76%	124.22%	111.48%	101.08%	111.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	284,352	306,136	255,711	229,498	208,073	228,569	205,857	5.52%
YoY %	-7.12%	19.72%	11.42%	10.30%	-8.97%	11.03%	-	-
Horiz. %	138.13%	148.71%	124.22%	111.48%	101.08%	111.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.64%	29.56%	31.66%	31.82%	32.61%	28.97%	28.99%	-
YoY %	-9.88%	-6.63%	-0.50%	-2.42%	12.56%	-0.07%	-	-
Horiz. %	91.89%	101.97%	109.21%	109.76%	112.49%	99.93%	100.00%	-
Total Cost	1,914,009	1,838,435	1,691,104	1,612,196	1,379,252	1,500,550	1,518,335	3.93%
YoY %	4.11%	8.71%	4.89%	16.89%	-8.08%	-1.17%	-	-
Horiz. %	126.06%	121.08%	111.38%	106.18%	90.84%	98.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	517,945	968,401	785,292	814,111	552,461	1,070,371	947,577	-9.57%
YoY %	-46.52%	23.32%	-3.54%	47.36%	-48.39%	12.96%	-	-
Horiz. %	54.66%	102.20%	82.87%	85.92%	58.30%	112.96%	100.00%	-

	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Dividend
Div	352,979	313,762	240,299	46,892	44,693	139,371	851	172.96%
YoY %	12.50%	30.57%	412.45%	4.92%	-67.93%	16,277.32%	-	-
Horiz. %	41,478.14%	36,869.80%	28,237.25%	5,510.22%	5,251.82%	16,377.32%	100.00%	-
Div Payout %	124.13%	102.49%	93.97%	20.43%	21.48%	60.98%	0.41%	-
YoY %	21.11%	9.07%	359.96%	-4.89%	-64.78%	14,773.17%	-	-
Horiz. %	30,275.61%	24,997.56%	22,919.51%	4,982.93%	5,239.02%	14,873.17%	100.00%	-

	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Equity
Net Worth	517,945	968,401	785,292	814,111	552,461	1,070,371	947,577	-9.57%
YoY %	-46.52%	23.32%	-3.54%	47.36%	-48.39%	12.96%	-	-
Horiz. %	54.66%	102.20%	82.87%	85.92%	58.30%	112.96%	100.00%	-
NOSH	1,294,863	1,210,502	981,616	814,111	620,742	557,485	567,411	14.73%
YoY %	6.97%	23.32%	20.58%	31.15%	11.35%	-1.75%	-	-
Horiz. %	228.21%	213.34%	173.00%	143.48%	109.40%	98.25%	100.00%	-

	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Ratio Analysis
NP Margin	13.20%	14.36%	13.13%	12.46%	13.11%	13.22%	11.94%	-
YoY %	-8.08%	9.37%	5.38%	-4.96%	-0.83%	10.72%	-	-
Horiz. %	110.55%	120.27%	109.97%	104.36%	109.80%	110.72%	100.00%	-
ROE	54.90%	31.61%	32.56%	28.19%	37.66%	21.35%	21.72%	-
YoY %	73.68%	-2.92%	15.50%	-25.15%	76.39%	-1.70%	-	-
Horiz. %	252.76%	145.53%	149.91%	129.79%	173.39%	98.30%	100.00%	-

	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Per Share
RPS	170.29	177.34	198.33	226.22	255.71	310.16	303.87	-9.19%
YoY %	-3.98%	-10.58%	-12.33%	-11.53%	-17.56%	2.07%	-	-
Horiz. %	56.04%	58.36%	65.27%	74.45%	84.15%	102.07%	100.00%	-
EPS	21.96	25.29	26.05	28.19	33.52	41.00	36.28	-8.02%
YoY %	-13.17%	-2.92%	-7.59%	-15.90%	-18.24%	13.01%	-	-
Horiz. %	60.53%	69.71%	71.80%	77.70%	92.39%	113.01%	100.00%	-
DPS	27.26	25.92	24.48	5.76	7.20	25.00	0.15	137.90%
YoY %	5.17%	5.88%	325.00%	-20.00%	-71.20%	16,566.67%	-	-
Horiz. %	18,173.33%	17,280.00%	16,320.00%	3,840.00%	4,800.00%	16,666.67%	100.00%	-
NAPS	0.40	0.80	0.80	1.00	0.89	1.92	1.67	-21.18%
YoY %	-50.00%	0.00%	-20.00%	12.36%	-53.65%	14.97%	-	-
Horiz. %	23.95%	47.90%	47.90%	59.88%	53.29%	114.97%	100.00%	-

