[SPTOTO] YoY 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- 10.1%
YoY- 13.81%
Quarter Report
Latest QR
Upcoming QR
SPTOTO's Result
SPTOTO's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 770,981 775,817 671,639 660,056 537,843 558,690 572,553 5.08%
PBT 152,039 142,569 133,400 122,698 108,055 105,996 80,089 11.26%
Tax -34,185 -43,909 -40,270 -41,843 -37,013 -29,562 -24,235 5.89%
NP 117,854 98,660 93,130 80,855 71,042 76,434 55,854 13.24%
-
NP to SH 117,338 97,400 93,130 80,855 71,042 76,434 55,854 13.16%
-
Tax Rate 22.48% 30.80% 30.19% 34.10% 34.25% 27.89% 30.26% -
Total Cost 653,127 677,157 578,509 579,201 466,801 482,256 516,699 3.98%
-
Net Worth 518,048 1,006,718 774,469 855,608 613,262 1,070,410 947,928 -9.57%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 118,244 99,665 111,523 - 24,806 83,625 283 173.29%
Div Payout % 100.77% 102.33% 119.75% - 34.92% 109.41% 0.51% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 518,048 1,006,718 774,469 855,608 613,262 1,070,410 947,928 -9.57%
NOSH 1,295,121 1,258,397 968,087 855,608 689,059 557,505 567,621 14.73%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 15.29% 12.72% 13.87% 12.25% 13.21% 13.68% 9.76% -
ROE 22.65% 9.67% 12.03% 9.45% 11.58% 7.14% 5.89% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 59.53 61.65 69.38 77.14 78.05 100.21 100.87 -8.41%
EPS 9.06 7.74 9.62 9.45 10.31 13.71 9.84 -1.36%
DPS 9.13 7.92 11.52 0.00 3.60 15.00 0.05 138.09%
NAPS 0.40 0.80 0.80 1.00 0.89 1.92 1.67 -21.18%
Adjusted Per Share Value based on latest NOSH - 855,608
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 57.07 57.43 49.71 48.86 39.81 41.35 42.38 5.08%
EPS 8.69 7.21 6.89 5.98 5.26 5.66 4.13 13.19%
DPS 8.75 7.38 8.25 0.00 1.84 6.19 0.02 175.39%
NAPS 0.3835 0.7452 0.5733 0.6333 0.4539 0.7923 0.7016 -9.57%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
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 7.59 7.46 5.69 5.35 4.19 2.68 1.92 25.73%
P/EPS 49.89 59.43 41.06 43.70 31.72 19.62 19.72 16.72%
EY 2.00 1.68 2.44 2.29 3.15 5.10 5.07 -14.35%
DY 2.02 1.72 2.92 0.00 1.10 5.58 0.03 101.63%
P/NAPS 11.30 5.75 4.94 4.13 3.67 1.40 1.16 46.11%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
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 7.42 7.33 5.98 5.73 3.93 3.17 1.61 28.98%
P/EPS 48.79 58.40 43.14 46.77 29.78 23.19 16.46 19.84%
EY 2.05 1.71 2.32 2.14 3.36 4.31 6.07 -16.54%
DY 2.07 1.75 2.78 0.00 1.17 4.72 0.03 102.45%
P/NAPS 11.05 5.65 5.19 4.42 3.45 1.66 0.97 49.97%

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