	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Adjusted Per Share Value based on latest NOSH - 855,608
RPS	163.21	158.90	144.10	136.32	117.49	127.99	127.62	4.18%
YoY %	2.71%	10.27%	5.71%	16.03%	-8.20%	0.29%	-	-
Horiz. %	127.89%	124.51%	112.91%	106.82%	92.06%	100.29%	100.00%	-
EPS	21.05	22.66	18.93	16.99	15.40	16.92	15.24	5.52%
YoY %	-7.11%	19.70%	11.42%	10.32%	-8.98%	11.02%	-	-
Horiz. %	138.12%	148.69%	124.21%	111.48%	101.05%	111.02%	100.00%	-
DPS	26.13	23.22	17.79	3.47	3.31	10.32	0.06	175.18%
YoY %	12.53%	30.52%	412.68%	4.83%	-67.93%	17,100.00%	-	-
Horiz. %	43,550.00%	38,700.00%	29,650.00%	5,783.33%	5,516.67%	17,200.00%	100.00%	-
NAPS	0.3834	0.7168	0.5813	0.6026	0.4089	0.7923	0.7014	-9.57%
YoY %	-46.51%	23.31%	-3.53%	47.37%	-48.39%	12.96%	-	-
Horiz. %	54.66%	102.20%	82.88%	85.91%	58.30%	112.96%	100.00%	-

	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/07	27/01/06	31/01/05	30/01/04	30/01/03	31/01/02	31/01/01	-
Price	4.52	4.60	3.95	4.13	3.27	2.69	1.94	-
P/RPS	2.65	2.59	1.99	1.83	1.28	0.87	0.64	26.70%
YoY %	2.32%	30.15%	8.74%	42.97%	47.13%	35.94%	-	-
Horiz. %	414.06%	404.69%	310.94%	285.94%	200.00%	135.94%	100.00%	-
P/EPS	20.58	18.19	15.16	14.65	9.76	6.56	5.35	25.16%
YoY %	13.14%	19.99%	3.48%	50.10%	48.78%	22.62%	-	-
Horiz. %	384.67%	340.00%	283.36%	273.83%	182.43%	122.62%	100.00%	-
EY	4.86	5.50	6.59	6.83	10.25	15.24	18.70	-20.10%
YoY %	-11.64%	-16.54%	-3.51%	-33.37%	-32.74%	-18.50%	-	-
Horiz. %	25.99%	29.41%	35.24%	36.52%	54.81%	81.50%	100.00%	-
DY	6.03	5.63	6.20	1.39	2.20	9.29	0.08	105.46%
YoY %	7.10%	-9.19%	346.04%	-36.82%	-76.32%	11,512.50%	-	-
Horiz. %	7,537.50%	7,037.50%	7,750.00%	1,737.50%	2,750.00%	11,612.50%	100.00%	-
P/NAPS	11.30	5.75	4.94	4.13	3.67	1.40	1.16	46.11%
YoY %	96.52%	16.40%	19.61%	12.53%	162.14%	20.69%	-	-
Horiz. %	974.14%	495.69%	425.86%	356.03%	316.38%	120.69%	100.00%	-

	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	31/01/01	CAGR
Price Multiplier on Announcement Date
Date	07/03/07	10/03/06	07/03/05	08/03/04	18/03/03	18/03/02	27/03/01	-
Price	4.42	4.52	4.15	4.42	3.07	3.18	1.62	-
P/RPS	2.60	2.55	2.09	1.95	1.20	1.03	0.53	30.33%
YoY %	1.96%	22.01%	7.18%	62.50%	16.50%	94.34%	-	-
Horiz. %	490.57%	481.13%	394.34%	367.92%	226.42%	194.34%	100.00%	-
P/EPS	20.13	17.87	15.93	15.68	9.16	7.76	4.47	28.49%
YoY %	12.65%	12.18%	1.59%	71.18%	18.04%	73.60%	-	-
Horiz. %	450.34%	399.78%	356.38%	350.78%	204.92%	173.60%	100.00%	-
EY	4.97	5.60	6.28	6.38	10.92	12.89	22.40	-22.18%
YoY %	-11.25%	-10.83%	-1.57%	-41.58%	-15.28%	-42.46%	-	-
Horiz. %	22.19%	25.00%	28.04%	28.48%	48.75%	57.54%	100.00%	-
DY	6.17	5.73	5.90	1.30	2.35	7.86	0.09	102.24%
YoY %	7.68%	-2.88%	353.85%	-44.68%	-70.10%	8,633.33%	-	-
Horiz. %	6,855.56%	6,366.67%	6,555.56%	1,444.44%	2,611.11%	8,733.33%	100.00%	-
P/NAPS	11.05	5.65	5.19	4.42	3.45	1.66	0.97	49.97%
YoY %	95.58%	8.86%	17.42%	28.12%	107.83%	71.13%	-	-
Horiz. %	1,139.18%	582.47%	535.05%	455.67%	355.67%	171.13%	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